OXFORD CAPITAL CORP /NV
10KSB40, 1996-09-11
BLANK CHECKS
Previous: FIRST CAPITAL INCOME PROPERTIES LTD SERIES XI, 8-K, 1996-09-11
Next: OXFORD CAPITAL CORP /NV, 10QSB, 1996-09-11



<PAGE>

                      SECURITIES AND EXCHANGE COMMISSION
                            WASHINGTON, D.C.  20549

                                FORM 10-KSB 
(MARK ONE)

[X]   ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE
      ACT OF 1934 [FEE REQUIRED]

                  For the Fiscal Year Ended December 31, 1995

[ ]   TRANSITION  REPORT PURSUANT  TO SECTION 13 OR 15(d) OF THE SECURITIES
      EXCHANGE ACT OF 1934 [NO FEE REQUIRED]

       For the transition period from ______________ to _______________.

                         Commission File No. 2-98747-D


                              OXFORD CAPITAL CORP.
               (Name of small business issuer in its charter)

                  NEVADA                                 87-0421454
     -------------------------------           -------------------------------
     (State or other jurisdiction of                   (I.R.S. Employer 
      incorporation or organization)                 Identification Number)

            4615 SOUTHWEST FREEWAY, SUITE 420, HOUSTON, TEXAS  77027
            --------------------------------------------------------
                (Address of Principal Executive Offices)     (Zip Code)

Registrant's Telephone Number, Include Area Code:  (713) 622-2527

Securities Registered Pursuant to Section 13 of the Act:

       TITLE OF EACH CLASS            NAME OF EACH EXCHANGE ON WHICH REGISTERED
       -------------------            -----------------------------------------
              None                                       None

Securities Registered Pursuant to Section 12(g) of the Act:

                                     NONE 
                               ----------------
                               (Title of Class)

      Check  whether the issuer (1) filed all  reports required to be filed by
Section 13 or 15(d) of the Exchange Act during the past twelve (12) months (or
for  such  shorter  period  that the  registrant  was  required  to file  such
reports); and (2) has  been subject to such  filing requirements for the  past
ninety (90) days.  Yes   X    No 
                       -----     -----

      Check  if disclosure  of delinquent filers  in response  to Item  405 of
Regulation  S-B is not contained  in this form, and will  not be contained, to
the best  of  registrant's  knowledge,  in  definitive  proxy  or  information
statements incorporated by reference  in Part III of  this Form 10-KSB or  any
amendment to this Form 10-KSB.   X 
                               -----

      The issuer had no revenues for its most recent fiscal year.
 
      As of August 6, 1996, 5,155,392 shares of Common Stock of the Registrant
were outstanding.  Based on the closing price of the Common Stock on August 6,
1996, the aggregate market value of voting stock held by non-affiliates of the
registrant was approximately $2,371,480.00.

                      DOCUMENTS INCORPORATED BY REFERENCE

      No annual reports  to security holders, proxy or information statements,
or prospectuses filed pursuant to Rule 424(b) or (c) have been incorporated by
reference in this report.

<PAGE>

                               TABLE OF CONTENTS

                                                                          PAGE
                                                                          ----
PART I

      ITEM 1.     DESCRIPTION OF BUSINESS . . . . . . . . . . . . . .      I-3
      ITEM 2.     DESCRIPTION OF PROPERTIES . . . . . . . . . . . . .      I-4
      ITEM 3.     LEGAL PROCEEDINGS . . . . . . . . . . . . . . . . .      I-4
      ITEM 4.     SUBMISSION OF MATTERS TO A VOTE
                  OF SECURITY HOLDERS . . . . . . . . . . . . . . . .      I-4

PART II

      ITEM 5.     MARKET FOR COMMON EQUITY AND
                  RELATED STOCKHOLDER MATTERS . . . . . . . . . . . .     II-1
      ITEM 6.     MANAGEMENT'S DISCUSSION AND ANALYSIS  . . . . . . .     II-1
      ITEM 7.     FINANCIAL STATEMENTS  . . . . . . . . . . . . . . .      F-1
      ITEM 8.     CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS
                  ON ACCOUNTING AND FINANCIAL DISCLOSURE  . . . . . .     II-3

PART III

      ITEM 9.     DIRECTORS, EXECUTIVE OFFICERS, PROMOTERS
                  AND CONTROL PERSONS; COMPLIANCE WITH
                  SECTION 16(a) OF THE EXCHANGE ACT . . . . . . . . .    III-1
      ITEM 10.    EXECUTIVE COMPENSATION  . . . . . . . . . . . . . .    III-1
      ITEM 11.    SECURITY OWNERSHIP OF CERTAIN BENEFICIAL
                  OWNERS AND MANAGEMENT . . . . . . . . . . . . . . .    III-1
      ITEM 12.    CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS  . .    III-2

