OPEN DOOR ONLINE INC
10SB12B, 1999-11-05
Previous: NOSTRAD TELECOMMUNICATIONS INC, 10SB12G, 1999-11-05
Next: INTEGRATED COMMUNICATION NETWORKS INC, 10SB12G, 1999-11-05







                                  UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549


                                   FORM 10-SB
                 GENERAL FORM FOR REGISTRATION OF SECURITIES OF
                             SMALL BUSINESS ISSUERS

        Under Section 12(b) or (g) of the Securities Exchange Act of 1934

                             OPEN DOOR ONLINE, INC.
                 (Name of Small Business Issuer in its charter)

New Jersey                                                            05-0507504
(State or other jurisdiction of             (I.R.S. Employer Identification No.)
incorporation or organization)



10 Dorrance Street,
Providence, Rhode Island                                                   02905
(Address of principal executive offices)                              (Zip Code)


Issuer's telephone number                          (401) 272-3267


Securities to be registered pursuant to Section 12(b) of the Act:

      Title of each class                Name of each exchange on which
      to be registered                   each class of stock is to be registered

Common Stock, par value $.0001 per share


Securities to be registered pursuant to Section 12(g) of the Act:

                                      None
                                (Title of Class)

<PAGE>
                                TABLE OF CONTENTS

PART  I                                                                     Page

ITEM 1.  Description of Business 3..........................................  3

ITEM 2.  Management's Discussion and Analysis of Financial
         Condition and Results of Operations...............................  10

ITEM 3.  Description of Properties.........................................  14

ITEM 4.  Security Ownership of Certain Beneficial Owners
         and Management .................................................... 15

ITEM 5.  Directors, Executive Officers, Promoters and
         Control Persons ................................................... 16

ITEM 6.  Executive Compensation............................................. 20

ITEM 7.  Certain Relationships and Related Transactions..................... 20

ITEM 8.  Description of Securities.......................................... 21


PART  II

ITEM 1.  Market Price of and Dividends on the Registrant's
         Common Equity and Other Shareholder Matters........................ 21

ITEM 2.  Legal Proceedings.................................................. 23

ITEM 3.  Changes in and Disagreements with Accountants...................... 23

ITEM 4.  Recent Sales of Unregistered Securities............................ 23

ITEM 5.  Indemnification of Directors and Officers ......................... 24


PART F/S ................................................................... 25


ITEM 1   Index to Exhibits.................................................. 49


<PAGE>


PART  I

ITEM 1.       DESCRIPTION OF BUSINESS

(a)      BUSINESS DEVELOPMENT

         (1)      FORM AND YEAR OF ORGANIZATION

         Open Door Online,  Inc.,  formerly known as Genesis Media Group,  Inc.,
was  incorporated  under the laws of the state of New  Jersey on June 20,  1987.
Open Door Online uses the Internet in operating a music recording,  distribution
and publishing business.

         (2)      ACQUISITION AGREEMENT

         On June 17, 1999, Open Door Records,  Inc., a Rhode Island corporation,
entered into a Plan of Exchange and  Acquisition  Agreement,  which is described
later  in this  registration  statement  as the  "Acquisition  Agreement,"  with
Genesis Media Group, Inc., a New Jersey corporation.. This exchange was intended
to qualify as a tax-free  reorganization pursuant to section 351 of the Internal
Revenue Code of 1986, as amended. Pursuant to the Acquisition Agreement, Genesis
Media Group  declared a 1 for 30 reverse stock split of its existing  shares and
issued  7,000,000  shares of common  stock in  exchange  for a  contribution  to
Genesis Media Group of 1,000 shares of Open Door Records, which constituted 100%
of the issued  and  outstanding  stock of Open Door  Records.  This  transaction
caused Open Door Records to become a wholly owned  subsidiary  of Genesis  Media
Group. The transaction also caused the former  shareholders of Open Door Records
to become the controlling  shareholders of Genesis Media Group, owning 7,000,000
shares,  or 69%, of the total  issued and  outstanding  shares of Genesis  Media
Group.  Genesis Media Group then changed its name to Open Door Online,  Inc. The
existing  officers  and  directors  of Genesis  Media  Group  resigned,  and new
directors nominated by the former shareholders of Open Door Online were elected.
Prior to the  execution of the  Acquisition  Agreement,  Genesis Media Group had
operations in the record, movie and advertising business in southern California.
Genesis  Media Group  common stock was listed on the  Over-The-Counter  Bulletin
Board market prior to the  completion of the  Acquisition  Agreement.  The stock
continued to be so listed after the  transactions in the  Acquisition  Agreement
were complete.

         This  Disclosure  Statement  is being filed for the purpose of allowing
Open Door Online,  f/k/a  Genesis  Media  Group,  to maintain its listing on the
Over-The-Counter Bulletin Market exchange.

         (3)      PRIOR MERGER OF GENESIS AND HOLLYWOOD TELEVISION NETWORK, INC.

         Genesis Media Group,  Inc., was a New Jersey  corporation  created from
the combination of the assets of Hollywood Showcase Television Network, Inc. and
Genesis  Group,  Inc. on August 17,  1997.  The  business  of Genesis  Group was
offering  production  and post  production  services  to the  various  media for
advertising, television, movie, music and CD-ROM consumption.

         (4)      DISCONTINUED BUSINESS

         Genesis Media Group  maintained  office space and operations in the Los
Angeles,  California  area. The business of Genesis Media Group was  contracting
for and  editing  of  media  for  music,  advertising  and  films.  Prior to the
transactions  provided for in the  Acquisition  Agreement,  Genesis  Media Group
planned to expand this contracting  business and to increase  utilization of its
office and operational facilities.

         However,   new  management  of  Genesis  Media  Group  determined  that
developing and maintaining  the capital  expenditures  and management  intensity
that were necessary to maintain and expand this type of business were not in the
best interests of Genesis Media Group and its shareholders.  Genesis Media Group
then terminated its business operations and disposed of its operating assets, in
preparation for the stock exchange  transaction  provided for in the Acquisition
Agreement.

(b)      BUSINESS OF THE ISSUER

         (1)      PRINCIPAL PRODUCTS OR SERVICES AND THEIR MARKETS

         Open Door Music.  Open Door  Online's  online CD store,  located on the
Internet at  www.opendoormusic.com,  offers over 250,000 music titles. To assist
customers in making  music  selections,  the web site  contains  product  notes,
reviews,  related  articles and sound samples and is open 24 hours a day,  seven
days a week. It offers its customers  convenient and timely product fulfillment,
including standard and overnight  delivery options.  Open Door Online's web site
provides an entertaining and informative  resource  enabling users to search and
sample music and artist  information  interactively  through sound and graphics,
including  online "sound  stations"  for each artist.  Music posted on Open Door
Online's  web site in  digital  form is  available  for  downloading  using Real
Audio(TM)  "plug-ins."  Visitors to the web site who are interested in the music
they sample may purchase it immediately online.

         Open Door  Records.  Open Door  Online has  established  its own record
label,  Open Door Records,  which uses Open Door Online's web sites,  as well as
traditional  distribution channels to promote,  distribute and sell original and
licensed  artists  recordings.  Open  Door  Online  intends  to  license  master
recordings  from other record labels,  acquire master  recordings and publishing
catalogs and sign artists to the record label.  Through its web sites, Open Door
Online intends to feature and promote  individual artists and independent record
labels.

         Open Door  Records  has  begun  the  process  of  carefully  selecting,
developing   and  promoting  new  talent.   Camille  M.  Barbone,   an  industry
professional with over twenty years  experience,  has joined Open Door as one of
its Vice Presidents,  assisting in the general management of the label and other
divisions  of Open Door  Music.  Open Door  Records  recently  signed The Harlem
Gospel Singers featuring Queen Ester Marrow. Other recently signed Christian and
Gospel  artists  include The Holy  Rollers,  World  without End Records Inc. and
Delia and Meeks.  Open Door  Records also  recently  signed Jeru to an exclusive
recording contract.

         Bowvau Records,  Inc., owned by super DJ Quincy Vaughn,  has joined the
Open  Door  Online  distribution  family.  WMG  Records,  which is owned by Dick
Wagoner,  has also  joined the Open Door  Records  family.  Several  other major
artists are currently negotiating with Open Door Online.

         Open Door Studios. As part of the Open Door Records division, Open Door
Online recently opened its own state of the art digital  recording  studio to be
utilized for both its own  in-house  recording  projects and outside  commercial
recording projects.

         (2)      DISTRIBUTION METHODS OF THE PRODUCTS OR SERVICES:

         Open Door  Online  has  designed  an  ordering  system it  believes  is
easy-to-use  and simple to  understand.  At any time during a visit to Open Door
Music, a customer can click on the "order now" button to place an item in his or
her  personal  shopping  cart.  The  customer  can continue to shop the website,
adding  chosen items.  When the customer is ready to submit an order,  he or she
simply returns to the order page and chooses a shipping method. Open Door Online
offers  shipping  services by the U.S.  Mail,  2-Day Federal  Express or Federal
Express  Overnight.  If not  previously  registered  with  Open Door  Online,  a
customer is  prompted  to register at the time of purchase  and enter his or her
name, address and password so that Open Door Online can update its database.

         The  customer  has  the  option  of  securely  submitting  credit  card
information  on-line or calling or faxing the information to the Open Door Music
Customer Service Department.  Open Door Online also offers the option of payment
by check or money order.  By assigning a password to every buyer,  the Open Door
Online ordering process  facilitates  repeat business by eliminating the need to
re-submit credit card and shipping  information for subsequent orders. Open Door
Online keeps customers  informed  regarding the status of their orders,  receipt
and shipment of each order and whether an item is back-ordered.

         Open Door Online  primarily  uses  Valley,  a  third-party  fulfillment
operation,  to ship CDs, cassettes,  and Open Door Online's other products. Open
Door Online  anticipates  using Baker and Taylor to supply  CDs,  cassettes  and
related items purchased at its web site if these items are  unavailable  through
Valley. All inventory is owned and stored by Valley and Baker and Taylor.  Twice
daily,  Open Door Online batches  customer orders and  electronically  transmits
them to  Valley.  Open  Door  Online  uses a  secure  network  through  which it
transmits data to Valley, thereby helping to ensure customer security as well as
data integrity. Valley picks, packs and ships customer orders in Open Door Music
boxes,  and  charges  Open Door  Online the  negotiated  rates for  merchandise,
shipping and handling.

         Customer  billing is performed by Open Door  Online,  which  utilizes a
third-party credit card processor,  First USA, Inc. If a customer's selection is
not in stock, Open Door Online will notify the customer of the backlogged items.
Open Door Online  believes that high levels of customer  service and support are
critical  to the  value of its  services  and to  retaining  and  expanding  its
customer base. Open Door's Customer Service  representatives  are available from
10:00AM. to 10:00 PM EST on weekdays, and 10:00 AM to 6:00 PM on weekends.

         (3)      STATUS OF ANY PUBLICLY ANNOUNCED NEW PRODUCT OR SERVICE

         Open Door Online has no new publicly announced products or services.

         (4)      COMPETITIVE BUSINESS CONDITIONS

         The market for Internet  content  providers is highly  competitive  and
 rapidly changing.  Since the Internet's  commercialization in the early 1990's,
 the number of web sites on the Internet competing for consumers,  attention and
 spending has  proliferated.  With little or no  substantial  barriers to entry,
 Open Door Online  expects that  competition  will continue to  intensify.  With
 respect  to  competition  for  consumers'  attention,  in  addition  to intense
 competition from Internet content providers, Open Door Online faces competition
 from traditional  media such as radio,  television and print. Open Door Records
 competes with major and other independent  record labels in signing  individual
 artists and groups to its record label.

         With respect to recorded  music sales,  Open Door Online  competes with
 numerous Internet retailers,  including traditional music retail stores, chains
 and mega-stores,  mass  merchandisers,  consumer  electronics  stores and music
 clubs.

         Open Door  Online  believes  that the  primary  competitive  factors in
 providing music  entertainment  products and services via the Internet are name
 recognition,  variety of value-added services,  eases of use, price, quality of
 service, availability of customer support, reliability, technical expertise and
 experience.

         Open Door Online's  future success will depend heavily upon its ability
 to  provide  high  quality,  entertaining  content,  along  with  cutting  edge
 technology  and value added  Internet  service.  Open Door Online's  failure to
 compete successfully in the music entertainment  business would have a material
 adverse  effect on Open Door  Online's  business,  results  of  operations  and
 financial condition.

         Many of Open Door  Online's  current and potential  competitors  in the
 Internet  and  the  music   entertainment   businesses  have  longer  operating
 histories,  significantly greater financial, technical and marketing resources,
 greater name  recognition  and larger  existing  customer  bases than Open Door
 Online.

         Many  traditional   store-based  and  online  competitors  have  longer
operating  histories,  larger customer or user bases,  greater brand recognition
and significantly greater financial, marketing and other resources than we do.

         (5)      PRINCIPAL SUPPLIERS

         Open Door Online uses  Valley,  Inc. to fill all online  orders of CDs,
cassettes  and other related  products.  Open Door Online plans to use Baker and
Taylor,  another  supplier,  to fill  customer  orders if and to the extent that
Valley is unable to do so. All inventory is owned and stored by Valley and Baker
and Taylor.

         (6)      DEPENDENCE ON MAJOR CUSTOMERS

         Open Door Online is not currently  dependent on a small number of major
customers. The Internet has changed the way people shop by providing convenience
and the ability to shop without  leaving their home or office.  Open Door Online
believes  customers  will log on to several sites  searching  for  entertainment
products and services,  and Open Door Online hopes that  customers  will look to
Open  Door  Online's  web site  due to its  user-friendly  environment  and wide
variety of products and services.

         (7)      INTELLECTUAL PROPERTY

         Open  Door  Online  has  developed  sophisticated  information  service
delivery and user tracking  systems by  integrating  third-party  systems,  when
available,  and by developing  proprietary tools. Open Door Online's  integrated
systems  and  tools  provide  functionality  in the  areas of  multimedia  asset
management,   website   development,    security,   scalability   and   advanced
technologies.  At the same time,  the system and tools  provide  scalability  to
maintain  performance  as the number of users of the  systems  and the amount of
data processed increases as well as adding new functionality as new technologies
emerge.

         Multimedia  Asset  Management.  A database  management  system indexes,
retrieves,  and manipulates Open Door Online's multimedia content.  The database
management system allows for rapid searching, sorting and distribution of, among
other  things,  audio  samples,  video clips,  cover art, and photos.  Open Door
Online operates its website environment through the use of a database server.

         Website  Development.  The catalog of CDs and cassettes  stored on Open
Door  Online's  database  currently  forms  the  core  of  the  company's  music
entertainment  content  collection and contains links to related content such as
audio samples,  images,  editorial  content and charts.  Each individual page of
Open Door Online's Open Door website is built  dynamically  from these  elements
using a proprietary  web page  template  technology.  This  template  technology
separates page look and feel from the individual data elements, which eliminates
software  updates for page layout  changes and greatly  reduces the  programming
required to  maintain a growing  amount of  content.  Templates  also enable web
sites with different formats to seamlessly  integrate the Open Door Online store
elements  such as  "search"  and  "discography"  pages.  Open  Door  Online  has
developed  software  that enables its  editorial  and creative  staff to develop
content tightly linked into this environment.  As a result, Open Door Online can
easily import content from third party sources.

         Security.  Open Door Online employs a combination  of  proprietary  and
commercially  available  firewalls to keep its Internet  connections  secure. It
uses proprietary  electronic data interchange,  or "EDI," interfaces and private
networks to ensure the security of customer credit cards  transactions and other
order information shared with Open Door Online's  fulfillment  partner and third
party billing company.

         Scalability. In the rapidly changing Internet environment,  the ability
to update  the  application  system to stay  current  with new  technologies  is
important.  The system's  template  technology and modular database design allow
the addition or  replacement  of  server-based  applications  such as multimedia
formats and delivery  systems,  additional  EDI-based  fulfillment  partners and
search and retrieval engines. This architecture also enables low cost deployment
of additional web sites that integrate with the shopping and entertainment genre
web sites.

         (8)      GOVERNMENTAL APPROVAL

         At this point in time, there is no need for government approval of Open
Door Online's principal products or services.

         (9)      PROBABLE GOVERNMENTAL APPROVAL AND REGULATION

         In the future,  Open Door Online  expects to be subject,  both directly
and  indirectly,  to various  laws and  regulations  relating  to its  business,
although there are few laws or regulations  directly  applicable today to access
to the Internet. Due to the increasing popularity and use of the Internet, it is
possible  that a  number  of laws  and  regulations  will be  adopted  governing
commerce on the  Internet.  Such laws and  regulations  may cover issues such as
user privacy, pricing, content,  copyrights,  distribution,  sales and other use
taxes and  characteristics  and quality of products and services.  Further,  the
growth and  development  of the market for online  commerce may prompt calls for
more stringent  consumer  protection laws that may impose additional  burdens on
those companies conducting business online. The enactment of any additional laws
or  regulations  could  impede the  ability of Open Door  Online to conduct  its
business, and could also impede the growth of the Internet generally.  Either of
both of these  events  could,  in turn,  decrease the demand for the business of
Open Door Online,  or otherwise have an adverse effect on Open Door Online.  The
applicability  to  the  Internet  of  existing  laws  in  various  jurisdictions
governing issues such as property ownership, sales and other taxes, contests and
sweepstakes, libel, personal privacy, rights or publicity, language requirements
and content  restrictions,  is  uncertain  and could  expose Open Door Online to
substantial liability.

         In addition,  several  telecommunications  carriers are seeking to have
telecommunications  over the Internet  regulated  by the Federal  Communications
Commission (the "FCC") in the same manner as other telecommunications  services.
For example,  America's  Carriers  Telecommunications  Association  has recently
filed a petition with the FCC for this purpose. In addition, because the growing
popularity and use of the Internet has burdened the existing  telecommunications
infrastructure,  and many areas with high  Internet use have begun to experience
interruptions in phone service, local telephone carriers,  such as Pacific Bell,
have  petitioned  the FCC to  regulate  Internet  service  providers  and online
service providers in a manner similar to long distance telephone carriers and to
impose access fees on such providers.  If either of these petitions are granted,
or if the relief sought therein is otherwise granted, the costs of communicating
on the Internet could increase substantially,  potentially slowing the growth in
use of the Internet.

         Any such new legislation or regulation or application or interpretation
of existing laws could have an adverse  effect on Open Door  Online's  business,
results of operations  and financial  condition.  U.S. and foreign laws regulate
certain uses of customer  information and development and sale of mailing lists.
Open Door Online believes that it is in material  compliance with such laws, but
new  restrictions  may arise in this area that could  have an adverse  affect on
Open Door Online.

         (10)     RESEARCH AND DEVELOPMENT

         Open Door Online intends to establish a small research and  development
team composed of Open Door Online's  current  employees  along with a network of
outside industry experts, who will develop and adopt new products.

         (11)     COSTS AND EFFECTS OF COMPLIANCE WITH ENVIRONMENTA LAWS

         Open  Door  Online  anticipates  that it will  have no  material  costs
associated with compliance  with either  federal,  state or local  environmental
law.

         (12)     EMPLOYEES

         Open Door Online currently has four (4) full time employees.  Open Door
Online also has 15 part-time  employees.  Competition for qualified personnel in
certain  areas of Open Door  Online's  industry is intense,  particularly  among
software  development and other technical staff.  Open Door Online believes that
its future success will depend in part on its continued ability to attract, hire
and retain qualified personnel.

(c)      REPORTS TO SECURITY HOLDERS

         Prior to filing this Form 10-SB, Open Door Online has not been required
to deliver  annual  reports.  To the extent that Open Door Online is required in
the future to deliver annual reports to security holders through its status as a
reporting company, Open Door Online intends to deliver annual reports.  Also, to
the extent Open Door Online is required in the future to deliver  annual reports
by the rules or regulations of any exchange upon which Open Door Online's shares
are traded,  Open Door Online  intends to deliver annual  reports.  If Open Door
Online is not required to deliver  annual  reports in the future for any reason,
Open  Door  Online  does  not  intend  to go to the  expense  of  producing  and
delivering  such  reports.  If Open Door Online is  required  to deliver  annual
reports, they will contain audited financial statements as required.

         Prior to the filing of this Form 10-SB,  Open Door Online has not filed
reports  with the  Securities  and  Exchange  Commission.  Once Open Door Online
becomes a reporting company,  management anticipates that Forms 3, 4, 5, 10-KSB,
10-QSB,8-K and Schedules 13D along with appropriate proxy materials will have to
be filed as they come due. If Open Door Online issues  additional  shares,  Open
Door Online may file additional registration statements for those shares.

         The public may read and copy materials  contained in Open Door Online's
files with the Securities  and Exchange  Commission at the  Commission's  Public
Reference Room at 450 Fifth Street, N.W., Washington, D.C. 20549. The public may
obtain  information on the operation of the Public Reference Room by calling the
Commission at  1-800-SEC-0330.  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 site is (http://www.sec.gov).

(d)      YEAR 2000 DISCLOSURE

         Open Door  Online  does not  anticipate  any  problem in  dealing  with
computer  entries in the year 2000 or thereafter,  with any computers  currently
used at any of its facilities.  All of Open Door Online's  computer  systems are
new and have been Year 2000 compliant since their acquisition.  Open Door Online
keeps current with all updates and revisions  with all software Open Door Online
currently uses. It is anticipated  that the software  updates  reflect  required
revisions to accommodate transactions in the Year 2000 and thereafter. Though it
is not anticipated  that Open Door Online will have a problem at the turn of the
century,  Open Door Online intends to coordinate the resolution of any Year 2000
problems  with  the  vendors  of  the  software   Open  Door  Online   utilizes.
Nonetheless,  Open  Door  Online  recognizes  the  problems  which  may arise in
connection with the Year 2000 issue.

         The Year 2000 issue is the result of computer  programs  being  written
using two digits rather than four to define the applicable year. In other words,
date-sensitive  software may recognize a date using "00" as the year 1900 rather
than the year 2000.  This could  result in system  failures  or  miscalculations
causing  disruptions  of  operations,   including,  among  others,  a  temporary
inability to process  transactions,  send invoices,  or engage in similar normal
business  activities.  Open Door Online does not  believe  that it has  material
exposure  to the Year 2000 issue with  respect  to its own  information  systems
since its existing  systems  correctly define the year 2000. Open Door Online is
currently  unable to predict the extent to which the Year 2000 issue will affect
its  clients and  customers  and  suppliers,  or the extent to which any of them
would be  vulnerable  to a failure to remediate any Year 2000 issues on a timely
basis.