PART IV

      ITEM 13.    EXHIBITS AND REPORTS OF FORM 8-K  . . . . . . . . .     IV-1
                  SIGNATURES                                              IV-2 



<PAGE>


                                    PART I

ITEM 1.   DESCRIPTION OF BUSINESS

THE COMPANY

     Oxford Investment, Inc. (the "Company"), was incorporated on May 2, 1985 
under the laws of the State of Nevada and was originally a "blind pool" company.
In November, 1985, pursuant to a registration statements, the Company sold 
2,500,000 Units at a price of $.20 per Unit. Each Unit consisted of two shares
of Common Stock and one Warrant which authorized the holder to purchase one 
share of Common Stock at a price of $.20. A total of $500,000 was raised through
this public offering. In January 1988, the Company entered into negotiations to
acquire certain entertainment related assets.  On February 25, 1988 the 
Company's shareholders authorized the issuance of 7,493,878 shares of the 
Company's common stock in exchange for three movie scripts and a 50% interest 
in Bedlam Productions, Inc. ("Bedlam").  The purpose of the acquisition was to 
procure assets and obtain management which could serve as  a spring board for 
the Company's  entrance into the entertainment industry.

     Bedlam was a New York corporation which developed television and video 
projects. The movie scripts acquired from Bedlam were THE MADGEBURG AFFAIR, 
NIGHT OF THE POSSUM, and QUEEN OF DIAMONDS.  All of these scripts and the 
remaining entertainment industry work produced no commercial results.

     In October 1991, the Company contracted with its former president pursuant
to which the Company received 7,493,878 shares into treasury for the film 
inventory cost of $564,000 and the Company's 50% ownership of Bedlam.

     Since October of 1991, the Company has explored various acquisitions and
entered into various non-binding letters of intent to acquire operating 
businesses, none of which were ever consummated. 

     In October of 1993, the controlling interest in the Company was sold and 
new management was hired with the express purpose of accelerating the search 
for the acquisition of an operating business.  The controlling shareholders paid
all the existing liabilities of the Company.  In December, 1993 the controlling
shareholders also contributed to the Company 200,000 shares of Common Stock of 
Rhand Industries, Inc., a Canadian publicly held company, to build its asset 
base. However, following the delisting of Rhand Industries, Inc. in 1994, the 
Company wrote off this investment.

     In the Spring of 1994, by means of a Private Placement, the Company sold 
three Units for $50,000 per Unit, or an aggregate of $150,000. Each Unit 
consisted of a $50,000 12% note, 50,000 shares of common stock and 25,000 
warrants to purchase a like number of shares of common stock at $2.00 per 
share exercisable at any time up to two years from the date of issue.

     In the Spring of 1994, the Company through Caithness, Ltd. contracted to 
acquire a 30% interest in Atlantis Diamonds Limited, a Jersey Island corporation
which was testing the feasibility of mining diamonds in Brazil. In May of 1994,
during the due diligence process, management determined to abandon the Atlantis
Diamond acquisition.  In settlement of all claims relating to the termination of
this offer and for prior services rendered and other claims, the Company issued
to Caithness Ltd., 500,000 shares of common stock. 

     On May 19, 1995, the Company entered into an agreement with the shareholder
of Dunstable Rubber Holdings Limited ("Dunstable") for the acquisition of all 
of the issued and outstanding shares of Dunstable in exchange for 1,500,000 
shares of the Company's common stock, $0.001 par value. On June 24, 1995, the 
Company contracted with the shareholders of Fenton-Ward Investments Limited 
("Fenton-Ward") for the acquisition of 91.98% (38,000) of the issued and 
outstanding shares of Fenton-Ward in exchange for $250,000 and 200,000 shares 
of the Company's Common Stock and 200,000 shares of the Company's Convertible
Preferred Stock. Because of the inability of the parties to meet certain 
conditions precedent to the closing of these acquisitions, both contracts were
terminated in October 1995.

   The Company changed its name to Oxford Capital Corp., on September 13, 1995.



                                    I-3


<PAGE>

     On October 14, 1995, the Company entered into a Share Exchange Agreement
to acquire not less than 85% of the issued and outstanding shares of World
Star Holdings, Ltd.,("World Star") of Winnipeg Manitoba, Canada for 8,000,000
shares of Oxford Capital Common Stock, par value $0.001. World Star has
developed a proprietory multi-media communications platform, consisting of
VPAGE security software and the SHERPA SWITCH, which together facilitates
secure and fully interactive transactions on the Internet. Due to the
inability of the Company to obtain third party verification of the technology
and the inability of the major Shareholder of World Star to obtain a voting
tust and lock-up agreement with certain minority shareholders of World Star
the contract was reminated on March 1, 1996. The 1,500,000 shares of the
Company's Common Stock, par value $0.001, issued to Michael Burke Holdings,
Inc., the major shareholder of World Star, in anticipation of the closing,
were returned to the company on February 29, 1996.

     On June 21, 1996, Oxford Capital Corp., (the "Company") entered into a 
Stock Exchange Agreement (the "Agreement") with the shareholders of Rx Staffing
Corp., ("Rx") and Safety and Fatigue Consultants International, Inc., ("SFCI"),
for the acquisition of 100% of the issued and outstanding shares of Rx and SFCI
in exchange for newly issued shares of the Company's Common Stock, par value 
$0.001, equal to 75% of the total issued and outstanding shares of the Company's
Common Stock fully diluted.

     Because the Company has generated no revenues, the major shareholders and
management have funded all operational costs and have deferred the receipt of
compensation during this period.  Management has agreed to continue to do so 
until a successful merger or acquisition can be consummated.



ITEM 2.   DESCRIPTION OF PROPERTIES

     The Company subleases on a month to month basis 400 square feet of office
space at 4615 Southwest Freeway, Suite 420, Houston, Texas 77027. 

ITEM 3.   LEGAL PROCEEDINGS

     None

ITEM 4.   SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

     No matters were submitted to a vote of the Company's shareholders through 
the solicitation of proxies, during the fourth quarter of the Company's fiscal
year ended December 31, 1995.




                                    I-4


<PAGE>

                                   PART II


ITEM 5.   MARKET FOR COMMON EQUITY AND RELATED STOCKHOLDER MATTERS

     The Company's Common Stock is available for trading on the NASDAQ 
Electronic Bulletin Board. The Company's NASDAQ trading symbol is "OXFO".
The following table sets forth the high and low bid price per share for the 
Company's Common Stock for each full quarterly period within the two most 
recent fiscal years.

                            1994                      1995
                     -----------------           --------------
                     High          Low            High     Low
First Quarter      No Quote     No Quote           1/8     1/8
Second Quarter        1/8          1/8             1/2     1/8
Third Quarter         1/8          1/8             1/8     1/8
Fourth Quarter        1/8          1/8            1.00     1/4

     As of August 6, 1996, there were approximately 204 holders of record of 
the Common Stock of the Company.

     The Company has never declared or paid any cash dividend on its Common 
Stock and does not expect to declare or pay any such dividend in the foreseeable
future. 

ITEM 6.   MANAGEMENT'S DISCUSSION AND ANALYSIS 

     From the Company's inception on May 2, 1985, the Company has engaged in the
search for an operating business to acquire and has entered into various 
non-binding letters of intent to acquire such businesses.  

     In October of 1993, the controlling interest in the Company was sold and 
new management was hired with the express purpose of accelerating the search 
for the acquisition of an operating business.  The controlling shareholders 
paid all the existing liabilities of the Company. In addition, the Company 
acquired 200,000 shares of Rhand Industries, Inc., ("Rhand") common stock 
from a shareholder of the Company in exchange for 20,000,000 shares of the 
Company's common stock.  Rhand was a Canadian publicly traded company whose 
shares traded on the Alberta Stock Exchange.  Rhand was engaged in the operation
of alluvial mining for diamonds on claims it owned and had leases in the Belo 
Horizante Region of Brazil. Initial exploration resulted in the finding of 15 
carats of commercial grade diamonds.  However, Rhand had insufficient capital 
to acquire mining equipment and for working capital to explore property it owned
or leased.

     On May 19, 1995, the Company entered into an agreement with  the  
shareholder of Dunstable  Rubber Holdings Limited ("Dunstable") for the 
acquisition of all of the issued and  outstanding shares of Dunstable in 
exchange for 1,500,000 shares of the Company's common stock, $0.001 par 
value. On June 24, 1995, the Company contracted with the shareholders of 
Fenton-Ward Investments Limited ("Fenton-Ward") for the acquisition of 91.98%
(38,000) of the issued and outstanding shares of Fenton-Ward in exchange for
$250,000 and 200,000 shares of the Company's Common Stock and 200,000 shares 
of the Company's Convertible Preferred Stock. Because of the inability of the 
parties to meet certain conditions precedent to the closing of these 
acquisitions, both contracts were terminated in October 1995.

     The Company changed its name to Oxford Capital Corp., on September 13, 
1995.

     On October 14, 1995, the Company entered into a Share Exchange Agreement 
to acquire not less than 85% of the issued and outstanding shares of World 
Star Holdings, Ltd.,("World Star") of Winnipeg Manitoba, Canada for 8,000,000 
shares of Oxford Capital Common Stock, par value $0.001. World Star has 
developed a proprietory multi-media communications platform, consisting of 
VPAGE security software and the SHERPA SWITCH, which together facilitates 
secure and fully interactive transactions on the Internet. Due to the 
inability of the Company to obtain third party verification of the technology 
and the 



                                   II-1


<PAGE>

inability of the major Shareholder of World Star to obtain a voting trust and 
lock-up agreement with certain minority shareholders of World Star the contract
was terminated on March 1, 1996. The 1,500,000 shares of the Company's Common 
Stock, par value $0.001, issued to Michael Burke Holdings, Inc., the major 
shareholder of World Star, in anticipation of the closing, were returned to 
the company on February 29, 1996.