         In addition,  most of the  purchases on Open Door Online's web site are
expected to be made with credit cards, and Open Door Online's  operations may be
adversely  affected to the extent its  customers  are unable to use their credit
cards due to any Year 2000 issues that are not  rectified  by their  credit card
vendors.  In a worst case scenario,  if Open Door Online's  customers'  computer
systems or that of suppliers and vendors do not contain the  necessary  software
updates to be Year 2000 compliant, a multitude of problems could occur which may
include,  among  others,  lost  orders,  merchandise  not  shipped or shipped to
incorrect addresses and credit card purchases  incorrectly  credited or debited.
As a result,  Open Door Online could lose  customers,  clients,  and credibility
which could have a material  adverse  effect on its business  and its  financial
condition.

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

         The  "Management's  Discussion and Analysis of Financial  Condition and
Results of Operations"  included  herein should be read in conjunction  with the
financial  statements  of Genesis  Media  group,  Inc.  for the two years  ended
December  31, 1998 and the six months  ended June 30,  1998 and 1999,  Open Door
Records, Inc. for the year ended December 31, 1999 and the six months ended June
30, 1999 and 1998, and the financial statement of Open Door Online, Inc. for the
nine months ended  September  30, 1999 and 1998,  respectively,  and the related
notes to each statement  appearing  elsewhere in this Form 10-SB. In addition to
historical  information,  the following  discussion and other parts of this Form
10-SB   contains   forward-looking   information   that   involves   risks   and
uncertainties.  Actual results could differ materially from those anticipated by
this  forward-looking  information due to factors discussed in other sections of
this Form 10-SB.


Historical

         The  Company's  historical  financial  data  presented  below  has been
derived from financial statements of the Company and its predecessors, including
the notes thereto, appearing elsewhere herein.

         The  financial  data  includes the results of  operations  of Open Door
Online,  Inc. for 1999,  Open Door Records,  Inc. for September 30, 1998 and the
results  of  operations  of  Genesis  Media  Group,  Inc.  and its  predecessor,
Hollywood Showcase Television Network, Inc. for 1998 and 1997.

                                     September 30,              December 31,
                              -----------------------    -----------------------
                                  1999        1998          1998         1997
                              -----------  ----------    -----------  ----------
Summary of Operations           $191,064    $      -      $521,562      $787,800
Net Revenues

   Cost of Sales                 118,385                    81,564        31,039
     Gross Profit                 72,679                   439,998       756,761
       Operating Expenses        204,975      6,571        740,904       597,198
   Net Profit (Loss)            (132,296)    (6,571)      (300,906)      159,563
Summary Balance Sheet Data
   Total Assets              $22,794,237    $98,780    $42,457,368   $41,408,462
   Total Liabilities           1,518,780     33,076        558,241       117,588
   Shareholder's Equity       21,275,457     65,704     41,899,127    41,290,874


1997 and 1998

         The  operations  of the  Company for 1998 and 1997 are those of Genesis
Media Group, Inc., and its predecessor,  Hollywood Showcase  Television Network,
Inc. The  business of those  entities  was editing and  production  of movie and
television  media  and  commercial  advertising.  Genesis  was  unable to either
generate  sufficient  liquidity or capital to expand its base of operations  and
acquire the necessary  infrastructure  to attract large production  engagements.
The expansion of the business would have required substantial outlays of capital
for additional state of the art editing and production equipment. The production
business is highly  competitive and requiring  continual  updating of production
techniques.  Most  contracts are awarded by  competitive  bid to companies  with
demonstrated  capability and personnel.  Most contracts  obtained by the Company
were  relatively  short term in duration  and did not  include the feature  film
market which could extend  beyond one year in duration.  Genesis was not able to
develop its record  library  for use in the  production  of films or  television
entertainment  due to a lack of  working  capital to develop  and  release  such
music.

         Genesis  did not have  sufficient  sources of capital or  liquidity  to
allow it to pursue its intended  business lines with the intensity and stability
that was needed to compete in the west coast entertainment industry.

         The  businesses  of Genesis were labor  intensive in that they required
skilled  technicians  to operate  the  production  and editing  equipment.  As a
result,  the labor costs per hour of Genesis  were  greater  than those found in
less skilled industries.

         These  factors  were the major  contributing  circumstances  which lead
Genesis to enter into the Exchange  Agreement.  In conjunction with the Exchange
Agreement,  the new management of the Company  abandoned  those  operations upon
completion  of  certain  contracts  in  process  and  elected  to pursue its own
business  plan and expand the  internet  operations  of Open Door  Online,  Inc.
acquired in the exchange with Open Door Records, Inc.

1999

         Therefore,  the Company does not believe that the historical results of
operations  of  Genesis  and  its  predecessor  are  indicative  of  the  future
operations of Open Door Online, Inc.

         The operations of Open Door Online,  Inc.,  subsequent to the exchange,
effective June 30, 1999,  through the quarter ended September 30, 1999 consisted
primarily of three phases.  The first phase was to wrap up the operations of the
predecessor, Genesis, to which the Company completed open contracts as required,
laid-off all west coast personnel,  and set about the orderly liquidation of the
owned and leased  equipment of the  predecessor.  This  resulted in an operating
loss from  discontinued  operations for the period of approximately $ 171,000 in
addition  to the  establishment  of a  reserve  for  discontinued  operation  of
$500,000  to  buy-out  and  terminate  certain  long term  leases of  production
equipment.

         Second, the Company devoted substantial  resources to completion of its
web based  business  sites and related  programs,  processing  applications  and
marketing plans.  Portions of the internet sales structure were up and operating
by August,  1999.  However,  the Company intends to add and continue to add more
services and products as quickly as possible to capture significant market share
of the home entertainment and music distribution markets.

         Third,  the  Company  devoted  its time and  resources  to the  raising
liquidity,  assembling a management team and developing strategic alliances with
artists,  managers  and  promoters.   During  this  period  the  Company  raised
approximately $558,000 of new equity/liquidity.

Results of Operations

         From inception to September 30, 1999 revenues have primarily  consisted
of the sale of CD's from our division,  Open Door Records,  and from  commercial
operations from our Open Door Studios.

Cost of Sales

         Cost of Sales  primarily  represent  website  operating  costs,  CD and
fulfillment  operations and artist  promotions and royalties.  Website operating
costs include internet development, design and programming, connectivity charges
and equipment. Future costs may include costs of acquisitions and development.

         Cost of Sales for the nine month  period ended  September  30, 1999 for
Open Door Online, Inc. was approximately 62% of gross revenue. The operations of
Genesis Media Group,  the  predecessor,  were not  comparative.  As sales volume
increases,  the cost of sales,  as a percentage of sales,  should decrease since
fixed costs are spread over a greater base.

Sales and Marketing

         Sales and  marketing  expense  consists  primarily of direct  marketing
expenses,  promotional  activities,   salaries  and  costs  related  to  website
maintenance  and  development.  We  anticipate  that overall sales and marketing
costs will increase  significantly in the future;  however,  sales and marketing
expense as a percentage of net revenue may fluctuate  depending on the timing of
new marketing programs and addition of sales and marketing personnel.

         In the future,  we anticipate that we will enter into arrangements with
additional  leading  artists  and  record  labels  to  secure  distribution  and
marketing services and obtain rights to their music. Future expenses may include
costs related to  promotional  events,  which will be expensed in the period the
event is held.

General and Administrative

         General and  administrative  expense  consists  primarily  of salaries,
legal and other  administrative  costs,  fees for outside  consultants and other
overhead.  General and  administrative  expense was approximately 94% of Revenue
for the nine months ended  September  30, 1999. It is  anticipated  that overall
general and  administrative  expense will decrease as a percentage of Revenue as
Revenue increases after this initial development stage.

Interest Expense

         Net interest expense for the nine month period ended September 30, 1999
was $8,224. Interest costs may increase in future periods as the Company expands
through a combination of debt and equity offerings.

Liquidity and Capital Resources

         As of September 30, 1999 the Company had approximately  $78,580 of cash
available to support  operations.  Subsequent to September 30, 1999, the Company
collected a receivable in the amount of $518,000.  The Company  believes that it
will be able to  raise  such  additional  capital  to  meet  its  operating  and
financial obligations in the future.

Future Plan of Operation

         The post exchange Company has discontinued the production operations of
the predecessor and focused on branding itself as a virtual "open door" bridging
together artists and consumers from around the world and ultimately  maintaining
a loyal and appreciative  entertainment community. The Company's objective is to
build a global  entertainment  company  offering a broad range of  entertainment
commerce  related  products  and to  deliver a wealth of  original  content in a
highly personalized interactive context.

         The  Company  recognizes  that the  nature  and  scope of its  intended
business will require substantial additional financing. To meet this requirement
the Company  plans to finance its cash  requirements  through a  combination  of
equity  offerings  and debt  financing.  This  process will allow the Company to
complete the initial phases of its internet marketing  products.  Once in place,
the Company believes this should provide sufficient  operating revenue to expand
the other intended areas of its business.

         The  internet  marketing  arena  is  highly  competitive.  The  Company
believes  that it is well placed to take  advantage of this  growing  market and
looks to become more competitive in the entertainment  and distribution  sectors
of that market.

         The Company will expand its  workforce  to meet its  business  plan and
growth objectives while providing quality services and products.

         The overall plan of operation  and  objectives  is detailed  earlier in
this Form 10-SB.

         The   Company's   business   plan   estimates   that  revenue  will  be
approximately  $6.9 million in the first full year of  operations  subsequent to
the exchange  resulting in a net operation loss for the period of  approximately
$450,000.  Subsequent periods project  substantial net income. The loss for this
first period is due in large part to the Company  expensing costs related to the
programming,  promotion,  setup  and  implementation  of the  internet  presence
necessary for the Open Door Online activities.


ITEM 3.  PROPERTIES

         Real Property. Open Door Online's corporate headquarters are located at
10 Dorrance  Street,  Providence,  Rhode  Island.  Open Door  Online  leases its
facilities  and certain  other  equipment  under  operating  and  capital  lease
agreements.  Open Door  Online's  Metro  Office is located  at 206 Bryans  Road,
Hampton,  New Jersey.  Open Door Online has executive  branch offices at 46 Flat
River Road,  Coventry,  Rhode  Island.  Open Door Online's  Recording  Studio is
located at 40 Wilson Street,  West Warwick,  R.I..  Open Door Online's  Internet
satellite office is located at 88 Weybosset Street, Providence, Rhode Island.

         Equipment.  Open Door Online currently owns  approximately  $146,000 of
equipment  and  leasehold  improvements  that are used in  conjunction  with its
recording and production studio.

         Music  Library.  Open Door  Online has a music  library  consisting  of
original  and  digitally  mastered  music media from  numerous  artists from the
1940's  through  the  1990's.  Open  Door  Online  owns  certain  of the  master
recordings in the Library,  and has  nonexclusive  license rights to the rest of
the recordings. Open Door Online is currently in the process of purchasing those
master recordings to which it currently has only the nonexclusive license rights
to.  This  library  can be used to produce  original  singles  and albums by the
various  artists,   used  to  score  motion  picture   productions,   television
productions and specialty productions.  Open Door Online intends to utilize this
product  through  traditional CD production and sales and MP3 digital sales over
the Internet.  Pursuant to industry standards,  Open Door Online is obligated to
pay artists royalties on units sold. Open Door Online has valued this library at
the lower of the appraised value or the present value of the estimated cash flow
from the sale and  utilization  of  these  assets  over the next 7 years,  after
consideration of production and distribution costs.


ITEM 4.  SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT

(a)      SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS

                                                        Shares
                                                     Beneficially     Percent of
Title of Class     Name/Address of Owner                Owned           Class
- ---------------  --------------------------------  ---------------  ------------
Common         CEDE                                     592,704           5.85%
               P.O. Box 20
               Bowling Green Station
               New York, New York  10004

Common         Don R. & Barrie M. Logan                 545,530           5.38%
               23355 Gondor Drive
               Lake Forrest, California  90710

Common         DJS Investors, Inc.                    2,105,000          20.77%
               46 Old Flat River Road
               Coventry, Rhode Island

Common         Thomas R. Carley                       2,277,000          22.47%
               46 Old Flat River Road
               Coventry, Rhode Island  (D)

Common         David N. DeBaene                       2,137,000          21.09%
               46 Old Flat River Road
               Coventry, Rhode Island  (D)

Common         All Officers and Directors over 5%     4,414,000          43.56%
               per Individual

Com            All Officers and Directors             4,939,000         48.74%


Notes:         (1)  Includes only officers and directors  subsequent to the June
                    30, 1999 merger.
               (D)  Officer and Director of the Company
               (i)  All Percentages are calculated based upon 10,133,285  shares
                    outstanding as of the date of the filing of this Form 10-SB.
               (ii) As of  September  30, 1999 the Company  had  1,641,377  free
                    trading shares  outstanding and 8,491,908  restricted shares
                    outstanding for a total of 10,133,285 shares.


(b)      SECURITY OWNERSHIP OF MANAGEMENT

                                                        Shares
                                                     Beneficially     Percent of
Title of Class     Name/Address of Owner                Owned           Class
- ---------------  --------------------------------  ---------------  ------------
Common              David N. DeBaene                   2,137,000        21.09%

Common              Thomas R. Carley                   2,277,000        22.47%

               (1)  All percentages are calculated  based upon 8,951,618  shares
                    of common stock of Open Door Online  issued and  outstanding
                    as of the date of filing this Form 10-SB.

(c)      CHANGES IN CONTROL

         There is no arrangement which may result in a change of control.

ITEM 5.       DIRECTORS AND EXECUTIVE OFFICERS

(a)      IDENTITY OF DIRECTORS AND EXECUTIVE OFFICERS

         As of October 1, 1999,  the directors  and  executive  officers of Open
Door  Online,  their ages,  positions  in Open Door  Online,  the dates of their
initial  election  or  appointment  as director or  executive  officer,  and the
expiration of the terms as directors are as follows:

     Name               Age                     Position
- ---------------------  ------  -------------------------------------------------
David N. DeBaene         40     President, Chief Executive Officer and Director

Thomas Carley            37     Vice President, Chief Operating Officer and
                                   Director

Edmond L. Lonergan       53     Director

Anthony P. Santucci      36     Treasurer and Chief Financial Officer

Steve Panneton           41     Secretary


         (1)      BUSINESS EXPERIENCE

         Mr. David DeBaene,  one of the founders of Open Door Online,  serves as
its president and CEO. At 31, David DeBaene founded JD American Workwear,  Inc.,
a publicly traded manufacturer and distributor of safety Work wear and serves as
Chairman of the Board and Chief  Executive  Officer.  Mr.  DeBaene  created four
styles of industrial safety work pants, which are secured by individual patents.
These products are distributed  worldwide.  Entrepreneur Magazine has recognized
Mr.  DeBaene as one of its  featured  "outstanding  entrepreneurs."  Prior to JD
American  Workwear,  David  DeBaene was involved in the nursing home and general
construction  business. Mr. DeBaene is also a musician and played professionally
for 10 years. Mr. DeBaene has been a director of Open Door Online since June 17,
1999.

         Mr.  Thomas  Carley,  one of the  founders of Open Door Online in 1997,
serves as its vice  president and COO.  Thomas Carley has actively been involved
in the music  industry as a performer,  producer  and  recording  engineer.  Mr.
Carley  has  recorded  with RCA  Records  and  throughout  his  career  has been
critically  acclaimed  for his  technique  and style.  Mr. Carley headed a large
general  contracting  firm,  securing  both union and non-union  contracts.  Mr.
Carley also has worked in accounting,  real estate and insurance. Mr. Carley has
been a director of Open Door Online since July17, 1999.

         Edmond L.  Lonergan  founded  Corporate  Architects,  Inc.,  which is a
merger and acquisition  consulting  business  specializing in reverse mergers of
private companies into inactive public companies. From 1968 to 1996 Mr. Lonergan
has founded and operated  numerous high tech  corporations one of which became a
public  corporation.  This company was honored by Inc. Magazine for becoming the
28th fastest  growing high tech company in 1992.  Previously,  Mr.  Lonergan has
held the positions of Board  Chairman,  President,  CEO, Vice President of Sales
and Marketing, Vice President of Operations, Vice President of Finance, Director
of Research,  Operating  Manager,  Manager of Software  Development  and Product
Development  Consultant.  Mr.  Lonergan was also  selected to be a member of the
White House  Small  Business  Committee  during the Carter  Administration.  Mr.
Lonergan has been a director of Open Door Online since June 17, 1999.

         Mr. Anthony  Santucci is the Chief Financial  Officer and a Director of
JD American  Workwear,  Inc., a publicly traded  manufacturer and distributor of
safety work wear. Mr.  Santucci is also President of Bevco Plastics  Company,  a
privately held corporation.  From 1992 to 1995, Mr. Santucci was Chief Financial
Officer of Southe Pointe  Enterprises,  Inc., a publicly held company engaged in
the distribution of home videos. Mr. Santucci also worked as a senior accountant
Ernst & Young,  LLP and graduated  with a B.S. in Business  Administration  from
Bryant College. He has been a director of Open Door Online since June 17, 1999.

         Mr. Steev Panneton  currently serves as Vice President of Manufacturing
and New Product  Development for JD American  Workwear,  Inc. He has worked as a
commercial artist and illustrator for the past 10 years and is a graduate of the
College of Rhode  Island.  Mr.  Panneton  has  developed  several new  products,
including a patented  game called  Vegas Run . He  currently  has several  other
patents pending. He has been a director of Open Door Online since June 17, 1999.

         All prior directors and executive officers of Open Door Online, Genesis
Media Group,  Inc, the predecessor,  tendered their  resignations in conjunction
with the Acquisition Agreement dated June 17, 1999.

         Open Door  Online's  directors  are  elected at the  annual  meeting of
stockholders  and hold office until their  successors are elected and qualified.
Open Door Online's officers are appointed by the Board of Directors and serve at
the pleasure of the Board and subject to employment agreements, if any, approved
and ratified by the Board.

(b)      IDENTITY OF SIGNIFICANT EMPLOYEES

     Name                Age                     Position
- ---------------------  ------  -------------------------------------------------
Camille M. Barbone       45     Vice President and General Manager

Timothy R. Dahler        29     Vice President Internet & Multimedia Development
                                   & Production

Moses J. Calouro         29     Vice President Information Management Systems


         Ms. Barbone has been involved in the music industry for over twenty-two
years. She has discovered,  developed and managed many significant  artists. She
has held  executive  positions in the  Marketing  and A&R divisions of Sony/Epic
Records,  Polygram and Buddah and has owned and/or  operated  recording  studios
such as Gotham Sound and Long View Farm.  During this time her clients  included
The Rolling Stones,  Aerosmith,  The Indigo Girls,  Michael Bolton, The Monkees,
J.Giles,  Edgar and Johnny Winters.  Camille also produced the Gospel segment of
Woodstock `94 for a crowd of 350,000. She has lectured throughout the country at
seminars,   workshops,  and  conventions  and  has  been  interviewed  by  major
newspapers,  magazines  and  television  specials  such as 20/20,  Entertainment
Tonight and Fox News.

         Mr. Dahler was a co-founder of  Concept-Link,  Ltd., a leading  service
bureau and Internet  production  corporation in  Providence,  RI. Mr. Dahler has
integrated  his  knowledge of art and design with  leading  edge  communications
technology.  Mr. Dahler has contracted  with such  companies as Fuji Film,  USA,
United Technologies,  Samsonite, and Fleet Bank. He has extensive experience and
commanding  knowledge of both Microsoft and Macintosh operating systems and is a
graduate of Roger Williams University.

         Mr. Calouro founded Maritime  Information System and currently runs the
premiere  Internet  portal for the  Maritime  Industry,  Maritime  Global Net at
www.mgn.com.   Mr.  Calouro  has  over  seven  years  experience  producing  and
maintaining  Internet  applications and database servers. He has contracted with
such companies as Motorola, Lloyd's of London, Arco, and AT&T.

(c)      SIGNIFICANT CONSULTANTS

         Bridgewater Management Group Inc. Bridgewater Management Group Inc. has
been instrumental in the creation and implementation of the Internet  activities
of Open Door Online Inc. It is anticipated  that  Bridgewater  Management  Group
Inc. will continue to play an important role in the  coordination  and growth of
this division.

         Pat Rogers.  Ms.Rogers has been  instrumental in the  implementation of
Open Door  Online's  division,  Open Door  Records.  Ms. Rogers brings well over
twenty years of experience in music publishing and licensing.  It is anticipated
that Ms. Rogers will play an important role in the future publishing  activities
of Open Door Online Inc.

         John Paul Gauthier.  Mr. Gauthier has provided  significant  assistance
for Open Door Online's division Open Door Records. Mr. Gauthier has assisted the
Company in production and engineering,  as well as artist development and studio
design.  It is anticipated  that Mr. Gauthier will continue to play an important
role in these areas.

         Ralph Petrarca.  Mr. Petrarca has also provided significant  production
and studio  engineering  assistance for Open Door Online's  division,  Open Door
Records.  Mr. Petraca  brings over 10 years  experience in the  engineering  and
studio management field.

(d)      FAMILY RELATIONSHIPS

         There are no family  relationships  between  the  directors,  executive
officers or any other  person who may be  selected  as a director  or  executive
officer of Open Door Online.

(e)      INVOLVEMENT IN CERTAIN LEGAL PROCEEDINGS

         None of the officers,  directors,  promoters or control persons of Open
Door  Online  have  been  involved  in the  past  five  (5)  years in any of the
following:

          (1) Any bankruptcy  petition filed by or against any business of which
              such person was a general  partner or executive  officer either at
              the time of the bankruptcy or within two years prior to that time;

          (2) Any  conviction  in a criminal  proceedings  or being subject to a
              pending  criminal  proceeding  (excluding  traffic  violations and
              other minor offenses);

          (3) Being subject to any order,  judgment or decree,  not subsequently
              reversed,   suspended  or  vacated,  or  any  Court  of  competent
              jurisdiction,   permanently  or  temporarily  enjoining,  barring,
              suspending or otherwise  limiting his  involvement  in any type of
              business, securities or banking activities; or

          (4) Being  found  by a court  of  competent  jurisdiction  (in a civil
              action),   the  Commission  or  the  Commodity   Futures   Trading
              Commission to have violated a federal or state  securities laws or
              commodities   law,  and  the  judgment  has  not  been   reversed,
              suspended, or vacated.