     On August 14, 1996 the debenture holders, holding notes including principal
and interest as of June 30,1996, of $189,789, agreed to an exchange of the 
entire debt for newly issued shares of the Company's common stock, par value 
$0.001, at an exchange rate of $.5312, per dollar of debt (357,283 shares). 
The existing $2.00 warrants, due to expire on December 31, 1996, held by these
three debenture holders are being cancelled and an identical number, 75,000, are
being issued at an exercise price of $.5312 and will be exercisable until 
June 30, 1998.

     On June 21, 1996, Oxford Capital Corp., (the "Company") entered into a 
Stock Exchange Agreement (the "Agreement") with the shareholders of Rx Staffing
Corp., ("Rx") and Safety and Fatigue Consultants International, Inc., ("SFCI"),
for the acquisition of 100% of the issued and outstanding shares of Rx and SFCI
in exchange for newly issued shares of the Company's Common Stock, par value 
$0.001, equal to 75% of the total issued and outstanding shares of the Company's
Common Stock fully diluted.

     There were no operating revenues for either the year-ended December 31, 
1995 or 1994. Operating expenses for the year ended December 31, 1995 
decreased by $80,598 to $410,136 from $490,730 for the year ended December 31,
1994.  The decrease was attributable to costs associated with the search for
an acquisition of an operating business, not requiring overseas travel and 
included the accrual of fees to consultants totaling $229,000. The net loss per
share decreased to $0.08 per share for the year ended December 31, 1995 from 
$.012 per share for the year ended December 31, 1994, primarily due to the 
additional share issue of 1,500,000 in anticipaton of the closing of the Share
Exchange Agreement with World Star.

     The Company had no liquidity as of December 31, 1995 or 1994, and at 
December 31, 1995, had notes payable due December of 1995 in the amount of 
$180,879, plus accrued interest. The major shareholders and management have 
agreed to fund the Company's operations until a suitable operating business 
has been acquired. However, there is no guarantee that such funding will 
continue on an indefinite basis.




                                   II-2


<PAGE>


                    ITEM 7.  INDEX TO FINANCIAL STATEMENTS

                                                                   Page
                                                                   ----

Independent Auditors' Report                                         F-2

Balance Sheet as of December 31, 1995                                F-3

Statement of Operations for the years ended
  December 31, 1995, 1994, and from inception
  (May 2, 1885) through December 31, 1995                            F-4

Statement of Changes in Stockholders' Equity
  from inception (May 2, 1985) through 
  December 31, 1995                                                  F-5

Consolidated Statements of Cash Flows for the years
  ended December 31, 1995, 1994 and from inception
  (May 2, 1995) through December 31, 1995                            F-6

Notes to Financial Statements                                        F-7

Independent Auditors' Report (D. Brian MacBeth)                     F-12

Balance Sheet as of December 31, 1994                               F-13

Statement of Operations for the years ended
  December 31, 1994 1993, and from inception
  (May 2, 1985) through December 31, 1994                           F-14

Statement of Changes in Stockholders' Equity
  from inception (May 2, 1985) through 
  December 31, 1994                                                 F-15

Consolidated Statements of Cash Flows for the years
  ended December 31, 1994, 1993 and from inception
  (May 2, 1985) through December 31, 1994                           F-16

Notes to Financial Statements                                       F-18




                                    F-1


<PAGE>

                         INDEPENDENT AUDITOR'S REPORT

To The Board of Directors and Shareholders of
Oxford Capital Corp.

     We have audited the accompanying balance sheet of Oxford Capital Corp. 
(formerly Oxford Investment, Inc.)(a Nevada corporation in the development 
stage) as of December 31, 1995, and the related statements of operations, 
stockholders' equity, and cash flows for the year then ended, and for the 
period from May 2, 1985 (from inception and date of incorporation) to 
December 31, 1995. These financial statements are the responsibility of the 
Company's management. Our responsibility is to express an opinion on these 
financial statements based on our audit. The Company's financial statements 
as of and for the year ended December 31, 1994, and for the period May 2, 
1985 (from inception and date of incorporation) through December 31, 1994 
were audited by other auditors.  The report, dated June 8, 1995, for the 
1994 financial statements, included an explanatory paragraph describing 
conditions that raised substantial doubt about the Company's ability to 
continue as a going concern. The financial statement for the period May 2, 
1985 (from inception and date of incorporation) through December 31, 1994 
reflect total revenues and net loss of $55,665 and $845,638, respectively, of 
the related totals.  The other auditors' report has been furnished to us, and 
our opinion, insofar as it relates to the amounts included for such prior 
period, is based solely on the report of such other auditors.

     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 and the report of other 
auditors provide a reasonable basis for our opinion.

     In our opinion, based on our audit and the report of other auditors, 
such financial statements present fairly, in all material aspects, the 
financial position of the Company as of December 31, 1995, and the results 
of its operations and its cash flows for the year then ended, and for the 
period from May 2, 1985 (from inception and date of incorporation) to 
December 31, 1995 in conformity with generally accepted accounting principles.

     The accompanying financial statements have been prepared assuming that 
the Company will continue as a going concern. As discussed in Note B to the 
financial statements, the Company has suffered recurring losses from operations
and has a net capital deficiency, which raise substantial doubt about its 
ability to continue as a going concern. Management's plans regarding those 
matters also are described in Note B.  The financial statements do not include
any adjustments that might result from the outcome of this uncertainty.


August 15,1996                         THOMAS LEGER & CO. L.L.P.
Houston, Texas




                                    F-2



<PAGE>

                             OXFORD CAPITAL CORP.
                        (A DEVELOPMENT STAGE COMPANY)
                                BALANCE SHEET
                              DECEMBER 31, 1995


                                   ASSETS
CURRENT ASSETS
  Cash                                                            $     1,161
  Accounts receivable                                                  35,030
                                                                  -----------

  Total assets                                                    $    36,191
                                                                  -----------
                                                                  -----------

                     LIABILITIES AND STOCKHOLDERS' EQUITY

CURRENT LIABILITIES
  Accounts payable                                                $   756,174
  Loans payable (Note E)                                              180,879
                                                                  -----------

  Total current liabilities                                           937,053
                                                                  -----------
STOCKHOLDERS' EQUITY
  Preferred stock, par value $.001, 1,000,000                             -
    shares authorized, none issued (Note G)
  Common Stock, par value $.001, 50,000,000                             6,655
    shares authorized, 6,655,392 shares issued and outstanding
  Additional paid-in-capital                                          348,253
  Deficit accumulated during development stage                     (1,255,770)
                                                                  -----------

  Total Stockholders' Equity                                         (900,862)
                                                                  -----------

TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY                        $    36,191
                                                                  -----------
                                                                  -----------




                   See Notes to the Financial Statements.


                                     F-3

<PAGE>

                              OXFORD CAPITAL CORP.
                          (A DEVELOPMENT STAGE COMPANY)
                             STATEMENT OF OPERATIONS


<TABLE>
                                                                      From Inception on
                                         For the Year Ended              May 2, 1985
                                             December 31,                   Through
                                         1995            1994          December 31, 1995
                                     ----------      ----------        -----------------
<S>                                       <C>            <C>                  <C>
REVENUES
  Interest earned                    $      -        $      -             $    50,665
  Fees earned                               -               -                   5,000
                                     ----------      ----------           -----------
  Total Revenue                             -               -                  55,665
                                     ----------      ----------           -----------

EXPENSES
  General & administrative              392,132         477,833             1,142,779
  Write-off of investment                   -           136,000               136,000
  Interest expense                       18,000          12,897                32,656
                                     ----------      ----------           -----------

  Total expenses                        410,132         626,730             1,311,435
                                     ----------      ----------           -----------

NET (LOSS) BEFORE FEDERAL
  INCOME TAX                           (410,132)       (626,730)           (1,255,770)
Income Taxes                               -               -                      -   
                                     ----------      ----------           -----------

Net (Loss)                           $ (410,132)     $ (626,730)          $(1,255,770)
                                     ----------      ----------           -----------
                                     ----------      ----------           -----------

(LOSS) PER SHARE                     $    (0.08)     $    (0.12)
                                     ----------      ----------
                                     ----------      ----------
AVERAGE SHARES OUTSTANDING            5,412,324       5,119,392
                                     ----------      ----------
                                     ----------      ----------
</TABLE>



                    See Notes to the Financial Statements.

                                      F-4

<PAGE>

                             OXFORD CAPITAL CORP.
                        (A DEVELOPMENT STAGE COMPANY)
                     STATEMENT OF STOCKHOLDERS' EQUITY
          FROM INCEPTION (MAY 2, 1985) THROUGH DECEMBER 31, 1995