ITEM 6.  EXECUTIVE COMPENSATION

         No  compensation  or  directors  fees have  been paid to any  executive
officer or  directors  of Open Door Online from the date of the exchange on June
17, 1999, to the date hereof.  Open Door Online is in the process of formalizing
agreements  with the  executive  officers  and other key  personnel  that  would
provide for compensation  packages for five years with scheduled  increases each
year  designed to  compensate  such  employees  for allowing Open Door Online to
retain its working  capital in the early years.  It is expected  that the annual
compensation  for the CEO and COO will initially be $95,000 per year with annual
increases  of $25,000 for each year of the five year term.  It is also  expected
that other  executives'  compensation will be scaled downward from these levels.
No stock  appreciation  plans or  stock  compensation  plans  are  currently  in
existence for Open Door Online.

         No compensation or fees were paid to executive officers or directors of
the predecessor Company, Genesis Media Group, Inc., during 1997, 1998 or 1999.

ITEM 7.  CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

         During 1998 and 1999,  Mr.  DeBaene has been a lender or  guarantor  of
funds to Open Door Online.  As of December 31, 1998 and September 30, 1999,  the
outstanding  balances due him to lenders for which he has guaranteed amounts are
$113,643  and  $498,622,  including  interest  expense  of  $3,643  and  $8,224,
respectively.  Interest  rates range from 12% to 20% per annum.  Mr. DeBaene has
the option to convert  amounts lent to him by third  parties into shares of Open
Door Online upon their approval.

         During 1998,  Genesis Media Group,  Inc.  distributed  to  shareholders
shares of TranStar  Communications,  Inc. The Genesis  Media Group  shareholders
held   576,535  Rule  144   restricted   shares  of  common  stock  of  TranStar
Communications, Inc. after the distribution. These shares were subsequently sold
in 1999 for $.50 per share.

         During  1998 and 1999,  Mr.  Logan,  the former  Chairman of the Board,
President and COO of Genesis Media Group,  Inc. received shares of Genesis Media
Group in lieu of  compensation.  In 1998 and 1999,  and  7,052,084 and 8,999,910
shares of Genesis Media Group, respectively, were issued to Mr. Logan under this
arrangement.  These shares are equal to 235,084 and 299,997  shares of Open Door
Online, Inc. after the reverse 1 for 30 split.

ITEM 8.  DESCRIPTION OF SECURITIES

         Open Door Online's Articles of Incorporation  authorize the issuance of
50,000,000  shares of Common  Stock,  $0.0001  par value per share.  There is no
preferred stock authorized. The shares are fully paid,  non-assessable,  without
pre-emptive or other subscription rights and without cumulative voting.  Holders
of Common  Stock are  entitled  to one vote for each share on all  matters to be
voted on by the stockholders.  Holders of shares of Common Stock are entitled to
share ratably in dividends,  if any, as may be declared from time to time by the
Board of Directors in its discretion from funds legally available  therefor.  In
the event of a liquidation,  dissolution or winding up of Open Door Online,  the
holders  of shares of Common  Stock are  entitled  to share pro rata all  assets
remaining after payment in full of all liabilities.

PART  II.

ITEM 1.  MARKET PRICE OF AND  DIVIDENDS ON THE  REGISTRANT'S  COMMON  EQUITY AND
         RELATED STOCKHOLDER MATTERS

(a)      MARKET INFORMATION

         Open   Door   Online's   Common   Stock   currently   trades   on   the
Over-The-Counter  Bulletin  Board  (OTC:BB) under the trading symbol "NTER." The
following  tables  set forth the  highest  and  lowest bid prices for the Common
Stock for each  calendar  month for Open Door  Online and its  predecessors,  as
reported by the National Quotation Bureau:

Predecessor: Hollywood Television Network, Inc.


                                        Bid Prices               Ask Prices
                                  ----------------------  ----------------------
            1997                     High        Low         High        Low
                                  ----------  ----------  ----------  ----------
January 1 - January 31              1            3/16       1-1/8       3/4
February 1 - February 28            1-3/16       5/8        13/16       5/8
March 1 - March 31                  1-1/2        3/8        2           3/8
April 1 - April 30                  2-1/4        1          2-3/8       1-9/16
May 1 - May 31                      1-1/2        1          1-7/8       1
June 1 - June 30                    1-1/2        7/8        1-7/8       7/8
July 1 - July 31                    1-1/8        13/16      1-3/8       13/16
August 1 - August 31                3-1/16       1/2        3-15/16     11/16
September 1 - September 30          1-3/8        1          1-3/4       15/16
October 1 - October 31              1-1/8        3/4        1-1/8       3/4
November 1 - November 30            1            5/8        1           5/8
December 1 - December 31            3/4          3/8        7/8         7/16


Predecessor:  Hollywood Television Network, Inc.
1998

January 1 - January 31              11/16        1/4        9/16        1/8
February 1 - February 28            1/4          1/8        1/4         3/16
March 1 - March 31                  -            -          -           -

Predecessor: Genesis Media Group, Inc.
1998

April 1 - April 30                  -            -          -           -
May 1 - May 31                      1-5/8        1-5/16     1-15/16     1-5/8
June 1 - June 30                    1-3/8        1-1/16     1-11/16     1-1/4
July 1 - July 31                    1-3/8        5/8        1-7/16      13/16
August 1 - August 31                11/16`       3/8        11/16       7/16
September 1 - September 30          11/16        3/8        11/16       7/16
October 1 - October 31              3/8          1/4        7/16        1/4
November 1 - November 30            5/16         .15        3/8         .18
December 1 - December 31            .15          .07        3/8         .11

Predecessor: Genesis Media Group, Inc.
1999

January 1 - January 31              .15           .09       .26         .12
February 1 - February 28            .22           1/8       .30         1/8
March 1 - March 31                  .20           1/8       .26         1/8
April 1 - April 30                  .23           .08       .37         .13
May 1 - May 31                      .21           .16       .30         .17
June 1 - June 30                    .17           .10       .18         .11
July 1 - July 31                    .13           .08       3/16        .12

Open Door Online, Inc.
1999 1 for 30 reverse split

August 1 - August 31                3.60         1-9/16     3.90        2.00
September 1 - September 30          4-1/8        1-9/16     4-3/4       1-7/8


         The above quotations are inter-dealer quotations, and the actual retail
transactions  may involve dealer retail markups,  markdowns,  or commissions for
market  makers of Open Door Online's  stock.  The prices quoted are based on the
then stock outstanding and has not been adjusted for mergers,  exchanges, splits
or reverse  splits.  There can be no assurance  that an active public market for
the Common Stock will be sustained.  In addition, the shares of Common Stock are
subject to various  governmental  or  regulatory  body  rules  which  affect the
liquidity of the shares.

         As of October 1, 1999,  except for 1,217,210 free trading  shares,  all
shares  issued by Open  Door  Online  are  "restricted  securities"  with in the
meaning of Rule 144 under the  Securities  Act of 1933.  Ordinarily,  under Rule
144, a person holding restricted  securities for a period of one year may, every
three  months,  sell  in  ordinary  brokerage  transactions  or in  transactions
directly  with a market  maker an amount  equal to the greater of one percent of
Open Door Online's  then-outstanding  Common Stock or the average weekly trading
volume during the four calendar  weeks prior to such sale.  Future sales of such
shares could have an adverse effect on the market price of the Common Stock.

(b)      HOLDERS

         As of October 1, 1999 , there were approximately 233 registered holders
of free-trading  shares and 93 holders of Open Door Online's  restricted  Common
Stock, as reported by Open Door Online's  transfer agent.  Some holders own both
free-trading and restricted shares and would be included in both classifications
above.

(c)      DIVIDENDS

         Open Door Online has not paid any dividends on its Common  Stock.  Open
Door Online  currently  intends to retain any earnings for use in its operations
and to finance the  development  and the expansion of its  business.  Therefore,
Open Door Online does not anticipate  paying cash  dividends in the  foreseeable
future.  The  payment  of  dividends  is within the  discretion  of the Board of
Directors.  Any future  decision with respect to dividends will depend on future
earnings,  future  capital  needs and the  registrant's  operating and financial
condition, among other factors.

ITEM 2.  LEGAL PROCEEDINGS

         Open  Door  Online is not a party  to,  and none of Open Door  Online's
property  is  subject  to  any  pending  or  threatened   legal,   governmental,
administrative or judicial proceedings.

ITEM 3.  CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS

         There have been no  disagreements  with Open Door Online's  independent
auditor.  The  Independent  Certified  Public  Accountant for Open Door Records,
Inc., the predecessor to Open Door Online,  Inc., also became the accountant for
Genesis  Media  Group,  Inc.,  a  predecessor.  [Describe  Jim  Marshall and his
qualifications to practice before SEC.] [check for past SEC problems]

ITEM 4.    RECENT SALES OF UNREGISTERED SECURITIES

         In early 1998, Genesis Media Group, Inc, the predecessor,  completed an
offering  under  Regulation D, Rule 504. As of May 18, 1998,  there were 717,654
(i) shares of Open Door  Online's  common stock  outstanding.  Of these  shares,
181,762  (i) were freely  trading,  while  535,892  (i) were  subject to trading
restrictions.

         During 1997, 1998 and 1999 Open Door Online issued 68,334 (i),  235,084
(i) and 299,997 (i) shares,  respectively,  of its common stock to Don R. Logan,
the former Chief Executive  Office and Director of Open Door Online,  in lieu of
compensation.

         In conjunction with the Acquisition  Agreement described above, on June
30, 1999 Open Door Online issued 7,000,000 (i) shares of its common stock to the
previous stockholders of Open Door Records, Inc.

         Between  July 1, 1999 and  September  30, 1999 Open Door Online  issued
673,994 post- exchange shares  pursuant to an offering under  Regulation D, Rule
504. [Describe to whom issued and for what purpose.]

Note (i) The number of shares are based on the post exchange number of shares of
Open Door Online, Inc. after the 1 for 30 reverse split on June 30, 1999.


ITEM  5. INDEMNIFICATION OF DIRECTORS AND OFFICERS

         Directors and officers of Open Door Online and its  affiliates  may not
be liable for errors in judgment or other acts,  or omissions  not  amounting to
intentional misconduct, fraud or a knowing violation of law, since provisions to
limit  such  liability  have  been made in the  Articles  of  Incorporation  and
By-laws.  These  provisions  allow  for  indemnification  of  the  officers  and
directors  of Open Door Online for any  liability  suffered by them,  or arising
from their activities as officers and directors of Open Door Online if they were
not engaged in  intentional  misconduct,  fraud or a knowing  violation  of law.
Therefore,  purchasers  of stock of Open Door  Online  will have a more  limited
right of action than they would have except for this  limitation in the Articles
of Incorporation and By-laws.

         The officers and directors of Open Door Online are  accountable to Open
Door Online as fiduciaries, which means such officers and directors are required
to exercise good faith and integrity in handling Open Door Online's  affairs.  A
shareholder  may be able to institute  legal action on behalf of himself and all
other  similarly  stated  shareholders to recover damages where Open Door Online
has  failed  or  refused  to  observe  the law.  Shareholders  may,  subject  to
applicable  rules  of  civil  procedure,  be able to  bring  a class  action  or
derivative suit to enforce their rights,  including rights under certain federal
and state securities laws and regulations. Shareholders who have suffered losses
in connection with the purchase or sale of their interest in Open Door Online in
connection  with such sale or  purchase,  including  misapplication  by any such
officer or director of the proceeds  from the sale of these  securities,  may be
able to recover such losses from Open Door Online.

PART F/S FINANCIAL STATEMENTS



                          INDEX TO FINANCIAL STATEMENTS


GENESIS MEDIA GROUP, INC.:                                                  Page
                                                                            ----
         Report of Independent Accountants..................................  27

         Balance Sheet - December 31, 1998 and 1997 and
         June 30, 1999 and 1998 (Unaudited).................................  28

         Statements  of  Operations  for the  two  years
         ended  December  31,  1998  and the six  months
         ended June 30, 1999 and 1998 (Unaudited).............................29

         Statements  of Cash  Flows  for  the two  years
         ended  December  31,  1998  and the six  months
         ended June 30, 1999 and 1998 (Unaudited)............................ 30

         Notes to Financial Statements for the two years
         ended  December  31,  1998  and the six  months
         ended June 30, 1999 and 1998 (Unaudited)..........................31-34


OPEN DOOR RECORDS, INC.:

         Report of Independent Accountants................................... 35

         Balance Sheet - December 31, 1998 and
         June 30, 1999 and 1998 (Unaudited).................................. 36

         Statements  of  Operations  for the year  ended
         December 31, 1998 and the six months ended June
         30, 1999 and 1998 (Unaudited ....................................... 37

         Statements  of Cash  Flows  for the year  ended
         December 31, 1998 and the six months ended June
         30, 1999 and 1998 (Unaudited)....................................... 38

         Notes  to  Financial  Statements  for the  year
         ended  December  31,  1998  and the six  months
         ended June 30, 1999 and 1998 (Unaudited)......................... 39-40


OPEN DOOR ONLINE, INC.:

         Proforma  Combined Balance Sheet, June 30, 1999
         (Unaudited)......................................................... 41

         Proforma  Statement of  Operations  for the six
         months ended June 30, 1999 (Unaudited).............................. 42

         Proforma  Statement  of Cash  Flows for the six
         months ended June 30, 1999 (Unaudited).............................. 43

         Note to Proforma  Financial  Statements for the
         six months ended June 30, 1999 (Unaudited).......................... 44


OPEN DOOR ONLINE, INC.:

         Combined  Balance  Sheet,  September  30,  1999
         (Unaudited)......................................................... 45

         Statement  of  Operations  for the nine  months
         ended September 30, 1999 (Unaudited)................................ 46

         Statement  of Cash  Flows  for the nine  months
         ended September 30, 1999 (Unaudited)................................ 47

         Note  to  Financial  Statements  for  the  nine
         months ended September 30, 1999 (Unaudited)......................... 48


<PAGE>

            Report of Independent Accountants




To the Board of Directors
Genesis Media Group, Inc.
Los Angeles, California


We have audited the accompanying  balance sheets of Genesis Media Group, Inc. as
of December 31, 1998 and 1997,  and the related  statements  of  operations  and
retained earnings  (deficit) and cash flows for the two years then ended.  These
financial  statements are the  responsibility of Open Door Online's  management.
Our responsibility is to express an opinion on these financial  statements based
on our audit.

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

In our opinion,  the financial  statements  referred to above present fairly, in
all material respects, the financial position of Genesis Media Group, Inc. as of
December 31, 1998 and 1997, and the results of operations and its cash flows for
the two years  then  ended in  conformity  with  generally  accepted  accounting
principles.



               James C. Marshall, CPA, PC



Scottsdale, Arizona
July 14, 1999















<TABLE>
<CAPTION>
                                             Genesis Media Group, Inc.
                                                   Balance Sheet
                                          December 31, 1998 and 1997 and
                                        June 30, 1999 and 1998 (Unaudited)


                                                      ASSETS

                                                     December 31,                                 June 30,
                                         --------------------------------------    ---------------------------------------
                                              1998                 1997                  1999                 1998
                                         ----------------     -----------------    -----------------    ------------------
                                                                                     (Unaudited)           (Unaudited)
<S>                                      <C>                  <C>                   <C>                  <C>
Current Assets

   Cash and cash equivalents             $          400       $        10,025       $        2,077       $       155,952
   Accounts receivable - trade                  186,437                13,814              176,436               198,913
   Loan receivable - trade                       50,000                                     50,000                50,000
   Prepaid expenses                             111,030                51,416              600,289               130,944
   Marketable securities (Note 8)               235,168                                                          243,168
                                         ----------------     -----------------     ----------------     -----------------
                                                583,035                75,255              819,902               778,977

Property and equipment,net of accumulated
   depreciation of $37,333 and $15,733
   for  1998 and  1997,  respectively.
   (Note 4)                                     661,666               162,034              638,038               161,581
Master music library (Note 5)                41,068,329            41,012,500           41,068,331            41,037,814

Other assets                                    144,338               158,673              143,647               131,092
                                         ----------------     -----------------     ----------------     -----------------
                                         $   42,457,368       $    41,408,462       $   42,678,818       $    42,109,464
                                         ================     =================     ================     =================


                                       LIABILITIES AND STOCKHOLDERS' EQUITY

Current Liabilities

   Accounts payable                      $       17,286       $       100,000        $                   $
   Payroll taxes and accrued expenses            46,735                17,588              113,895                 4,649
   Current  portion  of long term debt
    (Note 6)                                    114,096
                                         ----------------     -----------------     ----------------     -----------------
                                                178,117               117,588              113,895                 4,649

Long term debt - capitalized leases
(Note 6)                                        380,124                                    703,464                 7,776
                                         ----------------     -----------------     ----------------     -----------------
   Total liabilities                            558,241               117,588              817,359                12,425

Stockholders' Equity

   Common Stock - par value $0.0001,
   authorized 50,000,000 shares, issued and
   outstanding 28,130,607 and 6,869,500,
   1998 and 1997, respectively. (Notes 1,
   10 and 12)                                     2,813                   687                3,833                 1,225
   Additional paid in capital                42,202,434            41,295,401           42,335,153            41,966,499
   Retained earnings (deficit)                 (306,120)               (5,214)            (477,527)              129,315
                                         ----------------     -----------------     ----------------     -----------------
                                             41,899,127            41,290,874           41,861,459            42,097,039
                                         ----------------     -----------------     ----------------     -----------------
                                         $   42,457,368       $    41,408,462       $   42,678,818       $    42,109,464
                                         ================     =================     ================     =================

The accompanying notes are an integral part of these financial statements
</TABLE>


                                       28
<PAGE>
<TABLE>
<CAPTION>
                                             Genesis Media Group, Inc.
                                              Statement of Operations
                                     For the year ended December 31, 1998 and
                              The six months ended June 30, 1999 and 1998 (Unaudited)


                                                  For the year ended                    For the six months ended
                                              1998                 1997                  1999                 1998
                                        -----------------    ------------------    -----------------    ------------------
                                                                                     (Unaudited)            (Unaudited)
<S>                                     <C>                  <C>                   <C>                  <C>
Revenue
Sales                                   $       375,480      $         83,334       $                   $        315,040
Other income                                    146,082               704,466                53,100              146,081
                                        ----------------     -----------------      ----------------     -----------------
                                                521,562               787,800                53,100              461,121

Cost of sales                                    81,564                31,039                 5,500               53,271
                                        ----------------     -----------------      ----------------     ----------------
   Gross profit                                 439,998               756,761                47,600              407,850

Operating Expenses
   Administrative expenses                      145,128                83,737                15,930               53,851
   Amortization and depreciation                 29,746                15,733                26,153               10,556
   Interest expense                              28,062                                      10,278
   Office expense                                11,624                31,200                 5,228               29,724
   Professional and outside services            137,014               206,176                10,500               83,498
   Rent                                         106,327                51,605                18,902               54,074
   Salaries and payroll taxes                   283,003               208,747               132,016               41,619
                                        ----------------     -----------------      ----------------     ----------------
     Total Operation Expense                    740,904               597,198               219,007              273,322
                                        ----------------     -----------------      ----------------     ----------------

Net Income (Loss)                              (300,906)              159,563              (171,407)             134,528

Retained (deficit) beginning of the
period                                           (5,214)             (164,777)             (306,120)              (5,214)
                                        ----------------     -----------------      ----------------     ----------------

Retained (deficit) end of the period    $      (306,120)     $         (5,214)      $      (477,527)     $      (129,314)
                                        ================     =================      ================     ================

Net loss per common share (Note 11)     $         (0.02)     $            0.02      $          0.00      $          0.01
                                        ================     =================      ================     ================

The accompanying notes are an integral part of these financial statements
</TABLE>


                                       29
<PAGE>
<TABLE>
<CAPTION>
                                             Genesis Media Group, Inc.
                                              Statement of Cash Flows
                                   For the two years ended December 31, 1998 and
                              The six months ended June 30, 1999 and 1998(Unaudited)


                                                        For the year ended                       For the six months ended
                                                   1998                   1997                  1999                  1998
                                             ------------------     ------------------    ------------------    ------------------
                                                                                             (Unaudited)           (Unaudited)
<S>                                          <C>                    <C>                   <C>                   <C>
Cash Flows from Operations
   Net Income (Loss)                         $       (300,906)      $       159,563        $      (171,407)     $        134,528

Adjustments to reconcile net income to net
cash
   Provided by operating activities:
   Amortization and depreciation                       21,600                15,733                 26,153                10,556
                                             -----------------      -----------------      -----------------    -----------------

Cash Flow provided (used) by operations              (279,306)              175,296               (145,254)              145,084

 Adjustments to reconcile net loss to Net
Cash
   Used by Operating Activities:

Changes in Assets and Liabilities:
   (Increase) decrease in accounts                   (172,623)              (13,814)                10,001              (185,099)
   receivable
   (Increase) in notes receivable                     (50,000)                                                           (50,000)
   (Increase) in prepaid expenses                     (59,614)              (51,416)              (489,259)              (79,528)
   (Increase) in marketable securities               (134,170)                                     235,168              (243,168)
   (Increase) in property, plant &
      equipment                                      (521,232)             (172,034)                (2,525)              (10,102)
   (Increase) in master music library                 (55,829)          (41,012,500)                    (2)              (25,314)
   (Increase) decrease in other assets                 14,335              (158,673)                   691                27,581
   Decrease (increase) in accounts payable            (82,714)              100,000                (17,286)             (100,000)
   Increase in accrued expenses                        29,147                17,588                 67,160               (12,939)
   Increase in current portion of long
   term debt                                          114,096                                       98,734
                                             -----------------      -----------------      -----------------    -----------------
                                                     (918,607)          (41,290,849)               (97,318)             (478,569)

   Net cash flow used by operating                 (1,197,908)           41,115,553               (242,572)             (533,485)
   activities

Cash Flows from Investments
   Increase in Common Stock                             2,126                                        1,020                   538
   Increase in paid in capital                        806,033            41,125,578                132,719               671,098
                                             -----------------      -----------------      -----------------    -----------------
                                                      808,159            41,125,578                133,739               671,636

 Financing activities

   Increase in long term debt                         380,124                                      110,510                 7,776
                                             -----------------      -----------------      -----------------    -----------------

 Net increase (decrease) in cash                       (9,625)               10,025                  1,677               145,927

 Cash at January 1,                                    10,025                     0                    400                10,025
                                             -----------------      -----------------      -----------------    -----------------

 Cash at end of period                       $            400       $        10,025        $         2,077      $        155,952
                                             =================      =================      =================    =================

The accompanying notes are an integral part of these financial statements
</TABLE>


                                       30
<PAGE>


                            Genesis Media Group, Inc.
                          Notes to Financial Statements
                  For the two years ended December 31, 1998 and
             The six months ended June 30, 1999 and 1998 (Unaudited)



Note 1 -  Organization

The   predecessor  of  the  Genesis  Media  Group,   Inc.  (the  "Company")  was
incorporated  in the state of New Jersey on July 27, 1987. In August 1997,  Open
Door Online,  Hollywood Showcase Television Network,  Inc. acquired in a reverse
acquisition  all of the assets of Genesis  Group,  Inc.  and changed its name to
Genesis Media Group, Inc.

Note 2 -  Summary of Significant Accounting Policies

The summary of significant  accounting  policies of Genesis Media Group, Inc. is
presented to assist in understanding  Open Door Online's  financial  statements.
The financial  statements  and notes are  representations  of Open Door Online's
management.  Management  is  responsible  for their  integrity.  The  accounting
policies  conform to  generally  accepted  accounting  principles  and have been
consistently applied in the preparation of the financial statements.

Line of Business

Open Door Online is primarily engaged in media and advertising.

Accounts Receivable

Open Door Online provides  allowances  against  accounts  receivable to maintain
sufficient reserves to cover anticipated losses.

Master Music Library

The  master  music  library is stated at the  appraised  value as of the date of
acquisition by Open Door Online.

Equipment and Depreciation

Depreciation  has  been  provided  on the  same  basis  for  tax  and  financial
accounting  purposes using the straight-line,  accelerated and declining balance
methods. The estimated useful lives of the assets are as follows:

     Production equipment                                     5-7   Years
     Office equipment, furniture and fixtures                 5-10 Years
     Leasehold improvements                                   3-10 Years



<PAGE>



                            Genesis Media Group, Inc.
                          Notes to Financial Statements
                  For the two years ended December 31, 1998 and
             The six months ended June 30, 1999 and 1998 (Unaudited)



Note 2 - Summary of Significant Accounting Policies (continued)

Copyrights and Amortization

Copyrights were purchased and are subject to the 15 year amortization rules. For
purpose of these financial statements,  copyrights are amortized on the straight
line basis over 15 years.

Note 3 - Prepaid Expenses

Included in prepaid  expenses is a note for $20,000 from an officer of Open Door
Online. The officer has pledged his shares of Open Door Online's common stock as
collateral for said note.

Note 4 - Property and Equipment

Property and equipment consists of the following at cost:


                                               1998                   1997
                                         ----------------       ----------------
     Computer equipment                  $        34,114        $        32,057
     Office furniture                             24,356                 24,356
     Office Equipment                             46,172                 46,172
     Production Equipment                         55,371                 55,371
     Leased production equipment                 515,810
     Signs                                           335
     Software                                        230
     Leasehold improvements                       19,661                 19,611
                                         ----------------       ----------------
                                                 698,999                177,767
     Less accumulated depreciation               (37,333)               (15,733)
                                         ----------------       ----------------
                                         $       661,666        $       162,034
                                         ================       ================

Depreciation  expense for the years ended December 31, 1998 and 1997 and the six
months  ended June 30, 1999 and 1998 was $29,746,  $15,733,  $26153 and $10,556.
respectively.

Leased  production  equipment  represents  capitalized  leases whereby Open Door
Online  has the right to  exercise a nominal  purchase  option at the end of the
lease.  The  portion of the lease  included  in the  equipment  account  are the
estimated costs of the equipment at the time the leases were first executed plus
the purchase option costs.



<PAGE>



                            Genesis Media Group, Inc.
                          Notes to Financial Statements
                  For the two years ended December 31, 1998 and
             The six months ended June 30, 1999 and 1998 (Unaudited)


Note 5 - Master Music Library

The master music library was acquired from Genesis Group,  Inc. in August,  1997
and consists of movie films,  music tapes and CD ROM interactive tapes. With the
masters  comes  the  rights  to  market,  reconfigure,   compile,   manufacture,
distribute,  license,  sell and lease originals or copies  therefrom.  Open Door
Online has an independent  appraisal that identifies each item and evaluates it.
The master  music  library  is carried at  appraised  value.  Also  included  in
inventory  are the costs  incurred to date in developing  the  production of the
"Diary of James Dean."

Library consist of the following:

     Music and videos                                    $    41,005,414
     Products                                                      8,830
     Productions in process - James Dean Production               54,085
                                                         ================
                                                         $    41,068,329
                                                         ================

Note 6 - Long Term Debt

Long term debt consists of the following:

                                              December 31,           June 30,
                                                  1998                1999
                                            ---------------     ----------------

     Remaining capitalized lease Payments   $      494,220      $       703,464
     Less current portion                         (114,096)            (212,830)
                                            ---------------     ----------------
                                                   380,124      $       490,634
                                            ===============     ================

Note 7 - Commitments and Contingencies

Open Door Online is  committed  under office  leases  dated  October 1, 1997 and
expiring  September 30, 1999,  and October 31, 2000 for a minimum  annual rental
(exclusive of real estate taxes, maintenance, etc.) as follows:

     Year ending:         December 31, 1998              $      98,465
                          December 31, 2000              $      16,159

Note 8 - Investment in TranStar Communications, Inc.

During 1998,  Open Door Online  distributed to  shareholders  shares of TranStar
Communications,  Inc. Open Door Online holds 576,535 rule 144 restricted  shares
of  common  stock of  TranStar  Communications,  Inc.  after a  distribution  of
TranStar's stock to the shareholders of Genesis Media Group.



<PAGE>



                            Genesis Media Group, Inc.
                          Notes to Financial Statements
                  For the two years ended December 31, 1998 and
             The six months ended June 30, 1999 and 1998 (Unaudited)



Note 9 - Net Operating Loss Carryover

Open Door Online has a net operating  loss carryover of  approximately  $297,000
available to offset future taxable income, if any.

Note 10 - Stockholders' Equity

Open Door Online has 50,000,000 shares of stock authorized at $0.0001 par value,
28,130,607  and  6,869,500  shares  outstanding  at December  31, 1998 and 1997,
respectively and 38,330,000 and 12,250,000  shares  outstanding at June 30, 1999
and 1998.  The assets of Open Door Online were  acquired by exchange of stock of
Genesis.

Note 11 - Earnings per Common Share

Earnings  per share of  common  stock has been  computed  based on the  weighted
average number of shares outstanding.

Note 12 - Restatement of 1997 Results of Operations

The 1997 income has been  restated to eliminate  the  installment  sale of films
since the transaction has not been completed by Open Door Online.  The result is
that sales have been reduced by $5,400,000,  net income and retained earnings at
December 31, 1997 have been reduced by $3,215,892.

Note 13 - Subsequent Company Exchange Agreement

In June 1999, Open Door Online entered into a stock exchange agreement with Open
Door Music,  Inc.  whereby Open Door Online would  acquire all of the issued and
outstanding stock of Open Door Records,  Inc. in exchange for stock of Open Door
Online.  In addition,  the agreement  provides for the resignation of management
and directors and the  appointment of directors and executives  selected by Open
Door.  This  agreement  was completed as of June 30, 1999,  whereupon  Open Door
Online changed its name to Open Door Online, Inc.



<PAGE>




                        Report of Independent Accountants




To the Board of Directors
Open Door Records, Inc.
Providence, Rhode Island


We have audited the accompanying balance sheet of Open Door Records,  Inc. as of
December  31,  1998,  and the related  statements  of  operations  and  retained
earnings  (deficit)  and cash  flows for the year then  ended.  These  financial
statements  are  the  responsibility  of  Open  Door  Online's  management.  Our
responsibility  is to express an opinion on these financial  statements based on
our audit.

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

In our opinion,  the financial  statements  referred to above present fairly, in
all material respects,  the financial position of Open Door Records,  Inc. as of
December 31, 1998, and the results of operations and its cash flows for the year
then ended in conformity with generally accepted accounting principles.



                           James C. Marshall, CPA, PC



September 30, 1999
Scottsdale, Arizona


<PAGE>
<TABLE>
<CAPTION>
                                              Open Door Records, Inc.
                                                   Balance Sheet
                                               December 31, 1998 and
                                        June 30, 1999 and 1998 (Unaudited)

                                                      ASSETS

                                                          December 31,                       June 30
                                                        ------------------    ---------------------------------------
                                                              1998                  1999                 1998
                                                        ------------------    -----------------    ------------------
                                                                                (Unaudited)           (Unaudited)
<S>                                                     <C>                   <C>                  <C>
Current Assets

   Cash and cash equivalents                            $             33      $        61,797       $         3,122
   Accounts receivable - trade                                    37,185               51,935
   Prepaid expenses                                                1,477                1,477
                                                        ------------------    -----------------     -----------------
                                                                  38,695              115,209                 3,122

Property and equipment                                           144,936              192,766                73,677

Other assets                                                       2,737                3,737                 2,737
                                                        ------------------    -----------------    ------------------
                                                        $        186,368      $       311,712      $          79,536
                                                        ==================    == ==============    ==================


                                       LIABILITIES AND STOCKHOLDERS' EQUITY

Current Liabilities

   Accounts payable and accrued expenses                $          6,720      $        18,475       $         3,077
   Short term notes payable                                      110,000              297,400                 5,000
                                                        ------------------    -----------------     -----------------
   Total liabilities                                             116,720              315,875                 8,077

Stockholders' Equity

   Common Stock - no par value, authorized
   2,000 shares, issued and outstanding
   1,000 at December 31, 1998, (Notes 1, 5 and 7)                  1,000                1,000                 1,000
   Additional paid in capital                                     71,275               90,275                71,275
   Retained earnings (deficit)                                    (2,627)             (95,437)                 (816)
                                                        ------------------    -----------------     -----------------
                                                                  69,648               (4,162)               71,459
                                                        ------------------    -----------------     -----------------
                                                        $        186,368      $       311,712       $        79,536
                                                        ==================    =================     =================

The accompanying notes are an integral part of these financial statements
</TABLE>
<PAGE>

<TABLE>
<CAPTION>
                                              Open Door Records, Inc.
                                              Statement of Operations
                                     For the year ended December 31, 1998 and
                              The six months ended June 30, 1999 and 1998 (Unaudited)

                                                        For the year ended           For the six months ended
                                                              1998                  1999                 1998
                                                        ------------------    -----------------     -----------------
                                                                                (Unaudited)           (Unaudited)
<S>                                                     <C>                   <C>                   <C>
Revenue
Sales                                                   $         37,185      $         3,962       $
                                                        ------------------    -----------------     -----------------
                                                                  37,185                3,962

Cost of sales                                                     10,485                1,205
                                                        ------------------    -----------------     -----------------
Gross profit                                                      26,700                2,757

Operating Expenses
   Administrative expenses                                        23,530               34,954                   816
   Interest expense                                                3,888                8,224
   Office expense                                                  1,144                2,420
   Professional and outside services                                 765               46,470
   Rent                                                                                 3,500
       Total Operation Expense                                    29,327               95,568                   816
                                                        ------------------    -----------------     -----------------
Net Income (Loss)                                                 (2,627)             (92,811)                 (816)

Retained (deficit) beginning of the period                                             (2,627)
                                                        ------------------    -----------------     -----------------
Retained (deficit) end of the period                    $         (2,627)     $       (95,438)      $          (816)
                                                        ==================    =================     =================

Net loss per common share (Note 6)                      $          (2.63)     $        (92.81)      $         (0.82)
                                                        ==================    =================     =================

The accompanying notes are an integral part of these financial statements
</TABLE>
<PAGE>

<TABLE>
<CAPTION>
                                              Open Door Records, Inc.
                                              Statement of Cash Flows
                                     For the year ended December 31, 1998 and
                              The six months ended June 30, 1999 and 1998 (Unaudited)

                                                        For the year ended           For the six months ended
                                                              1998                  1999                 1998
                                                        ------------------    -----------------     -----------------
                                                                                 (Unaudited)           (Unaudited)
<S>                                                     <C>                   <C>                   <C>
Cash Flows from Operations
   Net Income (Loss)                                    $         (2,627)     $       (92,811)      $          (816)
                                                        ------------------    -----------------     -----------------

Cash Flow provided (used) by operations                           (2,627)             (92,811)                 (816)

Adjustments to reconcile net loss to Net Cash
   Used by Operating Activities

Changes in Assets and Liabilities
   (Increase) decrease in accounts receivable                    (37,185)             (14,750)
   (Increase) in property, plant & equipment                    (144,936)             (47,830)              (73,677)
   (Increase) decrease in other assets                            (2,737)              (1,000)               (2,737)
   Increase (decrease) in accounts payable                         6,720               11,755                 3,077
   Increase in short term debt                                   110,000              187,400                 5,000
                                                        ------------------    -----------------     -----------------
                                                                  69,615              135,575               (68,377)

Net cash flow provided (used) by operating activities            (72,242)              42,764               (69,153)

Cash Flows from Investments
   Increase in Common Stock                                        1,000                                      1,000
                                                                  72,275               19,000                72,275

Net increase (decrease) in cash                                       33               61,764                 3,122

Cash at January 1,                                                                         33
                                                        ------------------    -----------------     -----------------

Cash at end of period                                   $             33      $        61,797       $         3,122
                                                        ==================    =================     =================

The accompanying notes are an integral part of these financial statements
</TABLE>
<PAGE>


                             Open Door Records, Inc.
                          Notes to Financial Statements
                    For the year ended December 31, 1998 and
             The six months ended June 30, 1999 and 1998 (Unaudited)



Note 1 - Organization

Open Door Records,  Inc. (the "Company") was  incorporated in the state of Rhode
Island in November 20, 1997. Open
Door Online had no operations during 1997.

Note 2 -  Summary of Significant Accounting Policies

The summary of significant  accounting  policies of Genesis Media Group, Inc. is
presented to assist in understanding  Open Door Online's  financial  statements.
The financial  statements  and notes are  representations  of Open Door Online's
management.  Management  is  responsible  for their  integrity.  The  accounting
policies  conform to  generally  accepted  accounting  principles  and have been
consistently applied in the preparation of the financial statements.

Line of Business
- ----------------
Open Door  Online  is  primarily  engaged  in sales and  marketing  through  the
Internet and other media of entertainment and products.

Accounts Receivable
- -------------------
Open Door Online provides  allowances  against  accounts  receivable to maintain
sufficient reserves to cover anticipated losses.

Equipment and Depreciation
- --------------------------
Depreciation  has  been  provided  on the  same  basis  for  tax  and  financial
accounting  purposes using the straight-line,  accelerated and declining balance
methods. The estimated useful lives of the assets are as follows:

     Production equipment                                     5-7   Years
     Office equipment, furniture and fixtures                 5-10 Years
     Leasehold improvements                                   3-10 Years

Note 3 - Property and Equipment

No  depreciation  has  been  taken  to  date  since  Open  Door  Online  has not
extensively utilized the assets.

Note 4 - Short Term Debt

Short term debt is due to individuals affiliated with Open Door Online.



<PAGE>



                             Open Door Records, Inc.
                          Notes to Financial Statements
                    For the year ended December 31, 1998 and
             The six months ended June 30, 1999 and 1998 (Unaudited)



Note 5 - Stockholders' Equity

Open Door Online has 2,000  shares of no par stock  authorized  and 1,000 shares
outstanding at December 31, 1998, June 30, 1999 and 1998.

Note 6 - Earnings per Common Share

Earnings  per share of  common  stock has been  computed  based on the  weighted
average number of shares outstanding.

Note 7 - Subsequent Company Exchange Agreement

In June 1999,  Open Door Online  entered into a stock  exchange  agreement  with
Genesis Media Group,  Inc. whereby all of Open Door Online's  outstanding  stock
would be acquired by in exchange  for stock of the  Genesis.  In  addition,  the
agreement  provides for the  resignation  of management and directors of Genesis
and the  appointment  of directors and  executives  selected by Open Door.  This
agreement  was completed as of June 30, 1999,  whereupon  the  resulting  entity
changed its name to Open Door Online, Inc.

<PAGE>

<TABLE>
<CAPTION>
                                              Open Door Online, Inc.
                                          Proforma Combined Balance Sheet
                                             June 30, 1999 (Unaudited)


                                                      ASSETS

                                           Open Door              Genesis                                   Open Door
                                            Records,            Media Group                                  Online
                                              Inc.                 Inc.              Adjustments              Inc.
                                        -----------------    -----------------    -----------------    -----------------
<S>                                     <C>                  <C>                  <C>                  <C>
Current Assets

   Cash and cash equivalents            $         61,797     $          2,077     $         (2,077)    $         61,797
   Accounts receivable - trade                    51,935              176,436             (176,436)              51,935
   Loan receivable - trade                                             50,000              (50,000)
   Prepaid expenses                                1,477              600,289             (600,289)               1,477
                                        -----------------    -----------------    -----------------    -----------------
                                                 115,209              828,802             (828,802)             115,209

Property and equipment                           192,766              638,038             (638,038)             192,766
Master music library                                               41,068,331          (19,368,331)          21,700,000

Other assets                                       3,737              143,647             (143,647)               3,737
                                        -----------------    -----------------    -----------------    -----------------
                                        $        311,712     $     42,678,818     $    (20,978,818)    $     22,011,712
                                        =================    =================    =================    =================


                                       LIABILITIES AND STOCKHOLDERS' EQUITY

Current Liabilities

   Accounts payable                     $         18,475     $                    $        100,000     $        118,475
   Payroll taxes and accrued expenses                                 113,895                                   113,895
   Reserve for discontinued operations                                                     500,000              500,000
   Current portion of long term debt             297,400              210,096             (135,096)             372,400
                                        -----------------    -----------------    -----------------    -----------------

Long term debt                                                       493,368              (343,368)             150,000
                                        -----------------    -----------------    -----------------    -----------------
   Total liabilities                             315,875              817,359              121,536            1,254,770

Stockholders' Equity

   Common Stock                                    1,000                3,833               (3,887)                 946
   Additional paid in capital                     90,275           42,335,153          (21,573,994)          20,851,434
   Retained earnings (deficit)                   (95,438)            (477,527)             477,527              (95,438)
                                        -----------------    -----------------    -----------------    -----------------
                                                  (4,163)          41,861,459          (21,100,354)          20,756,942
                                        -----------------    -----------------    -----------------    -----------------
                                        $        311,712     $     42,678,818     $    (20,978,818)    $     22,011,712
                                        =================    =================    =================    =================

The accompanying notes are an integral part of these financial statements
</TABLE>


                                       41
<PAGE>
<TABLE>
<CAPTION>
                                              Open Door Online, Inc.
                                         Proforma Statement of Operations
                                For the six months ended June 30, 1999 (Unaudited)

                                           Open Door              Genesis                                   Open Door
                                            Records,            Media Group                                  Online
                                              Inc.                 Inc.              Adjustments              Inc.
                                        -----------------    -----------------    -----------------    -----------------
<S>                                     <C>                  <C>                  <C>                  <C>
Revenue
Sales                                   $          3,962     $                    $                    $         3,962
Other income                                                           53,100              (53,100)
                                        -----------------    -----------------    -----------------    -----------------
                                                   3,962               53,100              (53,100)               3,962

Cost of sales                                      1,205                5,500               (5,500)               1,205
                                        -----------------    -----------------    -----------------    -----------------
   Gross profit                                    2,757               47,600              (47,600)               2,757

Operating Expenses
   Administrative expenses                        34,954               15,930              (15,930)              34,954
   Amortization and depreciation                                       26,153              (26,153)
   Interest expense                                8,224               10,278              (10,278)               8,224
   Office expense                                  2,420                5,228               (5,228)               2,420
   Professional and outside services              46,470               10,500              (10,500)              46,470
   Rent                                            3,500               18,902              (18,902)               3,500
   Salaries                                                           132,016             (132,016)
                                        -----------------    -----------------    -----------------    -----------------
     Total Operation Expense                      95,568              219,077             (219,007)              95,568
                                        -----------------    -----------------    -----------------    -----------------

Loss before discontinued operations              (92,811)            (171,407)            (171,407)             (92,811)

   Loss from discontinued operations                                                      (171,407)
                                        -----------------    -----------------    -----------------    -----------------

Net Income (Loss)                                (92,811)            (171,407)            (171,407)             (92,811)

Retained (deficit) beginning of the               (2,627)            (306,120)            (306,120)              (2,627)
period
                                        -----------------    -----------------    -----------------    -----------------

Retained (deficit) end of the period    $        (95,438)    $       (477,527)    $       (477,527)    $        (95,438)
                                        =================    =================    =================    =================

Net loss per common share               $          (0.01)    $           (.02)    $           (.02)    $          (0.01)
                                        =================    =================    =================    =================

The accompanying notes are an integral part of these financial statements
</TABLE>


                                       42
<PAGE>

<TABLE>
<CAPTION>
                                              Open Door Online, Inc.
                                         Proforma Statement of Cash Flows
                                For the six months ended June 30, 1999 (Unaudited)

                                                     Open Door            Genesis                                Open Door
                                                      Records,           Media Group                              Online
                                                        Inc.                Inc.             Adjustments            Inc.
                                                  ----------------    ----------------    ----------------    ----------------
<S>                                               <C>                 <C>                 <C>                 <C>
Cash Flows from Operations
   Net Income (Loss)                              $       (92,811)     $     (171,407)       $    171,407      $      (92,811)

Adjustments to reconcile net income to net
cash
   Provided by operating activities:
   Amortization and depreciation                                              26,153              (26,153)
                                                  ----------------    ----------------    ----------------    ----------------

Cash Flow provided (used) by operations                   (92,811)           (145,254)            145,254             (92,811)

 Adjustments to reconcile net loss to Net
Cash
   Used by Operating Activities:

Changes in Assets and Liabilities:
   (Increase) decrease in accounts                        (14,750)             10,001             (10,001)            (14,750)
   receivable
   (Increase) in prepaid expenses                                            (489,259)            489,259
   (Increase) in marketable securities                                        235,168            (235,168)
   (Increase) in property, plant &                        (47,830)             (2,525)              2,525             (47,830)
   equipment
   (Increases) in master music library                                             (2)        (21,699,998)        (21,700,000)
   (Increase) decrease in other assets                     (1,000)                691                (691)             (1,000)
   Decrease (increase) in accounts payable                 11,755             (17,286)            117,286             111,755
   Increase in accrued expenses                                                67,160              46,735             113,895
   Increase in reserve for discontinued                                                           500,000             500,000
   operations
   Increase in current portion of long                    187,400             9 6,000             (21,000)            262,400
   term debt
                                                  ----------------    ----------------    ----------------    ----------------

   Net cash flow used by operating                         42,764            (245,306)        (20,665,799)        (20,868,341)
   activities

Cash Flows from Investments
   Increase in Common Stock                                                     1,020              (1,073)                (53)
   Increase in paid in capital                             19,000             132,719          20,628,439          20,780,158
                                                  ----------------    ----------------    ----------------    ----------------
                                                           19,000             133,739          20,627,366          20,780,105

 Financing activities

   Increase in long term debt                                                 113,244              36,756             150,000
                                                  ----------------    ----------------    ----------------    ----------------

 Net increase (decrease) in cash                           61,764               1,677              (1,677)             61,764

 Cash at January 1,                                            33                 400                (400)                 33
                                                  ----------------    ----------------    ----------------    ----------------

 Cash at end of period                            $        61,797     $         2,077     $        (2,077)     $       61,797
                                                  ================    ================    ================     ===============

The accompanying notes are an integral part of these financial statements
</TABLE>

<PAGE>


                             Open Door Online, Inc.
                     Notes to Proforma Financial Statements
               For the six months ended June 30, 1999 (Unaudited)



Note 1 -  Method of Combination

Open Door Online has accounted for the  combination  of Open Door Records,  Inc.
with Genesis Media Group,  Inc. as a tax free exchange under the purchase method
of accounting.