<TABLE>
                                                        Common Stock                       Preferred Stock
                                   ---------------------------------------------------    -----------------
                                                                                                                 Deficit
                                                Additional                   Cost of                              Accum.
                                                 Paid-in                     Treasury                          During Dev.
                                     Amount      Capital         Shares       Shares       Amount    Shares       Stage
                                   ---------    ----------      ---------    ---------    -------    ------    -----------
<S>                                   <C>          <C>              <C>        <C>           <C>       <C>         <C>
Balance at inception on
 May 2, 1985                       $    -       $     -               -      $     -      $   -         -      $       -
Issuance of 2,200,000 shares 
 of  common stock to officers
 & directors for $0.0114 per
 share in May 1985                    2,200        22,800       2,200,000          -          -         -              -
Issuance of 5,000,000 shares 
 of common stock to the public
 for  cash for $0.10                  5,000       495,000       5,000,000          -          -         -              -
Payment of deferred stock 
 offering costs                         -         (95,250)            -            -          -         -              -
Net loss from inception on 
 May 2, 1985 through December
 31, 1985                               -             -               -            -          -         -           (6,458)
Net loss for the year ended 
 December 31, 1986                      -             -               -            -          -         -           (1,565)
Net loss for the year ended    
 December 31, 1987                      -             -               -            -          -         -          (14,989)     
Issuance of 7,493,878 shares 
 of common stock for 50% of a
 company and movie scripts            7,494       300,000       7,493,878          -          -         -              -
Net loss for the year ended
 December 31, 1988                      -             -               -            -          -         -          (80,510)
Net loss for the year
 December 31, 1989                      -             -               -            -          -         -          (72,722)
Net loss for the year ended    
 December 31, 1990                      -             -               -            -          -         -           (2,828)
Exchange of movie rights for   
 treasury (7,493,878 shares)            -             -               -       (571,494)       -         -              -
Net loss for the year ended    
 December 31, 1991                      -             -               -            -          -         -           (3,262)
Payment of expenses by 
 shareholder                            -           1,137             -            -          -         -              -
Net Loss for the year ended    
 December 31, 1992                      -             -               -            -          -         -          (13,704)
Issuance of Treasury Shares 
 for service                            -        (571,494)            -        571,494        -         -              -
Sale of Shares for cash               7,000        45,021       7,000,000          -          -         -              -
Contribution of Marketable
 Securities                          20,300       115,700      23,000,000          -          -         -              -
Net Loss for the year ended    
 December 31, 1993                      -             -               -            -          -         -          (22,870)
Reverse Split (1 for 10)            (37,525)       37,525     (40,224,486)         -          -         -              -
                                     --------   ---------     -----------    ---------    -------   -------    -----------
Balance, December 31, 1993            4,469       350,439       4,469,392          -          -         -         (218,908)
Issuance of Shares                      650          (650)        650,000          -          -         -              -
Net Loss                                -             -               -            -          -         -         (626,730)
                                     --------   ---------     -----------    ---------    -------   -------    -----------
Balance, December 31, 1994            5,119       349,789       5,119,392          -          -         -         (845,638)
Issuance of shares
 (Note E and H)                       1,536        (1,536)      1,536,000          -          -         -              -
Net Loss                                -             -               -            -          -         -         (410,132)
                                     --------   ---------     -----------    ---------    -------   -------    -----------
Balance, December 31, 1995           $6,655     $ 348,253       6,655,392    $     -      $   -         -      $(1,255,770)
                                     --------   ---------     -----------    ---------    -------   -------    -----------
                                     --------   ---------     -----------    ---------    -------   -------    -----------
</TABLE>

                    See Notes to the Financial Statements.

                                    F-5
<PAGE>


                             OXFORD CAPITAL CORP.
                        (A DEVELOPMENT STAGE COMPANY)
                           STATEMENT OF CASH FLOWS


<TABLE>

                                                  For the Year Ended      From Inception on
                                                     December 31,         May 2, 1985 Through
                                                 1995         1994         December 31, 1995
                                             ---------     ---------      ------------------
<S>                                           <C>          <C>             <C>
CASH FLOWS FROM OPERATING ACTIVITIES
Net loss                                     $(410,132)    $(626,730)        $(1,255,770)
Adjustment to reconcile net loss to
  net cash provided by operating
  activities
(Increase) in accounts receivable              (35,030)         -                (35,030)
Increase in accounts payable                   415,264       340,910             756,174
Increase in notes payable                       30,879          -                 30,879
Write-off of investment                           -          136,000             136,000
                                             ---------     ---------         -----------

NET CASH PROVIDED BY OPERATING
  ACTIVITIES                                       981      (149,820)           (367,747)
                                             ---------     ---------         -----------

CASH FLOWS FROM INVESTING ACTIVITIES
Increase in film cost inventory                   -             -               (564,000)
                                             ---------     ---------         -----------

NET CASH USED IN INVESTING ACTIVITIES             -             -               (564,000)
                                             ---------     ---------         -----------

CASH FLOWS FROM FINANCING ACTIVITIES
  Sale or issuance of common stock                -             -                877,021
  Issuance of promissory notes                    -          150,000             150,000
  Payment of deferred stock offering 
    costs                                         -             -                (95,250)
  Payment of expenses by shareholder              -             -                  1,137
                                             ---------     ---------         -----------

NET CASH PROVIDED BY FINANCING
  ACTIVITIES                                      -          150,000             932,908
                                             ---------     ---------         -----------