Note 2 - Discontinued Operations

Open Door Online has elected to  discontinue  certain  operations  of Genesis in
conjunction  with the  merger.  Genesis had a number of  capitalized  leases and
other  obligations  as of June 30, 1999 which Open Door Online is in the process
of eliminating.  The estimated cost of terminating these leases and disposing of
the related  property is estimated at $500,000,  which has been  provided for at
June 30, 1999.

Note 3 - Income Taxes

The tax free  exchange  with Genesis  creates a  difference  in the basis of the
assets  between tax basis and accounting  basis.  The tax basis of the assets is
approximately  $20,950,000  greater than the accounting basis. In the future, as
assets are disposed of or liabilities  paid, the deduction for tax purposes will
be greater than the book basis,  resulting in reduced tax expense or greater net
operating  loss  carryover  for tax purposes  than would  otherwise be expected.
There is no  certainty as to the timing of such  recognition  nor that Open Door
Online will be able to fully utilized these differences.




<PAGE>

                             Open Door Online, Inc.
                                  Balance Sheet
                         September 30, 1999 (Unaudited)

                                     ASSETS

                                                      September 30,
                                             -----------------------------------
                                                  1999                 1998
                                             ---------------     ---------------
Current Assets

   Cash and cash equivalents                 $       78,580      $        5,791
   Accounts receivable - trade                      261,582              72,352
   Loan receivable - trade                           12,500
   Loans receivable - investors (Note 4)            518,000
   Prepaid expenses                                  15,621
                                             ---------------     ---------------
                                                    886,283              78,143

Property and equipment                              204,217              17,900
Master music library                             21,700,000
Other assets                                          3,737               2,737
                                             ---------------     ---------------
                                             $   22,794,237      $        98,780
                                             ===============     ===============


                       LIABILITIES AND STOCKHOLDER' EQUITY

Current Liabilities

   Accounts payable                          $      109,942      $        3,076
   Payroll taxes and accrued expenses               212,138
   Reserve for discontinued operations              500,000
   Notes payable                                    471,700              30,000
   Current portion of long term debt                 75,000
                                             ---------------     ---------------
                                                  1,368,780              33,076

Long term debt                                      150,000
                                             ---------------     ---------------
   Total liabilities                              1,518,780              33,076

Stockholders' Equity

   Common Stock                                       1,013               1,000
   Additional paid in capital                    21,409,367              71,275
   Retained earnings (deficit)                     (134,923)             (6,571)
                                             ---------------     ---------------
                                                 21,275,457              65,704
                                             ---------------     ---------------
                                             $   22,794,237      $       98,780
                                             ===============     ===============

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


                                       45
<PAGE>

                             Open Door Online, Inc.
                             Statement of Operations
            For the nine months ended September 30, 1999 (Unaudited)


                                                        September 30,
                                             -----------------------------------
                                                  1999                1998
                                             ---------------     ---------------
Revenue
Sales                                        $      190,606      $
Other Income                                            458
                                             ---------------
                                                    191,064

Cost of sales                                       118,385
                                             ---------------     ---------------
   Gross profit                                      72,679


Operating Expenses
   Administrative expenses                           71,376               5,677
   Interest expense                                   8,224
   Office expense                                     4,346                 394
   Professional and outside services                 86,741                 500
   Rent                                              11,788
   Salaries and payroll taxes                        22,500
                                             ---------------     ---------------
         Total Operation Expense                    204,975               6,571
                                             ---------------     ---------------

Net Income (Loss)                                  (132,296)             (6,571)

Retained (deficit) beginning of the period           (2,627)
                                             ---------------     ---------------

Retained (deficit) end of the period         $     (134,923)     $       (6,571)
                                             ===============     ===============
Net loss per common share                    $        (0.01)     $        (6.57)
                                             ===============     ===============

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


                                       46
<PAGE>
<TABLE>
<CAPTION>
                             Open Door Online, Inc.
                             Statement of Cash Flows
            For the nine months ended September 30, 1999 (Unaudited)

                                                                      September 30,
                                                           -----------------------------------
                                                                 1999                 1998
                                                           ---------------     ---------------
<S>                                                        <C>                 <C>
Cash Flows from Operations

   Net Income (Loss)                                       $     (132,296)     $       (6,571)
                                                           ---------------     ---------------

Cash flow provided (used) by operations                          (132,296)           (145,254)

Adjustments to reconcile net loss to Net Cash
   Used by Operating Activities:

Changes in Assets and Liabilities
   (Increase) decrease in accounts receivable                    (224,397)            (72,352)
   (Increase) decrease in loans receivable - trade                (12,500)
   (Increase) decrease in loans receivable - investors           (518,000)
   (Increase) in prepaid expenses                                 (14,144)
   (Increase) in property, plant & equipment                      (59,281)            (17,900)
   (Increase) in master music library                         (21,700,000)
   (Increase) decrease in other assets                             (1,000)             (2,737)
   Decrease (increase) in accounts payable                        103,222               3,076
   Increase in accrued expenses                                   102,138
   Increase in reserve for discontinued operations                500,000
   Increase in notes payable                                      471,700              30,000
   Increase in current portion of long term debt                   75,000
                                                           ---------------     ---------------

   Net cash flow used by operating activities                 (21,409,558)            (66,484)

Cash Flows from Investments
   Increase in Common Stock                                            13               1,000
   Increase in paid in capital                                 21,338,092              71,275
                                                           ---------------     ---------------
                                                               21,338,105              72,275

Financing activities

   Increase in long term debt                                     150,000
                                                           ---------------     ---------------
Net increase (decrease) in cash                                    78,547                5,791

Cash at January 1,                                                     33
                                                           ---------------     ---------------

Cash at end of period                                      $       78,580      $         5,791
                                                           ===============     ===============

The accompanying notes are an integral part of these financial statements
</TABLE>

                                       47
<PAGE>


                             Open Door Online, Inc.
                          Notes to Financial Statements
            For the nine months ended September 30, 1999 (Unaudited)



Note 1 -  Method of Combination

Open Door Online has accounted for the  combination  of Open Door Records,  Inc.
with Genesis Media Group,  Inc. as a tax free exchange under the purchase method
of accounting.

Note 2 - Discontinued Operations

Open Door Online has elected to  discontinue  certain  operations  of Genesis in
conjunction  with the  merger.  Genesis had a number of  capitalized  leases and
other  obligations  as of June 30, 1999 which Open Door Online is in the process
of eliminating.  The estimated cost of terminating these leases and disposing of
the related  property is estimated at $500,000,  which has been  provided for at
June 30, 1999.

Note 3 - Income Taxes

The tax free  exchange  with Genesis  creates a  difference  in the basis of the
assets  between tax basis and accounting  basis.  The tax basis of the assets is
approximately  $20,950,000  greater than the accounting basis. In the future, as
assets are disposed of or liabilities  paid, the deduction for tax purposes will
be greater than the book basis,  resulting in reduced tax expense or greater net
operating  loss  carryover  for tax purposes  than would  otherwise be expected.
There is no  certainty as to the timing of such  recognition  nor that Open Door
Online will be able to fully utilized these differences.

Note 4 - Stock Sale - Subsequent Event

During the third  quarter,  Open Door Online sold  673,994  shares of its common
stock  pursuant to a private  offering  for an aggregate  price of $558,000.  In
October, 1999, the balance of the amount due on the sale, $518,000, was received
by Open Door Online. The stock is shown as outstanding at September 30, 1999 and
a receivable of the unpaid amount at that date.

Note 5 - Common Stock

The outstanding stock of Open Door Online was 10,133,285 shares and 1,000 shares
at  September 30,  1999 and 1998,  respectively.  The weighted average number of
shares  used to  compute  the  earnings  per share  were  9,509,890  and  1,000,
respectively.




PART  III.        EXHIBITS

ITEM  1. INDEX TO EXHIBITS

         The following exhibits are filed with this Form 10-SB:

         Number                    Description                          Page No.
         --------  -------------------------------------------------   ---------
         3(i)         *Articles of Incorporation

         3(ii)        By-laws

         10.1         Stock Exchange  Agreement  between Genesis
                      Media Group,  Inc. and Open Door  Records,
                      Inc.

         11.1         Statement  regarding  computation  of  per
                      share earnings

         27.1         Financial Data Schedule

* To be filed by amendment.


SIGNATURES

Pursuant to the  requirements  of Section 12 of the  Securities  Exchange Act of
1934, the Registrant has duly caused this registration statement to be signed on
its behalf by the undersigned, thereunto duly authorized.

OPEN DOOR ONLINE, INC.


Date:

           /s/
By:  ________________________________________________
       David N. DeBaene, Chairman




                                    BY - LAWS

                                       OF

                            GENESIS MEDIA GROUP, INC.
                           (a New Jersey corporation)


                                    ARTICLE I

                                  SHAREHOLDERS

                  1. CERTIFICATES REPRESENTING SHARES. Certificates representing
shares shall set forth thereon the statements  prescribed by Section  14A:7-l 1,
and,  where  applicable,  by Sections  14A:5-21 and 14A:12-5,  of the New Jersey
Business  Corporation Act and by any other applicable provision of law and shall
be signed by the Chairman or Vice-Chairman of the Board of Directors, if any, or
by the President or a Vice-President  and may be counter-signed by the Secretary
or an Assistant  Secretary or the Treasurer or an Assistant Treasurer and may be
sealed  with  the  corporate  seal  or a  facsimile  thereof.  Any or all  other
signatures upon a certificate may be a facsimile. In case any officer,  transfer
agent, or registrar who has signed or whose facsimile  signature has been placed
upon such certificate  shall have ceased to be such officer,  transfer agent, or
registrar before such certificate is issued, it may be issued by the corporation
with the same effect as if he were such officer, transfer agent, or registrar at
the date of its issue.

                  A card which is  punched,  magnetically  coded,  or  otherwise
treated so as to facilitate  machine or automatic  processing,  may be used as a
share  certificate  if it  otherwise  complies  with the  provisions  of Section
14A:7-1 1 of the New Jersey Business Corporation Act.

                   The  corporation  may issue a new  certificate  for shares in
place of any certificate  theretofore issued by it, alleged to have been lost or
destroyed,  and the  Board of  Directors  may  require  the owner of any lost or
destroyed  certificate,  or his legal representative,  to give the corporation a
bond sufficient to indemnify the corporation  against any claim that may be made
against it on account of the alleged loss or destruction of any such certificate
or the issuance of any such new certificate.

                   2. FRACTIONAL SHARE INTERESTS.  Unless otherwise  provided in
its certificate of incorporation,  the corporation may, but shall not be obliged
to, issue  fractions  of a share and  certificates  therefore.  By action of the
Board, the corporation may, in lieu of issuing fractional shares, pay cash equal
to the value of such  fractional  share or issue scrip in  registered  or bearer
form which shall  entitle the holder to receive a  certificate  for a full share
upon the surrender of such scrip  aggregating a full share. A certificate  for a
fractional share shall entitle the holder to exercise voting rights,  to receive
dividends  thereon,  and to  participate  in any  distribution  of assets of the
corporation in the event of liquidation,  but scrip shall not entitle the holder
to exercise such voting  rights,  receive  dividends or  participate in any such
distribution  of assets  unless such scrip shall so provide.  All scrip shall be
issued  subject to the condition  that it shall become void if not exchanged for
certificates representing full shares before a specified date.

                   3.  SHARE   TRANSFERS.   Upon   compliance   with  provisions
restricting the  transferability  of shares, if any,  transfers of shares of the
corporation  shall be made only on the share  record of the  corporation  by the
registered holder thereof,  or by his attorney thereunto  authorized by power of
attorney duly executed and filed with the Secretary of the corporation or with a
transfer  agent or a registrar,  if any, and on surrender of the  certificate or
certificates for such shares properly  endorsed and the payment of all taxes due
thereon, if any.

                   4. RECORD DATE FOR  SHAREHOLDERS.  The Board of Directors may
fix, in advance, a date as the record date for determining the shareholders with
regard to any corporate action or event and, in particular,  for determining the
shareholders  entitled to notice of or to vote at any meeting of shareholders or
any  adjournment  thereof;  to give a written  consent to any  action  without a
meeting;  or to receive  payment of any dividend or allotment of any right.  Any
such  record  date  shall  in no case be  more  than  sixty  days  prior  to the
shareholders'  meeting or other  corporate  action or event to which it relates.
Any such record date for a shareholders' meeting shall not be less than ten days
before the date of the meeting.  Any such record date to determine  shareholders
entitled to give a written  consent shall not be more than sixty days before the
date  fixed for  tabulation  of the  consents  or, if no date has been fixed for
tabulation,  more than sixty days before the last day on which consents received
may be  counted.  If no such  record  date  is  fixed,  the  record  date  for a
shareholders'  meeting shall be the close of business on the day next  preceding
the day on which  notice  is given,  or,  if no  notice  is given,  the day next
preceding  the day on  which  the  meeting  is  held,  and the  record  date for
determining shareholders for any other purpose shall be at the close of business
on the day on which the resolution of the Board of Directors relating thereto is
adopted.  When a  determination  of  shareholders  of record for a shareholders'
meeting has been made as  provided in this  section,  such  determination  shall
apply to any  adjournment  thereof,  unless the Board of  Directors  fixes a new
record date under this section for the adjourned meeting.

                   5. MEANING of CERTAIN TERMS. As used herein in respect of the
right  to  notice  of a  meeting  of  shareholders  or a  waiver  thereof  or to
participate  or vote  thereat  or to  consent or dissent in writing in lieu of a
meeting,  as the case may be, the term "share" or "shares" or  "shareholder"  or
"shareholders"  refers  to an  outstanding  share or  shares  and to a holder or
holders of record of  outstanding  shares when the  corporation is authorized to
issue only one class of shares,  and said  reference is also intended to include
any  outstanding  share or  shares  and any  holder  or  holders  of  record  of
outstanding  shares of any class  upon  which or upon  whom the  Certificate  of
Incorporation  confers such rights where there are two or more classes or series
of shares or upon which or upon whom the New  Jersey  Business  Corporation  Act
confers such rights  notwithstanding  that the Certificate of Incorporation  may
provide  for more than one class or series of  shares,  one or more of which are
limited or denied such rights thereunder.

                  6. SHAREHOLDER MEETINGS.

                   -TIME.  The annual  meeting  shall be held at the time fixed,
from time to time, by the  directors,  provided,  that the first annual  meeting
shall be held on a date within  thirteen  months after the  organization  of the
corporation,  and each successive  annual meeting shall be held on a date within
thirteen  months after the date of the  preceding  annual  meeting.  If, for any
reason,  the directors  shall fail to fix the time for an annual  meeting,  such
meeting shall be held at noon on the first Tuesday in April.  A special  meeting
shall be held on the date fixed by the directors.

                   -PLACE. Annual meetings and special meetings shall be held at
such place,  within or without the State of New Jersey,  as the  directors  may,
from time to time, fix. Whenever the directors shall fail to fix such place, the
meeting shall be held at the registered  office of the  corporation in the State
of New Jersey.

                  -CALL.  Annual  meetings may be called by the  directors or by
the President or by any officer instructed by the directors to call the meeting.
Special meetings may be caused in like manner.

                   -NOTICE  OR  ACTUAL  CONSTRUCTWE  WAIVER of  NOTICE.  Written
notice of every meeting shall be given,  stating the time, place, and purpose or
purposes of the meeting.  If any action is proposed to be taken which would,  if
taken,  entitle shareholders to dissent and to receive payment for their shares,
the notice shall  include a statement  of that  purpose and to that effect.  The
notice of every meeting shall be given,  personally or by mail,  and,  except as
otherwise provided by the New Jersey Business Corporation Act, not less than ten
days nor more than sixty days before the date of the  meeting,  unless the lapse
of the  prescribed  period of time  shall have been  waived  before or after the
taking of any action, to each shareholder at his record address or at such other
address  which be may have  furnished by request in writing to the  Secretary of
the corporation. Notice by mail shall be deemed to be given when deposited, with
postage  thereon  prepaid,  in a post  office or official  depository  under the
exclusive care and custody of the United States post office  department.  When a
meeting is adjourned to another time or place, it shall not be necessary to give
notice of the  adjourned  meeting if the time and place to which the  meeting is
adjourned are announced at the meeting at which the  adjournment is taken and at
the  adjourned  meeting  only such  business  is  transacted  as might have been
transacted  at the  original  meeting.  However,  if after the  adjournment  the
directors  fix a new  record  date for the  adjourned  meeting,  a notice of the
adjourned  meeting  shall be given to each  shareholder  on the new record date.
Notice of a meeting  need not be given to any  shareholder  who submits a signed
waiver of notice before or after the meeting. The attendance of a shareholder at
a meeting without  protesting prior to the conclusion of the meeting the lack of
notice of such meeting shall constitute a waiver of notice by him.

                   -VOTING LIST. The officer or agent having charge of the stock
transfer books for shares of the  corporation  shall make and certify a complete
list of the shareholders  entitled to vote at the  shareholders'  meeting or any
adjournment thereof. Any such list may consist of cards arranged  alphabetically
or any equipment which permits the visual display of the information required by
the provisions of Section  14A:5-8 of the New Jersey Business  Corporation  Act.
Such list shall be arranged alphabetically within each class, series, if any, or
group  of  shareholders   maintained  by  the  corporation  for  convenience  of
reference,  with the  address  of,  and the  number  of  shares  held  by,  each
shareholder, be produced (or available by means of a visual display) at the time
and place of the meeting;  be subject to the inspection of any  shareholder  for
reasonable periods during the meeting; and be prima facie evidence as to who are
the shareholders entitled to examine such list or to vote at such meeting.

                   CONDUCT of  MEETING.  Meetings of the  shareholders  shall be
presided over by one of the following  officers in the order of seniority and if
present and acting - the Chairman of the Board, if any, the Vice-Chairman of the
Board, if any, the President, a Vice-President,  or, if none of the foregoing is
in  office  and  present  and  acting,  by  a  chairman  to  be  chosen  by  the
shareholders.  The Secretary of the corporation, or in his absence, an Assistant
Secretary, shall act as secretary of every meeting, but if neither the Secretary
nor an Assistant  Secretary is present the Chairman of the meeting shall appoint
a secretary of the meeting.

                   -  PROXY  REPRESENTATION.  Every  shareholder  may  authorize
another  person or  persons  to act for him by proxy in all  matters  in which a
shareholder  is entitled  to  participate,  whether by waiving  notice of or the
lapse  of  the  prescribed  period  of  time  before  any  meeting,   voting  or
participating at a meeting, or expressing consent without a meeting. Every proxy
must be signed by the shareholder or his agent, except that a proxy may be given
by a shareholder or his agent by telegram or cable or by any means of electronic
communication  which results in a writing. No proxy shall be valid for more than
eleven months unless a longer time is expressly  provided therein.  Unless it is
irrevocable  as provided in subsection  14A:5-19(3)  of the New Jersey  Business
Corporation  Act a proxy shall be revocable at will.  The grant of a later proxy
revokes any earlier proxy unless the earlier proxy is irrevocable. A proxy shall
not be  revoked by the death or  incapacity  of the  shareholder,  but the proxy
shall  continue to be in force until revoked by the personal  representative  or
guardian of the shareholder.  The presence at any meeting of any shareholder who
has given a proxy does not revoke the proxy unless the shareholder files written
notice of the  revocation  with the Secretary of the meeting prior to the voting
of the proxy or votes the  shares  subject  to the proxy by  written  ballot.  A
person  named in a proxy as the attorney or agent of a  shareholder  may, if the
proxy so provides,  substitute another person to act in his place, including any
other person named as an attorney or agent in the same proxy.  The  substitution
shall  not be  effective  until an  instrument  affecting  it is filed  with the
Secretary of the corporation.

                   INSPECTORS - APPOINTMENT.  The  directors,  in advance of any
meeting,  or of the  tabulation of written  consents of  shareholders  without a
meeting may, but need not,  appoint one or more inspectors to act at the meeting
or any  adjournment  thereof or to  tabulate  such  consents  and make a written
report  thereof.  If an  inspector  or  inspectors  to  act at  any  meeting  of
shareholders are not so appointed by the directors or shall fail to qualify,  if
appointed,  the person  presiding at the  shareholders'  meeting may, and on the
request  of  any  shareholder  entitled  to  vote  thereat,   shall,  make  such
appointment.  In case any person  appointed as inspector fails to appear or act,
the vacancy may be filled by appointment made by the directors in advance of the
meeting  or at the  meeting  by the  person  presiding  at.  the  meeting.  Each
inspector  appointed,  if any, before entering upon the discharge of his duties,
shall take and sign an oath  faithfully to execute the duties of inspector  with
strict impartiality and according to the best of his ability. No person shall be
elected a director in an election for which he has served as an  inspector.  The
inspectors,  if any, shall  determine the number of shares  outstanding  and the
voting power of each, the shares represented at the meeting,  the existence of a
quorum, the validity and effect of proxies, and shall receive votes or consents,
hear and determine all challenges and questions  arising in connection  with the
right to vote,  count and tabulate all votes or consents,  determine the result,
and do such acts as are proper to conduct the election or vote with  fairness to
all shareholders.  If there are three or more inspectors,  the act of a majority
shall  govern.  On  request  of  the  person  presiding  at the  meeting  or any
shareholder  entitled to vote  thereat,  the  inspectors  shall make a report in
writing of any  challenge,  question,  or matter  determined by them. Any report
made by them shall be prima facie evidence of the facts therein stated, and such
report shall be filed with the minutes of the meeting.

                   -QUORUM. Except for meetings ordered by the Superior Court to
be called and held  pursuant to  Sections  14A:5-2 and 14A:5-3 of the New Jersey
Business  Corporation Act, the holders of the shares entitled to cast at least a
majority of the votes at a meeting  shall  constitute a quorum at the meeting of
shareholders for the transaction of business.

               - The  shareholders  present may  continue  to do business  until
adjournment, notwithstanding the withdrawal of enough shareholders to leave less
than a quorum. Less than a quorum may adjourn.

                   -VOTING.  Each share shall entitle the holder  thereof to one
vote. In the election of  directors,  a plurality of the votes cast shall elect,
and no election need be by ballot  unless a shareholder  demands the same before
the voting  begins.  Any other action shall be  authorized  by a majority of the
votes cast except where the New Jersey  Business  Corporation  Act  prescribes a
different proportion of votes.

                   7.  SHAREHOLDER  ACTION  WITHOUT  MEETINGS.  Subject  to  any
limitations  prescribed by the provisions of Sections 14A:5-6 and 14A:5-7 of the
New Jersey Business  Corporation  Act and upon compliance with said  provisions,
any action required or permitted to be taken at a meeting of shareholders by the
provisions of said Act or by the Certificate of  Incorporation  or these By-Laws
may be taken  without  a meeting  if all of the  shareholders  entitled  to vote
thereon  consent  thereto in writing  and  (except  for the annual  election  of
directors)  may also be taken  without a  meeting,  without  prior  notice,  and
without  a vote,  by less  than all of the  shareholders  who  would  have  been
entitled  to cast the  minimum  number  of votes  which  would be  necessary  to
authorize  any such  action at a meeting at which all  shareholders  entitled to
vote thereon were present and voting.  Whenever any action is taken  pursuant to
the foregoing  provisions,  the written consents of the shareholders  consenting
thereto or the written report of inspectors  appointed to tabulate such consents
shall be med with the minutes of proceedings of shareholders.

                                   ARTICLE II

                                 GOVERNING BOARD

                   1. FUNCTIONS,  DEFINITIONS AND COMPENSATION. The business and
affairs  of the  corporation  shall be  managed  and  conducted  by or under the
direction  of a governing  board,  which is herein  referred to as the "Board of
Directors" or "directors" notwithstanding that the members thereof may otherwise
bear the titles of trustees,  managers,  or  governors  or any other  designated
title, and notwithstanding that only one director legally constitutes the BoarcL
The word  "director"  or  "directors"  likewise  herein refers to a member or to
members of the governing  board  notwithstanding  the designation of a different
official title or titles.  The use of the phrase "entire board" herein refers to
the total number of directors which the corporation  would have if there were no
vacancies.  The Board of  Directors,  by the  affirmative  vote of a majority of
directors in office and  irrespective  of any personal  interest of any of them,
shall have  authority  to establish  reasonable  compensation  of directors  for
services to the corporation as directors, officers, or otherwise.

                   2. QUALIFICATIONS AND NUMBER. Each director shall be at least
eighteen  years of age. A director need not be a  shareholder,  a citizen of the
United States, or a resident of the State of New Jersey. The number of directors
of the  corporation  shall be not less than one nor more than 9. The first Board
and subsequent  Boards shall consist of 5 directors until changed as hereinafter
provided.  The  directors  shall have power  from time to time,  in the  interim
between annual and special meetings of the shareholders, to increase or decrease
their number within the minimum and maximum number hereinbefore prescribed.

                   3. ELECTION AND TERM. The first Board of Directors shall hold
office until the first annual meeting of shareholders and until their successors
have been elected and  qualified.  Thereafter,  directors  who are elected at an
annual meeting of shareholders,  and directors who are elected in the interim to
fill vacancies and newly created directorships, shall hold office until the next
succeeding  annual meeting of shareholders  and until their successors have been
elected and qualified. In the interim between annual meetings of shareholders or
of special meetings of shareholders called for the election of directors,  newly
created  directorships  and any existing  vacancies  in the Board of  Directors,
including vacancies resulting from the removal of directors for cause or without
cause,  may be  filled  by the  affirmative  vote  of the  remaining  directors,
although less than a quorum exists or by the sole remaining director. A director
may  resign by  written  notice to the  corporation.  The  resignation  shall be
effective upon receipt  thereof by the corporation or at such subsequent time as
shall be  specified  in the notice of  resignation.  When one or more  directors
shall resign from the Board of Directors  effective at a future date, a majority
of the directors  then in office,  including  those who have so resigned,  shall
have power to fill such  vacancy or  vacancies,  the vote thereon to take effect
when such resignation or resignations shall become effective.

                   4. REMOVAL OF DIRECTORS.  One or more or all the directors of
the corporation  may be removed for cause or without cause by the  shareholders.
The Board of Directors shall have the power to remove directors for cause and to
suspend directors pending a final determination that cause exists for removal.

                   5.      MEETINGS.

                   -TIME. Meetings shall be held at such time as the Board shall
fix,  except that the first  meeting of a newly  elected  Board shall be held as
soon after its election as the directors may conveniently assemble.

                  -PLACE. Meetings shall be held at such place within or without
the State of New Jersey as shall be fixed by the Board.

                  -CALL.  No call shall be  required  for regular  meetings  for
which the time and place have been fixed.  Special  meetings may be called by or
at the direction of the Chairman of the Board, if any, of the President, or of a
majority of the directors in office.

                   -NOTICE OR ACTUAL OR CONSTRUCTIVE  WAIVER. No notice shall be
required  for  regular  meetings  for which the time and place have been  fixed.
Written,  oral, or any other mode of notice of the time and place shall be given
for  special  meetings in  sufficient  time for the  convenient  assembly of the
directors thereat. The notice of any meeting need not specify the business to be
transacted at, or the purpose of, the meeting.  Any  requirement of furnishing a
notice shall be waived by any  director  who signs a waiver of notice  before or
after the meeting, or who attends the meeting without  protesting,  prior to the
conclusion  of the  meeting,  the lack of notice to him.  Notice of an adjourned
meeting  need  not be  given if the time  and  place  are  fixed at the  meeting
adjourning, and if the period of adjournment does not exceed ten days in any one
adjournment.

                   -QUORUM  AND  ACTION.  Each  director  shall have one vote at
meetings  of the Board of  Directors.  The  participation  of  directors  with a
majority  of the votes of the entire  Board  shall  constitute  a quorum for the
transaction  of  business.  Any action  approved  by a majority  of the votes of
directors  present at a meeting at which a quorum is present shall be the act of
the Board of Directors unless the New Jersey Business Corporation Act requires a
greater proportion.  Where appropriate  communication  facilities are reasonably
available,  any or all directors  shall have the right to  participate in all or
any part of a meeting of the Board of  Directors  or a committee of the Board of
Directors  by means of  conference  telephone or any means of  communication  by
which all persons participating in the meeting are able to hear each other.

                  -CHAIRMAN  OF THE MEETING.  The Chairman of the Board,  if any
and if present,  shall preside at all meetings.  Otherwise,  the  President,  if
present, or any other director chosen by the Board, shall preside.

                   6. COMMITTIEES. The Board of Directors, by resolution adopted
by a majority  of the entire  Board of  Directors,  may  appoint  from among its
members one or more  directors to constitute  an Executive  Committee and one or
more other  committees,  each of which, to the extent provided in the resolution
appointing  it, shall have and may exercise all of the authority of the Board of
Directors  with  the  exception  of any  authority  the  delegation  of which is
prohibited  by  Section  14A:6-9  of the New Jersey  Business  Corporation  Act.
Actions taken at a meeting of any such committee  shall be reported to the Board
of Directors at its next meeting following such committee meeting;  except that,
when the  meeting  of the Board is held  within  two days  after  the  committee
meeting,  such report shall,  if not made at the first  meeting,  be made to the
Board at its second meeting following such committee meeting. Each director of a
committee shall have one vote at meetings of that committee.  The  participation
of directors  with the majority of the votes of a committee  shall  constitute a
quorum of that committee for the transaction of business. Any action approved by
a majority of the votes of directors of a committee present at a meeting of that
committee at which a quorum is present shall be the act of the committee  unless
the New Jersey Business Corporation Act requires a greater proportion.

                   7. WRFITEN  CONSENT.  Any action  required or permitted to be
taken pursuant to authorization  voted at a meeting of the Board of Directors or
any committee thereof may be taken without a meeting, if, prior or subsequent to
the action,  all members of the Board of Directors or of such committee,  as the
case may be, consent thereto in writing and such written consents are filed with
the minutes of the  proceedings  of the Board of  Directors or  committee.  Such
consent shall have the same effect as a unanimous vote of the Board of Directors
or committee  for all purposes and may be stated as such in any  certificate  or
other document filed with the Secretary of State of the State of New Jersey.

                                   ARTICLE III

                                    OFFICERS

                   The  directors  shall elect a President,  a Secretary,  and a
Treasurer,  and may elect a Chairman of the Board, a Vice-Chairman of the Board,
one or more Vice-Presidents,  Assistant Vice-Presidents,  Assistant Secretaries,
and  Assistant  Treasurers,  and such  other  officers  and agents as they shall
determine. The President may but need not be a director. Any two or more offices
may be held by the same person but no officer  shall  execute,  acknowledge,  or
verify any  instrument in more than one capacity if such  instrument is required
by law to be executed, acknowledged, or verified by two or more officers.

                   Unless otherwise provided in the resolution of election, each
officer shall hold office until the meeting of the Board of Directors  following
the next annual meeting of shareholders and until his successor has been elected
and qualified.

                   Officers  shall have the  powers  and  duties  defined in the
resolutions appointing them.

                  The Board of  Directors  may remove any  officer  for cause or
without cause. An officer may resign by written notice to the  corporation.  The
resignation shall be effective upon

receipt  thereof  by the  corporation  or at such  subsequent  time as  shall be
specified in the notice of resignation.

                                   ARTICLE IV

                      REGISTERED OFFICE, BOOKS AND RECORDS

                   The  address  of  the  initial   registered   office  of  the
corporation in the State of New Jersey,  and the name of the initial  registered
agent  at  said  address,   are  set  forth  in  the  original   Certificate  of
Incorporation of the corporation.

                   The  corporation  shall keep books and records of account and
minutes of the  proceedings  of its  shareholders,  Board of Directors,  and the
Executive  Committee  and other  committee or  committees,  if any.  Such books,
records and  minutes may be kept within or outside the State of New Jersey.  The
corporation shall keep at its principal office, or at the office of its transfer
agent,  its  registered  office,  a record or records  containing  the names and
addresses of all shareholders,  the number,  class, and series of shares held by
each and the dates when they  respectively  became the owners of record thereof.
Any of the foregoing books, minutes, or records may be in written form or in any
other form capable of being  converted  into  readable  form within a reasonable
time.

                                    ARTICLE V

                                 CORPORATE SEAL

                   The  corporate  seal  shall be in such  form as the  Board of
Directors shall prescribe.

                                   ARTICLE VI

                                   FISCAL YEAR

                   The fiscal year of the corporation  shall be fixed, and shall
be subject to change, by the Board of Directors.

                                   ARTICLE VII

                              CONTROL OVER BY-LAWS

                  On and after the date upon which the first Board of  Directors
shall have adopted the initial corporate By-Laws,  which shall be deemed to have
been adopted by the  shareholders  for the  purposes of the New Jersey  Business
Corporation  Act,  the power to make,  alter,  and  repeal  the  By-Laws  of the
corporation  may be exercised by the  directors or the  shareholders;  provided,
that any By-Laws made by the Board of Directors may be altered or repealed,  and
new By-Laws made, by the shareholders.

                   I HEREBY  CERTIFY  that the  foregoing is a full,  true,  and
  correct  copy  of the By  Laws of  Genesis  Media  Group,  Inc.,a  New  Jersey
  corporation, as in effect on the date hereof.

                   WITNESS my hand and the seal of the corporation.

Dated: February 17, 1998

                                                  \s\ Carl Conte
                                                --------------------------------
                                                Secretary


(SEAL)







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





                            STOCK EXCHANGE AGREEMENT


                           entered into by and between


                            GENESIS MEDIA GROUP, INC.
                            a New Jersey corporation,


                                       and


                             OPEN DOOR RECORDS, INC.
                           a Rhode Island corporation,




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











                          Effective as of June 17, 1999
                                 Scottsdale, AZ

Copyright(C)1999 Corporate Architects Information Services, Inc.

<PAGE>



                STOCK EXCHANGE AGREEMENTSTOCK PURCHASE AGREEMENT



         This STOCK EXCHANGE  AGREEMENT  (this  "Agreement") is made and entered
into on the dates set forth below,  to be effective as of June 17, 1999,  by and
between Genesis Media Group, Inc., a New Jersey corporation ("OTC BB:
GNNX"), and Open Door Records, Inc. ("ODR"), a Rhode Island corporation.

         The  persons  listed in Exhibit A are all of the  shareholders  of ODR.
Such persons are referred to herein as the  "Acquired  Company's  Shareholders."
ODR is  sometimes  referred  to herein as the  "Acquired  Company"  because  the
transactions  described  below will  result in the  acquisition  of ODR by GNNX.
GNNX, the Acquired Company and the Acquired Company's  Shareholders are referred
to collectively herein as the "Parties" and sometimes individually as a "Party."

                                    Recitals

         A. On June 3rd, 1999, GNNX and the Acquired  Company signed a letter of
intent (the "Letter of Intent").

         B. The Letter of Intent  provides  for GNNX (and its  shareholders,  as
required)  (a) to change  the  corporate  name of GNNX to ODR,  (b) to approve a
reverse  stock split of 30 old shares for 1 new share (c) to approve and elect a
new board of  directors  selected  by ODR,  (d) to acquire all of the issued and
outstanding  stock of ODR in exchange for  7,000,000  shares of newly issued and
restricted common stock (the "Acquisition Stock") of GNNX that will be issued to
the Acquired Company  Shareholders,  (e) to obtain and to accept the resignation
of all existing  GNNX  officers and directors  effective  June 30, 1999,  (f) to
complete any and all delinquent  regulatory filings for GNNX, (g) to provide due
diligence  materials to ODR including a legal  opinion  stating that there is no
outstanding or pending litigation against, (h) if required, complete any and all
delinquent  regulatory  filing  (10Q,  10K) and update  audits,  (i) approve the
issuance of a consulting agreement to Mr. Don Logan, (j) approve the issuance of
600,000  shares for IR/PR  compensation,  (k)  approve  the  issuance of 500,000
shares of restricted stock to the current  officers,  employees of GNNX, and (l)
to approve  issuance  of an  additional  300,000  shares of newly  issued  stock
(200,000  restricted,  100,000 free trading) of GNNX, to certain consultants and
finders.  The Acquisition Stock will be issued in exchange for all of the issued
and outstanding stock of the Acquired Company (the "Acquired Company's Stock").

         C.  The  Letter  of  Intent   provides  for  the   Acquired   Company's
Shareholders to transfer to GNNX, in exchange for the Acquisition  Stock, all of
the Acquired Company's Stock.

         D. The  Parties  wish to enter  into  this  Agreement  to  confirm  and
definitively  provide for  transactions  that are  contemplated in the Letter of
Intent.  When  executed  and  delivered by the Parties as provided  below,  this
Agreement  shall  supersede  and  replace  the  Letter  of  Intent so far as the
transactions  provided for in this Agreement are concerned.  Other provisions of
the  Letter of  Intent,  if any,  that are not  otherwise  provided  for in this
Agreement,  shall  survive  execution of this  Agreement  by the Parties  unless
superseded by any other agreements.



                                    Agreement

         THEREFORE,  in  consideration  of the mutual  covenants and  conditions
herein contained, and for other good and valuable consideration, the sufficiency
and  receipt of which are hereby  acknowledged,  the  Parties,  intending  to be
legally bound, hereby agree as follows.

                                     ARTICLE
                                       1
                                 SHARE EXCHANGES

         1.1 Stock  Exchanges.  Exchange of Stock for  Obligations.  GNNX hereby
agrees  to sell,  convey,  assign  and  transfer  the  Acquisition  Stock to the
Acquired  Company's   Shareholders  in  exchange  for  their  sale,  conveyance,
assignment and transfer to GNNX of the Acquired  Company's  Stock.  The Acquired
Company's  Shareholders and the Acquired  Company hereby agree to sell,  convey,
assign and transfer the Acquired  Company's  Stock to GNNX in exchange for sale,
conveyance,  assignment and transfer to the Acquired  Company's  Shareholders of
the Acquisition  Stock.  Unless the Acquired  Company's  Shareholders  otherwise
direct,  the  Acquisition  Stock  shall  be  transferred  to  them  in the  same
proportions as the Acquired  Company's  Shareholders  currently own the Acquired
Company's Stock, as shown in Exhibit A.

         1.2  Closing.  Consummation  of  the  transactions  described  in  this
Agreement  (the  "Closing")  will occur at 5pm on or before  June 30,  1999 (the
"Closing  Date") at the offices of Corporate  Architects,  Inc.,  4300 N. Miller
Road, Suite 120, Scottsdale, AZ 85251-3620,  telephone (480) 421-2882, fax (480)
421-2883 or at such other location as is mutually agreeable to the Parties.

         1.3 Restrictions on Transferability of the Acquisition Stock3. Title to
Stock. At the Closing, GNNX shall convey to the Acquired Company's  Shareholders
good, valid and marketable title to the Acquisition Stock, free and clear of any
and all encumbrances, claims, liens, security interests, pledges or mortgages of
any kind. The Parties hereby agree that the Acquisition  Stock, once acquired by
the Acquired Company's Shareholders,  will be subject to the restrictions of SEC
Rule 144.  Unless  and  until  the  Acquisition  Stock is  registered  under the
Securities  Act of 1933 or the  Securities  Exchange  Act of 1934,  or until the
restrictions  under Rule 144 lapse, no Acquired  Company's  Shareholder shall be
entitled to transfer all or any share of the Acquisition  Stock to any person or
party,  unless the Acquired  Company's  Shareholder  first provides GNNX with an
acceptable  opinion of counsel that the proposed  transfer  will not violate any
applicable  law, rule or regulation  or any  provision of this  Agreement.  GNNX
shall be entitled to place a restrictive  legend on all certificates  evidencing
ownership of the  Acquisition  Stock that provides  notice of the  provisions of
this paragraph and other applicable provisions of this Agreement.

         1.4 Stock Conveyed by the Acquired  Company's  Shareholders3.  Title to
Stock. At the Closing the Acquired  Company's  Shareholders shall convey to GNNX
good, valid and marketable title to the Acquired Company's Stock, free and clear
of any and all  encumbrances,  claims,  liens,  security  interests,  pledges or
mortgages  of any kind.  Following  delivery to GNNX of the  Acquired  Company's
Stock, the Acquired  Company shall deliver a new stock  certificate to GNNX that
replaces the Acquired Company's Stock certificate delivered to GNNX as delivered
above. The new certificate shall be issued in the name of GNNX.

                                     ARTICLE
                                       2
                        DELIVERIES BY GNNX AT THE CLOSING

         2.1  Deliveries by GNNX. In addition to all other items  required to be
delivered by GNNX at the Closing under this Agreement, GNNX shall deliver all of
the  following  items  to the  Acquired  Company  Shareholders,  unless  an item
described below is to be delivered to a single Party. GNNX shall deliver:

                  (a)  the   Acquisition   Stock  to  the   Acquired   Company's
         Shareholders, by delivery to the Acquired Company's Shareholders of one
         or more share  certificates  evidencing  ownership  of the  Acquisition
         Stock,   issued  by  GNNX  in  the  name  of  the  Acquired   Company's
         Shareholders;

                  (b) a  certified  copy of GNNX's  articles  of  incorporation,
         amended as necessary to authorize  issuance of the  Acquisition  Stock,
         together with a certificate of GNNX's  Secretary,  confirming  that the
         Acquisition Stock has been duly issued as required in this Agreement;

                  (c) a current  Certificate of Good Standing of GNNX, issued by
         the Secretary of State New Jersey;

                  (d)  corporate  records  of GNNX  consisting  of at least  the
         following: certified copies of GNNX's bylaws, complete minute books and
         a copy of GNNX's stock transfer ledger;

                  (d) a balance  sheet of GNNX dated as of  December  30,  1998,
         prepared  by  GNNX's   controller  or  accountant  in  accordance  with
         generally accepted accounting principles consistently applied;

                  (e)  certificates  of the Secretary and the Vice  President or
         the President of GNNX  verifying the accuracy and  authenticity  of all
         corporate  records,  other materials,  disclosures or documents of GNNX
         delivered  or  provided  by GNNX at the  Closing,  and  confirming  the
         accuracy on the Closing Date of all  representations  and warranties of
         GNNX contained herein;

                  (f)  resignations  of all officers and members of the board of
         directors of GNNX, effective as of or prior to the Closing Date;

                  certified  copies of  resolutions of the board of directors of
         GNNX  authorizing  execution and delivery of this Agreement by GNNX and
         consummation by GNNX of all of the  transactions  that are contemplated
         herein;

                  (g) a  legal  opinion  of  GNNX's  counsel  addressed  to  the
         Acquired Company in form that is mutually agreeable to the Parties; and

                  (g) copies of all contracts,  loan  agreements,  memoranda and
         other  documents  or  instruments  (in an  amount of $5,000 or more) to
         which  GNNX is a party or by which it is bound or to which it or any of
         its assets is subject.