NET INCREASE IN CASH                               981           180               1,161
  Cash balance at beginning of period              180          -                   -
                                             ---------     ---------         -----------

  Cash balance at end of period              $   1,161     $     180         $     1,161
                                             ---------     ---------         -----------
                                             ---------     ---------         -----------

NON-CASH TRANSACTIONS
  Exchange of fixed assets for
    treasury shares                          $    -        $    -            $   571,494
  Exchange of shares for marketable
    securities                               $    -        $    -            $   136,000
  Issuance of treasury shares for
    service                                  $    -        $    -            $   571,494
  Issuance of shares for potential
    merger, shares returned in 1996          $   1,500     $    -            $      -
  Issuance of share in connection with
    notes payable payment extension          $      36     $    -            $      -
</TABLE>



                                     F-6


<PAGE>



                             OXFORD CAPITAL CORP.
                         (A DEVELOPMENT STAGE COMPANY)
                         NOTES TO FINANCIAL STATEMENTS
                          DECEMBER 31, 1995 AND 1994


NOTE A -  NATURE OF BUSINESS AND SIGNIFICANT ACCOUNTING POLICIES

HISTORY AND NATURE OF BUSINESS 

The financial statements presented are those of Oxford Capital Corp., (formerly
Oxford Investment, Inc.) (a development stage company).  The Company was 
incorporated in the State of Nevada on May 2, 1985 for the purpose of providing
an entity which could be utilized to raise capital and seek business 
opportunities that hold a potential for profit. In February 1988, the Company 
began to produce television shows and movies. However, in October of 1991, the
Company disposed of its movie and television productions.  In October of 1993,
the controlling interest of the Company was sold, additional capital 
contributed, and new management installed.  Since then, the Company has 
accelerated its business opportunity search.

USE OF ESTIMATES 

The presentation of financial statements in conformity with generally accepted
accounting principles required management to make estimates and assumptions that
affect the reported amounts of asset and liabilities and disclosure of 
contingent assets and liabilities at the date of the financial statements and 
the reported amounts of revenues and expenses during the reporting period.  
Actual results could differ from those estimated.

(LOSS) PER SHARE

The computations of (loss) per share of common stock are based on the weighted
average number of shares outstanding at the date of the financial statements 
less the average number of shares held as treasury stock. 

INCOME TAXES

The Company has adopted SFAS No. 109, "Accounting for Income Taxes," which 
requires an asset and liability approach to financial accounting and reporting
for income taxes.  The difference between the financial statement and tax 
bases of assets and liabilities is determined annually.  Deferred income tax 
assets and liabilities are computed for those differences that have future 
tax consequences using the currently enacted tax laws and rates that apply to 
the periods in which they are expected to affect taxable income.  Valuation 
allowances are established, if necessary, to reduce the deferred tax asset to 
the amount that will more likely than not be realized. Income tax expense is 
the current tax payable or refundable for the period plus or minus the net 
change in the deferred tax assets and liabilities.

See Note D for additional information about the Company's tax position.

CONCENTRATIONS OF CREDIT RISK

The Company maintains its cash account in a bank located in the Houston, Texas
metropolitan area. The cash balances are insured by the FDIC up to $100,000 at
each bank. At December 31, 1995 the Company did not have any deposits in excess
of $100,000 in a bank.



                                    F-7


<PAGE>


                             OXFORD CAPITAL CORP.
                         (A DEVELOPMENT STAGE COMPANY)
                         NOTES TO FINANCIAL STATEMENTS
                          DECEMBER 31, 1995 AND 1994


NOTE A -  NATURE OF BUSINESS AND SIGNIFICANT ACCOUNTING POLICIES,  continued

At the present time, the Company does not have any operations and does not 
extend credit.

STATEMENTS OF CASH FLOWS

The Company considers all cash investments with maturities of three months or
less to be cash equivalents.  No interest or income taxes were paid in 1995 or
1994.

NOTE B -  GOING CONCERN

The  Company's financial statements  are prepared  using generally accepted 
accounting principles applicable to a going concern which contemplates the 
realization of assets and the liquidation of liabilities in the normal course 
of business.  However, the Company does not have either cash or other material
assets, nor does it have an established source of revenues sufficient to cover
its operating costs and to allow it to continue as a going concern. The Company
has relied upon its officers to fund its activities during the period and it is
seeking a merger with an existing operating company.  The officers intend to 
continue to provide such funding. 