         2.2 Other  Documents and  Instruments.  GNNX shall also deliver any and
all such other documents and instruments of conveyance, assignment and transfer,
and such other items,  as may be  reasonably  requested or necessary in order to
vest  good  and  marketable  title  to the  Acquisition  Stock  in the  Acquired
Company's Shareholders,  on or prior to the date of the Closing. All instruments
and  other  documents  exchanged  by the  Parties  shall be in form as needed to
effectuate the  transactions  contemplated  by this Agreement or to evidence the
same,  and  shall  include  any  third  party   consents  to  the   transactions
contemplated  herein that may be required by the  provisions  of any  contracts,
agreements or obligations to which GNNX is a party or pursuant to which a change
in the stock ownership of GNNX is deemed to constitute an assignment or transfer
requiring such consent or approval.  These additional  conveyances and transfers
shall  be  made  by GNNX  with a view  toward  placing  the  Acquired  Company's
Shareholders,  on or prior to the date of the Closing in actual  possession  and
full and complete ownership of the Acquisition Stock as provided herein.

                                     ARTICLE
                                       3
                DELIVERIES BY THE ACQUIRED COMPANY'S SHAREHOLDERS
                                 AT THE CLOSING

         3.1 Deliveries by the Acquired Company's  Shareholders.  In addition to
all other items required to be delivered by the Acquired Company's  Shareholders
at the Closing  under this  Agreement,  at the Closing  the  Acquired  Company's
Shareholders  shall  deliver all of the  following  items to GNNX.  The Acquired
Company's Shareholders shall deliver:

                  (a) the Acquired  Company's  Stock, by delivery to GNNX of one
         or  more  share  certificates  evidencing  ownership  of  the  Acquired
         Company's   Stock,   endorsed  in  blank  by  the  Acquired   Company's
         Shareholders in the name of GNNX;

                  (b)  certified  copies of the Acquired  Company's  articles of
         incorporation,  together with  certificates  of the Acquired  Company's
         confirming that the Acquired  Company's Stock has been duly transferred
         on the books and  records,  and in the stock  transfer  ledgers  of the
         Acquired Company, as required in this Agreement;

                  (c) a current  Certificate  of Good  Standing of the  Acquired
         Company, issued by the Secretary of State of Rhode Island.

                  (d) corporate records of the Acquired  Company's  Shareholders
         consisting of at least the following:  certified copies of the Acquired
         Company Shareholders'  bylaws,  complete minute books and a copy of the
         Acquired Company's Shareholders' stock transfer ledger;

                  (e) a balance sheet of the Acquired  Company dated as of March
         15, 1999,  prepared by the  controller  or  accountant  of the Acquired
         Company in accordance  with generally  accepted  accounting  principles
         consistently applied;

                  (f)  certificates  of the Secretary and the Vice  President or
         the  President  of the  Acquired  Company  verifying  the  accuracy and
         authenticity of all corporate records, other materials,  disclosures or
         documents  pertaining to the Acquired Company  delivered or provided by
         the Acquired Company's  Shareholders at the Closing, and confirming the
         accuracy on the Closing Date of all  representations  and warranties of
         the  Acquired  Company's  Shareholders  and  the  Acquired  Company  as
         contained herein;

                  (g) certified  copies of resolutions of the board of directors
         of the  Acquired  Company  authorizing  execution  and delivery of this
         Agreement  by the  Acquired  Company and  consummation  by the Acquired
         Company of all of the transactions that are contemplated herein;

                  (h) copies of all  contracts  of $5,000  (U.S.) or more,  loan
         agreements,  memoranda and other  documents or instruments to which the
         Acquired  Company  is a party or by which it is bound or to which it or
         any of its assets is subject.

         3.2 Other Documents and  Instruments.  The Acquired  Company shall also
deliver to GNNX any and all such other  documents and instruments of conveyance,
assignment and transfer, and such other items, as may be reasonably requested or
necessary in order to vest good and marketable  title to the Acquired  Company's
Stock in GNNX on or prior to the date of the Closing.  All instruments and other
documents or instruments  exchanged by the Parties shall be in form as needed to
effectuate the  transactions  contemplated  by this Agreement or to evidence the
same,  and  shall  include  any  third  party   consents  to  the   transactions
contemplated  herein that may be required by the  provisions  of any  contracts,
agreements or obligations  to which the Acquired  Company is a party or pursuant
to which a change in the stock  ownership of the  Acquired  Company is deemed to
constitute an assignment or transfer  requiring such consent or approval.  These
additional  conveyances and transfers shall be made by the Acquired Company with
a view  toward  placing  GNNX on, or prior to, the date of the Closing in actual
possession  and  ownership  of all of the Acquired  Company's  Stock as provided
herein.

                                     ARTICLE
                                       4
                     REPRESENTATIONS AND WARRANTIES OF GNNX

         GNNX  hereby  represents  and  warrants  to, and  covenants  with,  the
Acquired Company  Shareholders that the  representations and warranties provided
below are true, correct, accurate and complete in any and all respects as of the
effective  date of this  Agreement,  and that the  same  will be true,  correct,
accurate  and complete on and as of the date of the Closing (as though made then
and as  though  the  Closing  were  substituted  for the date of this  Agreement
throughout the following), except as may be set forth in the Disclosure Schedule
attached hereto (the "GNNX Disclosure  Schedule").  The GNNX Disclosure Schedule
will  be  arranged  in  paragraphs  and  subparagraphs  that  correspond  to the
designation of subparagraphs below.

         4.1 Organization of GNNX. GNNX is a corporation that is duly organized,
validly  existing,  and in good standing in all material respects under the laws
of the State of New Jersey.

         4.2  Authorization  of  Transaction.  GNNX has full  actual  and  legal
corporate  power and corporate  authority to execute and deliver this  Agreement
and to perform its obligations hereunder.

         4.3 Enforceable  Obligation.  This Agreement  constitutes the valid and
legally binding obligation of GNNX,  enforceable against GNNX in accordance with
this Agreement's terms.

         4.4  Noncontravention.  Neither the  execution and the delivery of this
Agreement, nor the consummation of the transactions  contemplated hereby by GNNX
will (i) to GNNX's  knowledge,  violate  any  statute,  law,  regulation,  rule,
judgment, order, decree, stipulation,  injunction,  charge, or other restriction
of any government,  governmental agency, or state or federal court to which GNNX
or the  Acquisition  Stock are  subject  or any  provision  of the  articles  of
incorporation  or bylaws or similar  governing  rules or documents of GNNX, (ii)
conflict with, result in a breach of, constitute a default under,  result in the
acceleration of, create in any party the right to accelerate,  terminate, modify
or cancel, or require any notice under any governmental  rule, law or regulation
of any state or federal court or under any contract,  lease, sublease,  license,
sublicense, franchise, permit, indenture, agreement or mortgage or instrument of
indebtedness or under any other arrangement to which GNNX is a party or by which
it or the  Acquisition  Stock are bound or to which it or any of the Acquisition
Stock is subject,  (iii) nor result in the imposition of any lien,  encumbrance,
claim or security interest in, to or affecting any of the Acquisition  Stock. To
its  knowledge,  GNNX does not need to give any notice to, make any filing with,
or obtain  any  authorization,  consent,  or  approval  of any state or  federal
government or  governmental  agency in order for the Parties to  consummate  the
transactions contemplated by this Agreement,  except those that will be obtained
or made prior to Closing or those  which  would fail to have a material  adverse
effect on the ability of GNNX to consummate  the  transactions  contemplated  by
this Agreement.

         4.5 The Acquisition  Stock. As of the date of Closing,  the Acquisition
Stock will constitute,  in the aggregate,  72.3 percent of all of the issued and
outstanding  common stock of GNNX,  with the rights,  privileges and preferences
that are  described  in  GNNX's  articles  of  incorporation.  As of the date of
Closing the Acquisition  Stock will have been duly and validly issued and is and
will  be  nonassessable.   The  Acquisition  Stock  will  be  restricted  stock,
consistent  with Section 1.3 of this Agreement.  Title to the Acquisition  Stock
will be in the  name of the  Acquired  Company's  Shareholders  in the  official
records of GNNX and in the records of GNNX's stock transfer agent, if any.

         4.6  Litigation.  To  GNNX's  knowledge,  GNNX  is not  subject  to any
unsatisfied judgment, order, decree,  stipulation,  injunction, or charge nor is
it a party or  threatened to be made a party to any charge,  complaint,  action,
suit, proceeding, hearing, or investigation of or in any court or quasi-judicial
or administrative  agency of any federal,  state or local jurisdiction or before
any  arbitrator  that  relates  in  any  way,  directly  or  indirectly,  to the
transactions  contemplated  in this  Agreement.  GNNX has no  actual  reason  to
believe  that any charge,  complaint,  action,  suit,  proceeding,  hearing,  or
investigation  will or may be brought or  threatened  against GNNX in connection
with the transactions contemplated in this Agreement.

         4.7 Material  Information.  As of the  Closing,  no  representation  or
warranty by GNNX, nor any statement or certificate  furnished or to be furnished
to the Acquired Company's Shareholders pursuant hereto or in connection with the
transactions  contemplated hereby, contains or will contain any untrue statement
of a material  fact, or omits or will omit to state any material fact  necessary
to make the representation,  warranty,  statement or certificate not misleading.
At or  prior  to  the  Closing  GNNX  will  deliver  to the  Acquired  Company's
Shareholders  a  Disclosure  Document  (the  "GNNX  Disclosure  Document")  that
provides  the Acquired  Company's  Shareholders  with all  material  information
concerning  GNNX and the  Acquisition  Stock,  as  required by Rule 10b-5 of the
Securities  and  Exchange  Commission,  and  GNNX  and  the  Acquired  Company's
Shareholders  will take all  actions and steps that are  necessary  to cause the
Acquired  Company's  Shareholders'  acquisition of the  Acquisition  Stock to be
qualified  under  Regulation D of the  Securities  and Exchange  Commission as a
private  placement of securities and to be similarly  qualified under applicable
provisions of state laws.  The Parties will cooperate with each other in signing
documents  and forms to be filed with federal and state  regulatory  agencies to
accomplish the results contemplated in this paragraph.

         4.8  Documentation.  Prior to the  Closing  GNNX  will  deliver  to the
Acquired  Company's  Shareholders,  materially  correct,  accurate  and complete
copies of all of the  contracts in an amount of $5,000 or more,  and  agreements
and documents  that comprise or relate to GNNX or the  Acquisition  Stock in any
way.  As to each such  contract,  agreement,  or  document  (collectively,  each
"Contract"):

                  (a) the Contract is the legal, valid, binding, and enforceable
         obligation  of the parties  thereto as of the Closing  Date,  and is in
         full force and effect as of the Closing Date;

                  (b) to the  extent  permitted  by  applicable  law,  after the
         Closing,  to the best of GNNX's knowledge,  each Contract will continue
         to be legal, valid, binding,  enforceable, and in full force and effect
         on identical terms following the Closing;

                  (c) to the  knowledge of GNNX,  no party to the Contract is in
         breach or  default,  and no event has  occurred  which,  with notice or
         lapse  of  time,  would  constitute  a  breach  or  default  or  permit
         termination, modification, or acceleration of the Contract;

                  (d) to the  knowledge  of GNNX,  no party to the  Contract has
         repudiated,  breached or anticipatorily breached any provision thereof,
         nor is there any  reason  to think  that any such is likely to occur or
         may occur in the future;

                  (e) to the  knowledge  of GNNX,  there are no  disputes,  oral
         agreements, or forbearance programs in effect as to the Contract; and

                  (f)  to  the  knowledge  of  GNNX,   GNNX  has  not  assigned,
         transferred,  conveyed,  mortgaged,  deeded in trust, or encumbered any
         interest in the Contract.

         4.9  Legal Compliance.

                  (a)  To its  knowledge,  GNNX  has  complied  in all  material
         respects with all laws (including rules and regulations  thereunder) of
         federal, state and local governments (and all agencies thereof), and no
         charge, complaint,  action, suit, proceeding,  hearing,  investigation,
         claim,  demand,  or notice has been filed or  commenced  against any of
         GNNX alleging any failure to comply with any such law or regulation.

                  (a)  GNNX  has  complied  in all  material  respects  with all
         applicable laws (including rules and regulations  thereunder)  relating
         to the employment of labor, employee civil rights, and equal employment
         opportunities.

         4.10 Receipt of Disclosure  Document.  Prior to Closing,  GNNX received
and reviewed a copy of the Acquired Company's  Disclosure  Schedule described in
Section 5.10 below, had discussions with representatives of the Acquired Company
and the Acquired Company's Shareholders,  and received from such representatives
all such additional documents and information as GNNX requested.

         4.11 Restricted  Stock.  GNNX understands  that the Acquired  Company's
Stock will not be registered  with the Securities and Exchange  Commission,  and
that  transferability  of the  Acquired  Company's  Stock will be subject to the
provisions and restrictions of state and federal securities laws.

         4.12  Registration  GNNX is the sole  party  in  interest  agreeing  to
purchase the Acquired  Company's Stock by entering into this Agreement.  GNNX is
acquiring the Acquired Company's Stock for investment purposes only and not with
a view to the  resale or other  distribution  thereof,  in whole or in part.  As
stated in the previous  paragraph,  GNNX is aware that as of the date of Closing
the Acquired  Company's Stock has not been and will not be registered  under the
1933 Act.

         4.13 Third  Party  Consents.  All third  parties  whose  consent to the
transactions  contemplated  in  this  Agreement  are  listed  in the  Disclosure
Schedule. The Disclosure Schedule also indicates the contract, agreement, permit
or other  relationship  to the third  party  that gives rise to the need for the
third party's consent.

         4.14 Due  Diligence  Period.  During the time period from the effective
date of this Agreement until the Closing date (the "Due Diligence Period"), GNNX
shall be entitled to investigate the Acquired Company,  review its files,  visit
the Acquired Company's business premises and to talk with officers and employees
of the Acquired Company and to meet with any and all other third parties, public
and private,  and to perform such other due diligence reviews and investigations
pertaining to the transactions contemplated in this Agreement as GNNX determines
is necessary or proper.

                                     ARTICLE
                                       5
                  REPRESENTATIONS, WARRANTIES AND COVENANTS OF
                       THE ACQUIRED COMPANY'S SHAREHOLDERS

         The  Acquired  Company's  Shareholders  represent  and  warrant to, and
covenant with, GNNX that the  representations  and warranties provided below are
true, correct, accurate and complete in all respects as of the effective date of
this Agreement,  and that the same will be true, correct,  accurate and complete
on and as of the date of the  Closing  (as  though  made then and as though  the
Closing  were  substituted  for  the  date  of  this  Agreement  throughout  the
following),  except  as may be set  forth in the  Disclosure  Schedule  attached
hereto  (the  "Acquired  Company's  Shareholders'  Disclosure  Schedule").   The
Acquired  Company's  Shareholders'  Disclosure  Schedule  will  be  arranged  in
paragraphs and subparagraphs that correspond to the designation of subparagraphs
below.

         5.1  Organization  of Creditor.  The Acquired  Company is a corporation
that is duly organized,  validly existing,  and in good standing in all material
respects  under the laws of the State of Rhode Island.  The  description  of the
Acquired  Company's  Stock that is  contained  in Exhibit A attached  is a true,
correct, complete and accurate description.  The Acquired Company's Shareholders
own 100% of all of the issued and  outstanding  stock of the Acquired  Company's
Stock. There are no warrants, options, convertible securities or other interests
or rights to acquire the Acquired Company's Stock.

         5.2 Authorization of Transaction.  The Acquired Company has full actual
and legal  corporate  power and corporate  authority to execute and deliver this
Agreement and to perform its obligations hereunder.

         5.3 Enforceable  Obligation.  This Agreement  constitutes the valid and
legally binding  obligation of the Acquired  Company and the Acquired  Company's
Shareholders,   enforceable  against  each  of  them  in  accordance  with  this
Agreement's terms.

         5.4  Noncontravention.  Neither  the  execution  and  delivery  of this
Agreement by the Acquired Company and the Acquired Company's  Shareholders,  nor
the consummation by any of them of the transactions  contemplated  hereby,  will
(i) violate  any  statute,  law,  regulation,  rule,  judgment,  order,  decree,
stipulation,  injunction,  charge,  or  other  restriction  of  any  government,
governmental  agency,  or court to which the  Acquired  Company or the  Acquired
Company's  Shareholders  or the Acquired  Company's  Stock are  subject,  or any
provision of the articles of incorporation or bylaws or similar  governing rules
or documents of the Acquired Company, (ii) conflict with, result in a breach of,
constitute a default under,  result in the  acceleration of, create in any party
the right to  accelerate,  terminate,  modify or cancel,  or require  any notice
under any  governmental  rule,  law or regulation or under any contract,  lease,
sublease,  license,  sublicense,  franchise,  permit,  indenture,  agreement  or
mortgage or instrument of indebtedness  or under any other  arrangement to which
the Acquired  Company or the Acquired  Company's  Shareholders  is a party or by
which any of them is bound or to which any of them is subject,  (iii) nor result
in the imposition of any lien, encumbrance, claim or security interest in, to or
affecting any assets of the Acquired Company or the Acquired Company's Stock. No
Acquired  Company or Acquired Company  Shareholder  needs to give any notice to,
make any filing with, or obtain any authorization,  consent,  or approval of any
government or  governmental  agency in order for the Parties to  consummate  the
transactions contemplated by this Agreement.

         5.5  Documentation.  Prior to the Closing,  the Acquired Company and/or
the Acquired Company's Shareholders will deliver to GNNX true, correct, accurate
and complete  copies of all of the  contracts,  agreements  and  documents  that
comprise or relate to the Acquired  Company or the Acquired  Company's  Stock in
any way. As to each such contract,  agreement, or document  (collectively,  each
"Contract"):

                  (a) the Contract is the legal, valid, binding, and enforceable
         obligation  of the parties  thereto as of the Closing  Date,  and is in
         full force and effect as of the Closing Date;

                  (b) to the  extent  permitted  by  applicable  law,  after the
         Closing,  each  Contract  will  continue to be legal,  valid,  binding,
         enforceable,  and in full force and effect on identical terms following
         the Closing;

                  (c) no party to the  Contract is in breach or default,  and no
         event  has  occurred  which,  with  notice  or  lapse  of  time,  would
         constitute a breach or default or permit termination,  modification, or
         acceleration of the Contract;

                  (d) no party  to the  Contract  has  repudiated,  breached  or
         anticipatorily  breached any provision thereof, nor is there any reason
         to think that any such is likely to occur or may occur in the future;

                  (e) there are no disputes,  oral  agreements,  or  forbearance
         programs in effect as to the Contract; and

                  (f) no Acquired  Company nor Acquired  Company's  Shareholders
         have assigned,  transferred,  conveyed,  mortgaged, deeded in trust, or
         encumbered any interest in the Contract.

         5.6  Litigation.  Neither the Acquired  Company nor any of the Acquired
Company's  Shareholders is subject to any unsatisfied  judgment,  order, decree,
stipulation,  injunction, or charge nor is it a party or threatened to be made a
party  to  any  charge,  complaint,   action,  suit,  proceeding,   hearing,  or
investigation of or in any court or quasi-judicial  or administrative  agency of
any federal,  state or local  jurisdiction or before any arbitrator that relates
in any way,  directly or indirectly,  to the  transactions  contemplated in this
Agreement.  No Acquired Company or Acquired Company's Shareholder has any reason
to believe that any charge,  complaint,  action, suit,  proceeding,  hearing, or
investigation  will or may be brought or threatened against any Acquired Company
in connection with the transactions contemplated in this Agreement.

         5.7  Legal Compliance.

                  (a) The Acquired Company has complied with all laws (including
         rules  and  regulations   thereunder)  of  federal,   state  and  local
         governments  (and all  agencies  thereof),  and no  charge,  complaint,
         action, suit,  proceeding,  hearing,  investigation,  claim, demand, or
         notice  has been  filed  or  commenced  against  the  Acquired  Company
         alleging any failure to comply with any such law or regulation.

                  (b) The Acquired Company has complied in all material respects
         with all applicable laws (including  rules and regulations  thereunder)
         relating to the employment of labor,  employee civil rights,  and equal
         employment opportunities.

         5.8   Material  Information.  As of the Closing,  no  representation or
warranty by the Acquired Company or the Acquired Company's Shareholders, nor any
statement  or  certificate  furnished  or to be furnished to any person or Party
pursuant  hereto or in connection  with the  transactions  contemplated  hereby,
contains or will contain any untrue  statement of a material  fact,  or omits or
will omit to state  any  material  fact  necessary  to make the  representation,
warranty,  statement or certificate not  misleading.  At or prior to the Closing
the Acquired Company's  Shareholders will deliver to GNNX a Disclosure  Document
(the  "Acquired  Company's  Disclosure  Document")  that  provides GNNX with all
material information  concerning the Acquired Company, as required by Rule 10b-5
of  the  Securities  and  Exchange   Commission,   and  the  Acquired  Company's
Shareholders  and GNNX will take all  actions  and steps that are  necessary  to
cause the Acquired Company's Shareholders'  acquisition of the Acquisition Stock
to be qualified under Regulation D of the Securities and Exchange  Commission as
a private placement of securities and to be similarly qualified under applicable
provisions of state laws.  The Parties will cooperate with each other in signing
documents  and forms to be filed with federal and state  regulatory  agencies to
accomplish the results contemplated in this paragraph.

         5.9 Receipt of  Disclosure  Document.  Prior to making the  decision to
acquire the Acquisition  Stock as provided herein,  the Acquired Company and the
Acquired Company's  Shareholders  received and reviewed a copy of the Disclosure
Schedule described in Section 4.10, had discussions with representatives of GNNX
and received from such representatives such additional documents and information
as the Acquired Company's Shareholder requested.  Each of the Acquired Company's
Shareholders  acknowledges  that he or she is  sophisticated  and experienced in
matters relating to GNNX and its planned business activities as described in the
Disclosure Schedule.

         5.10  Restricted  Stock.  Each of the Acquired  Company's  Shareholders
understands that the Acquisition  Stock will be restricted stock, not registered
with the Securities and Exchange  Commission.  Unless and until the  Acquisition
Stock is  registered  under the  Securities  Exchange  Act of 1934,  no Acquired
Company's  Shareholder  shall be entitled  to  transfer  all or any share of the
Acquisition Stock unless the Acquired Company's  Shareholder first provides GNNX
with an  acceptable  opinion  of counsel  that the  proposed  transfer  will not
violate  any  applicable  law,  rule  or  regulation  or any  provision  of this
Agreement.  GNNX  shall  be  entitled  to  place  a  restrictive  legend  on all
certificates  evidencing ownership of the Acquisition Stock that provides notice
of the  provisions  of this  paragraph and other  applicable  provisions of this
Agreement.  Unless  otherwise  provided in this Agreement,  each of the Acquired
Company's  Shareholders  shall be prohibited from trading the Acquisition  Stock
for a period of one year after the date of the Closing.

         5.11  Registration  Representations.   Each  of  the  Acquired  Company
Shareholders is the sole party in interest  agreeing to purchase the Acquisition
Stock by entering into this Agreement.  The Acquired Company's  Shareholders are
acquiring the Acquisition  Stock for the Acquired  Company's  Shareholders'  own
account, for investment purposes only and not with a view to the resale or other
distribution  thereof,  in whole or in  part.  As  stated  above,  the  Acquired
Company's  Shareholders are aware that as of the date of Closing the Acquisition
Stock has not been and will not be  registered  under the 1933 Act and that GNNX
provides no assurance that the Acquisition  Stock will ever be registered  under
such act. Each of the Acquired  Company's  Shareholders  is willing and able and
agrees to bear the economic risk of investment in the  Acquisition  Stock for an
indefinite period of time, and each is capable of bearing that risk. Each of the
Acquired Company's  Shareholders is knowledgeable with respect to the financial,
tax and  business  aspects  of  ownership  of the  Acquisition  Stock and of the
business  operations  conducted  by  GNNX,  or the  Acquired  Company  has  been
represented  by a person with such  knowledge and  expertise in connection  with
acquisition of the Acquisition Stock.

         5.12 Third Party Consents.  All third parties, if any, whose consent to
the  transactions  contemplated  in this  Agreement are listed in the Disclosure
Schedule. The Disclosure Schedule also indicates the contract, agreement, permit
or other  relationship  to the third  party  that gives rise to the need for the
third party's consent.

         5.13 Due  Diligence  Period.  During the time period from the effective
date of this Agreement until the Closing date (the "Due Diligence Period"),  the
Acquired  Company's  Shareholders  shall be entitled to investigate GNNX, review
its files,  to visit  GNNX's  business  premises  and to talk with  officers and
employees of GNNX and to meet with any and all other third  parties,  public and
private,  and to perform  such other due  diligence  reviews and  investigations
pertaining to the  transactions  contemplated  in this Agreement as any Acquired
Company's Shareholder  determines is necessary or proper. The Acquired Company's
Shareholders have received the financial  statements of GNNX dated through March
31,  1999,  and  deems  them  sufficient  for  purposes  of  entering  into this
transaction.

         5.14 Financial Statements.  Attached to this Agreement as Exhibit B are
balance  sheets  (the  "Financial  Statements")  of the  Acquired  Company.  The
Financial  Statements have been prepared in accordance  with generally  accepted
accounting principles consistently applied, and are true and accurate. Since the
date of the  Financial  Statements,  there has been no  change in the  financial
condition of the Acquired  Company.  The Acquired  Company have no  liabilities,
commitments or obligations,  contingent or otherwise, not shown on the Financial
Statements.  The most recent  balance of the  Acquired  Company  shows it to own
unencumbered assets with a value of at least $251,000.

                                     ARTICLE
                                       6
                              CONDITIONS PRECEDENT

         6.1 Conditions  Precedent to the Obligations of GNNX. The following are
conditions  precedent  to  the  obligation  of  GNNX  to  sell  and  convey  the
Acquisition  Stock to the  Acquired  Company's  Shareholders  and to  receive an
assignment of the Acquired Company's Stock at the Closing.  Any condition listed
below may be waived by GNNX at or prior to the Closing Date.

                  (a) Delivery to GNNX of all information and materials required
         to be delivered under any provision of this Agreement;

                  (b) Receipt of all necessary third party consents;

                  (c) Performance by each Acquired Company Shareholder of all of
         his or her or its obligations under this Agreement that are required to
         be performed prior to Closing;

                  (d) True and correct  representations  and  warranties  by the
         Acquired Company and the Acquired Company's  Shareholders in connection
         with this Agreement; and

                  (e) Discovery of no materially adverse information at or prior
         to the Closing concerning the Acquired Company.

         6.2 Conditions  Precedent to the Obligations of the Acquired  Company's
Shareholders.  The  following are  conditions  precedent to the  obligations  of
Acquired Company's  Shareholders to sell and transfer the Acquired Company Stock
to GNNX,  and to acquire the  Acquisition  Stock from GNNX, at the Closing.  Any
condition listed below may be waived by the Acquired  Company's  Shareholders at
or prior to the Closing.

                  (a) Delivery to the  Acquired  Company's  Shareholders  of all
         information  and  materials  required to be delivered by GNNX under any
         provision of this Agreement;

                  (b) Receipt of all necessary third party consents;

                  (c) Performance by GNNX of all of its  obligations  under this
         Agreement that are required to be performed prior to Closing;

                  (d) Discovery of no materially adverse information at or prior
         to the Closing concerning GNNX.

         6.3 Survival of Representations and Warranties. The representations and
warranties of the Parties  contained in this Agreement shall survive the Closing
and shall  continue  to be the  obligations  of the  Parties for a period of two
years after the date of the Closing.

                                     ARTICLE
                                       7
                               GENERAL PROVISIONS

         7.1 Costs and Fees. If any Party  breaches any term of this  Agreement,
the  breaching  Party  agrees  to pay the  non-breaching  Party  all  reasonable
attorneys' fees, expert witness fees,  investigation  costs,  costs of tests and
analysis,  travel and  accommodation  expenses,  deposition and trial transcript
costs,  court costs and other costs and expenses  incurred by the  non-breaching
Party in enforcing this  Agreement or preparing for legal or other  proceedings,
at the trial or appellate level, whether or not such proceedings are instituted.
If any legal or other  proceedings are instituted,  the Party  prevailing in any
such proceeding shall be paid all of the aforementioned costs, expenses and fees
by the other Party, and if any judgment is secured by such prevailing Party, all
such costs,  expenses,  and fees shall be included in such judgment,  attorneys'
fees to be set by the court and not by the jury. References in this paragraph to
"legal  proceedings" refer to litigation as well as arbitration  proceedings and
any other similar or related proceedings.

         7.2 Waiver. No delay by a Party in exercising any right or remedy shall
constitute a waiver of a Party's rights under this  Agreement,  and no waiver by
any Party of the breach of any covenant of this  Agreement by the other shall be
construed as a waiver of any preceding or  succeeding  breach of the same or any
other covenant or condition of this Agreement.

         7.3  Indemnification.  Each  Party  (the  "Indemnifying  Party")  shall
protect,  indemnify  and  hold  harmless  the  other  Party  and its  directors,
officers,   employees,   agents,   affiliates  and   representatives   (each  an
"Indemnified Party") against any and all costs, expenses,  damages (whether such
damages are  general,  special,  consequential,  limited,  direct or indirect or
incidental), liabilities or losses, including attorneys' fees, caused by, for or
on account of the Indemnifying  Party's negligence,  gross negligence or willful
misconduct  or failure to perform its  obligations  under this  Agreement or the
negligence,  gross negligence or willful misconduct of the Indemnifying  Party's
directors, officers, employees, agents affiliates or representatives.

                  (a) If an  Indemnified  Party intends to seek  indemnification
         under this  paragraph from any  Indemnifying  Party with respect to any
         action or claim,  the  Indemnified  Party  shall give the  Indemnifying
         Party  notice  of such  claim or  action  upon the  receipt  of  actual
         knowledge or information by the Indemnified Party of any possible claim
         or of the  commencement of such claim or action,  which period shall in
         no event be later than the earlier of (i) fifteen  business  days prior
         to the last day of  responding to such claim or action or (ii) one half
         of the period  allowed for responding to such claim or action or, if no
         time period for responding exists, as soon as reasonably possible.  The
         Indemnifying Party shall have no liability under this paragraph for any
         claim or action  for which  such  notice is not  provided,  unless  the
         failure to give such notice does not prejudice the Indemnifying Party.

                  (b) The Indemnifying  Party shall have the right to assume the
         defense of any such claim or action, at its sole cost and expense, with
         counsel   designated   by  the   Indemnifying   Party  and   reasonably
         satisfactory to the Indemnified Party:  provided,  however, that if the
         defendants in any such action  include both the  Indemnified  Party and
         the Indemnifying Party, and the Indemnified Party shall have reasonably
         concluded  that there may be legal  defenses  available to it which are
         different  from or  additional to those  available to the  Indemnifying
         party,  the  Indemnified  Party shall have the right to select separate
         counsel,  at the  Indemnifying  Party's  expense,  to assert such legal
         defenses and to otherwise  participate in the defense of such action on
         behalf of such Indemnified Party.

                  (c)   Should   any   Indemnified    Party   be   entitled   to
         indemnification  under  this  Section as a result of a claim by a third
         party, and should the Indemnifying  Party fail to assume the defense of
         such claim or action,  the Indemnified Party may, at the expense of the
         Indemnifying  Party,  contest  or,  (with  the  prior  consent  of  the
         Indemnifying  Party, which consent shall not be unreasonably  withheld)
         settle such claim or action.  Except to the extent  expressly  provided
         herein,  no  Indemnified  Party  shall  settle any claim or action with
         respect  to which it has  sought  or  intends  to seek  indemnification
         pursuant  to this  Section  without  the prior  written  consent of the
         Indemnifying Party, which consent shall not be unreasonably withheld or
         delayed.

                  (d) If an  Indemnifying  Party is obligated  to indemnify  and
         hold any Indemnified  Party harmless under this  Agreement,  the amount
         owing to the Indemnified  Party shall be the amount of such Indemnified
         Party's  actual  out-of-pocket  loss,  net of any  insurance  or  other
         recovery.

                  (e) The duty to indemnify  under this  Agreement will continue
         in full force and effect for a period of two years with  respect to any
         loss,  liability,  damage or other expense based on facts or conditions
         which occurred prior to such termination.

         7.4  Notices.  No  notice,  consent,  approval  or other  communication
provided  for herein or given in  connection  herewith  shall be validly  given,
made, delivered or served unless it is in writing and delivered personally, sent
by overnight  courier,  or sent by registered  or certified  United States mail,
postage prepaid, with return receipt requested,  to the addresses for each Party
set forth  below.  Any Party  hereto may from time to time change its address by
notice  to the other  Parties  given in the  manner  provided  herein.  Notices,
consents,  approvals,  and communications by mail shall be deemed delivered upon
the earlier of forty-eight (48) hours after deposit in the United States mail in
the manner provided above or upon delivery to the respective addresses set forth
above if delivered  personally  or sent by overnight  courier.  Addresses of the
Parties are the following:


                  To Genesis Media Group, Inc.:

                                    5757 W. Century Blvd., Suite 340
                                    Los Angeles, CA  90045

                  To the Acquired Company:

                                    Open Door Records, Inc.
                                    46 Old Flat River Road
                                    Coventry, Rhode Island  02816

         7.5  Interpretation  and Time.  The captions of the  paragraphs of this
Agreement  are for  convenience  only and shall  not  govern  or  influence  the
interpretation  hereof. This Agreement is the result of negotiations between the
Parties  and,  accordingly,  shall not be  construed  for or  against  any Party
regardless of which Party drafted this Agreement or any portion thereof. Time is
of the essence under this Agreement.

         7.6 Successors and Assigns. All of the provisions hereof shall inure to
the benefit of and be binding upon the successors and assigns of the Parties.

         7.7. No  Partnership.  This  Agreement  is not intended to, and nothing
contained in this  Agreement  shall,  create any  partnership,  joint venture or
other similar arrangement between the Parties.

         7.8 Further  Documents.  Each of the Parties  shall execute and deliver
all such other and  additional  documents and perform all such acts, in addition
to  execution  and delivery of this  Agreement  and  performance  of the Party's
obligations hereunder,  as are reasonably required from time to time in order to
carry out the purposes,  matters and transactions  that are contemplated in this
Agreement.

         7.9 Incorporation of Exhibits.  All exhibits attached to this Agreement
are by this reference incorporated herein.

         7.10 Governing Law. This Agreement shall be governed by the laws of the
State of New Jersey,  without giving effect to the conflict of law provisions or
principles of the State of Rhode Island.

         7.11 Date of Performance.  If the date of performance of any obligation
or the  last  day of any  time  period  provided  for  herein  should  fall on a
Saturday,  Sunday or legal holiday, then said obligation shall be due and owing,
and said time period shall expire,  on the first day  thereafter  which is not a
Saturday,  Sunday or legal holiday. Except as may otherwise be set forth herein,
any  performance  provided for herein shall be timely made if completed no later
than 5:00 p.m. Nevada time, on the day of performance.

         7.12 Counterparts.  Counterparts. This Agreement may be executed in any
number of counterparts.  This Agreement may be signed by original  signatures or
by fax signatures.  Any set of counterparts of this Agreement,  whether faxed or
originals or both,  showing  signatures by all Parties,  taken  together,  shall
constitute a single copy of this Agreement.

         7.13  Resolution of Disputes.  In the event of any dispute  between the
Parties as to their rights and obligations under this Agreement,  including, but
not limited  to, any  question  as to whether or not a Party has  performed  its
obligations fully or remedied an alleged breach,  and any and all other disputes
arising under this Agreement, shall be resolved as follows.

                  (a) The Parties  shall submit  their  dispute to at least four
         (4) hours of mediation in accordance  with the mediation  procedures of
         American Arbitration Association ("AAA").

                  (b) In the event the dispute  does not then  settle  within 15
         calendar days after the first mediation  session,  the Parties agree to
         submit the  dispute  to  binding  arbitration  in  accordance  with the
         arbitration procedures of the AAA except as modified in this Agreement.
         The  arbitration  hearing  shall be conducted no later than 45 calendar
         days after the first mediation session.

                  (c) The arbitrator or arbitrators  conducting the  arbitration
         hearing shall render the arbitration decision in writing, which writing
         shall explain the reasoning and bases for the decision.

                  (d) The Parties agree to share equally the costs of mediation.
         However, if the dispute is settled through arbitration,  the prevailing
         Party  shall be  entitled  to  recover  all costs  incurred,  including
         reasonable  attorneys'  fees,  to  enforce  its  rights  hereunder,  in
         addition  to any  damages  recovered,  as  provided in "Costs and Fees"
         above.

         7.14 Severability. If any term or provision of this Agreement shall, to
any extent, be determined by a court of competent  jurisdiction to be invalid or
unenforceable,  the remainder of this Agreement  shall not be affected  thereby,
and each term and provision of this Agreement  shall be valid and be enforceable
to the fullest extent permitted by law.

         7.15 Assignment. No Party shall assign this Agreement, nor any interest
arising herein, without the written consent of the other Parties.

         7.16  Recitals.  The  recitals  set  forth  above  are a part  of  this
Agreement.

         7.17 Jurisdiction and Venue.  Venue for and jurisdiction over any legal
proceedings  available  to the Parties  hereunder  shall lie in the  appropriate
courts of the State of Nevada.

                  IN WITNESS WHEREOF,  the Parties hereto have hereunder affixed
their  signatures  on the dates set forth below to be  effective  as of the date
first set forth above.


                                      Genesis Media Group, Inc.
                                      a New Jersey corporation,


Date:  6-17-99                        By:     /s/
     ---------------------                --------------------------------------
                                          Name: Don R. Logan
                                          Its: President



                                      Open Door Records, Inc.
                                      a Rhode Island corporation,


Date:  6-17-99                        By:     /s/
     ---------------------                --------------------------------------
                                          Name: David N. DeBaene
                                          Its: President




<PAGE>



                                    EXHIBIT A


         List of Acquired Company's Shareholders, Addresses and Stock Ownership



<PAGE>



                                    EXHIBIT B


                              Financial Statements



<TABLE>
<CAPTION>
                                                   EXHIBIT 11.1

                                             GENESIS MEDIA GROUP, INC.
                                    COMPUTATION OF NET INCOME PER COMMON SHARE

                                                       For the year ended              For the six months ended
                                                          December 31                          June 30,
                                                     1998              1997             1999              1998
                                                -------------     -------------     -------------   -------------
<S>                                             <C>               <C>               <C>             <C>
Income (Loss) as reported                          $(300,906)         $159,563         $(171,407)       $134,528
Income tax expense                                         -                 -                 -               -
                                                -------------     -------------     -------------   -------------
Net income (loss)                                  $(300,906)         $159,563        $(7171,407)       $134,528
                                                =============     =============     =============   =============
Basic earnings per share                             $ (0.02)           $ 0.02             $0.00          $ 0.01
                                                =============     =============     =============   =============
Diluted earnings per share                           $ (0.02)           $ 0.02             $0.00           $0.01
                                                =============     =============     =============   =============
Weighted average shares outstanding               20,233,624         6,869,500        32,680,574       6,869,500
                                                =============     =============     =============   =============
Fully diluted average shares outstanding          20,233,624         6,869,500        32,680,574       6,869,500
                                                =============     =============     =============   =============
</TABLE>


<TABLE>
<CAPTION>
                                              OPEN DOOR RECORDS, INC.
                                    COMPUTATION OF NET INCOME PER COMMON SHARE

                                                      For the year ended
                                                         December 31,              For the six months ended
                                                                                            June 30,
                                                             1998                 1999                  1998
                                                         -------------        -------------       -------------
<S>                                                      <C>                  <C>                 <C>
Income (Loss) as reported                                     $(2,627)            $(92,811)              $(816)
Income tax expense                                                  -                    -                   -
                                                         -------------        -------------       -------------
Net income (loss)                                             $(2,627)            $(92,811)              $(816)
                                                         =============        =============       =============
Basic earnings per share                                       $(2.63)             ($92.81)             $(0.82)
                                                         =============        =============       =============
Diluted earnings per share                                     $(2.63)             ($92.81)             $(0.82)
                                                         =============        =============       =============
Weighted average shares outstanding                             1,000                1,000               1,000
                                                         =============        =============       =============
Fully diluted average shares outstanding:                       1,000                1,000               1,000
                                                         =============        =============       =============
</TABLE>



<TABLE>
<CAPTION>
                                              OPEN DOOR ONLINE, INC.
                                    COMPUTATION OF NET INCOME PER COMMON SHARE

                                                           Proforma               For the nine months ended
                                                           June 30,                    September 30,
                                                             1999                 1999                  1998
                                                         -------------        -------------       -------------
<S>                                                      <C>                  <C>                 <C>
Income (Loss) as reported                                    $(92,811)           $(132,296)            $(6,571)
Income tax expense                                                  -                    -                   -
                                                         -------------        -------------       -------------
Net income (loss)                                            $(92,811)           $(132,296)            $(6,571)
                                                         =============        =============       =============
Basic earnings per share                                      $ (0.01)             $ (0.01)           $ (06.57)
                                                         =============        =============       =============
Diluted earnings per share                                    $ (0.01)             $ (0.01)            $ (6.57)
                                                         =============        =============       =============
Weighted average shares outstanding:                        9,159,291            9,210,569               1,000
                                                         =============        =============       =============
Fully diluted average shares outstanding:                   9,159,291            9,210,569               1,000
                                                         =============        =============       =============
</TABLE>



<TABLE> <S> <C>


<ARTICLE>                                      5
<CIK>                                          0001098125
<NAME>                                         OPEN DOOR ONLINE, INC.
<MULTIPLIER>                                   1
<CURRENCY>                                     U.S. DOLLARS

<S>                                            <C>
<PERIOD-TYPE>                                  9-MOS
<FISCAL-YEAR-END>                              DEC-31-1999
<PERIOD-START>                                 JAN-01-1999
<PERIOD-END>                                   SEP-30-1999
<EXCHANGE-RATE>                                1.000
<CASH>                                         78,580
<SECURITIES>                                   0
<RECEIVABLES>                                  792,082
<ALLOWANCES>                                   0
<INVENTORY>                                    0
<CURRENT-ASSETS>                               886,283
<PP&E>                                         21,907,217
<DEPRECIATION>                                 0
<TOTAL-ASSETS>                                 22,794,237
<CURRENT-LIABILITIES>                          1,368,780
<BONDS>                                        0
                          0
                                    0
<COMMON>                                       1,013
<OTHER-SE>                                     21,409,367
<TOTAL-LIABILITY-AND-EQUITY>                   22,794,237
<SALES>                                        190,606
<TOTAL-REVENUES>                               191,064
<CGS>                                          118,385
<TOTAL-COSTS>                                  193,187
<OTHER-EXPENSES>                               0
<LOSS-PROVISION>                               0
<INTEREST-EXPENSE>                             11,788
<INCOME-PRETAX>                                0
<INCOME-TAX>                                   0
<INCOME-CONTINUING>                            (132,296)
<DISCONTINUED>                                 0
<EXTRAORDINARY>                                0
<CHANGES>                                      0
<NET-INCOME>                                   (132,296)
<EPS-BASIC>                                  (.01)
<EPS-DILUTED>                                  0



</TABLE>


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