NOTE C - EXCHANGE OF ASSETS

In October, 1991 the Company executed an agreement with a former president of 
the Company, pursuant to which the Company received the return of 7,493,878 
(before the 1 for 10 reverse stock split) of its common stock in exchange for 
its film inventory and its ownership in Bedlam Productions. Mr. Burdge was 
also released from liability for the Company's debts.  These shares were held 
as Treasury Shares with a cost of $571,494 until July of 1993 when they were 
issued to the then Company president, Mr. Nels Timm, in consideration for his 
personal services. In October 1993, two other shareholders contributed $52,021
in exchange for 7,000,000 (before the 1 for 10 reverse stock split) shares of 
Common Stock. This cash was used to retire all of the Company's outstanding 
liabilities. On November 15, 1993, a shareholder contributed 200,000 common 
shares of Rhand Industries, Inc., a Canadian publicly held company, in exchange
for 23,000,000 shares issued before the 1 for 10 reverse split of the Company's
common stock.  The investment of $136,000 was written off in 1994.

NOTE D - FEDERAL INCOME TAXES

Because of tax losses, the Company did not pay any federal income taxes in 1995
or 1994.



                                     F-8


<PAGE>

                             OXFORD CAPITAL CORP.
                         (A DEVELOPMENT STAGE COMPANY)
                         NOTES TO FINANCIAL STATEMENTS
                          DECEMBER 31, 1995 AND 1994

NOTE D -  FEDERAL INCOME TAXES, continued

Reconciliation of the statutory federal income tax with the income tax provision
follows:
                                                      1995             1994
                                                   ----------     -----------
     Income taxes computed at statutory
       rates                                       $ (139,444)    $  (213,088)
     Increase (decrease) in valuation 
       allowance                                      137,083         166,848
     Permanent differences:
     Nondeductible meals and
       entertainment                                    2,361            -
     Write-off of investment                             -             46,240
                                                   ----------     -----------
     Income taxes                                  $     -        $      -   
                                                   ----------     -----------
                                                   ----------     -----------

The Company's deferred tax position reflects the net tax effects of temporary
differences between the carrying amounts of assets and liabilities for financial
reporting purposes and the amounts used for income tax reporting.  Significant
components of the Company's deferred tax assets are as follows:

                                                              December 31, 
                                                                  1995
                                                              ------------
     Deferred tax assets:
       Net operating loss carryforward                        $    378,362
       Valuation allowance                                        (378,362)
                                                              ------------
     Total deferred tax asset                                 $       -   
                                                              ------------
                                                              ------------


The Company did not have any temporary difference resulting in a deferred 
income tax benefit for December 31, 1995 and 1994.  As of December 31, 1995, 
the Company has tax loss carryforwards of approximately $1,113,000 which 
begin to expire in 2000.

NOTE E - NOTES PAYABLE

In 1994, by means of a Private Placement, the Company sold 3 of its Units for 
$50,000 per Unit, or an aggregate of $150,000. Each Unit consisted of a $50,000
12% note, due April 1, 1995, 50,000 shares of the common stock, and 25,000 
warrants to purchase a like number of shares of common stock at $2.00 per share,
exercisable at any time up to two years from the date of issue.  The repayment 
of the notes, including accrued interest, has been extended to December 31, 
1995. In consideration for the extension, the note holders received 36,000 
shares of the Company's common stock and the warrants were extended to 
December 31, 1996.




                                    F-9


<PAGE>

                             OXFORD CAPITAL CORP.
                        (A DEVELOPMENT STAGE COMPANY)
                         NOTES TO FINANCIAL STATEMENTS
                          DECEMBER 31, 1995 AND 1994

NOTE E -  NOTES PAYABLE, continued

On August 14, 1996, the Company completed negotiations with the note holders 
to convert their notes payable, including accrued interest, into 357,453 
shares of the Company's common stock, with an effective date of June 30, 
1996.  The conversion rate is one share of the Company's common stock for 
each $.5312 of debt ($.5312 is the closing price of the Company's common 
stock on June 21, 1996). Also, the existing warrants will be canceled and new 
warrants in the same amount will be issued at a price of $.5312, which may 
then be exchanged for new common stock shares until June 30, 1998.

NOTE F -  RELATED PARTIES

The Company is accruing $17,000 per month through December 31, 1996 for 
management and administrative services to a corporation owned by the President
of the Company. The Company accrued a liability to the same corporation for all
out-of-pocket expenses incurred for the benefit and operation of the Company.

Included in accounts payable is $633,088 owed to the above company (see Note 
H for conversion of debt to common stock). General and administrative expense 
includes $204,000 and $180,000 for 1995 and 1994, respectively, for management
and administrative services and $310,701 and $357,988 for 1995 and 1994, 
respectively, for reimbursed expenses related to the above.

NOTE G -  PREFERRED STOCK

On June 26, 1995, the shareholders of the Company approved an amendment to the
articles of incorporation to authorize 1,000,000 shares of preferred stock, 
$.001 par value, in one or more series.  On establishing a preferred stock 
series, the Board of Directors shall assign it a distinctive designation so 
as to distinguish it from the shares of all other series and classes and shall
fix the number of shares in each series, and the preferences, rights, and 
restrictions thereof.

NOTE H -  SUBSEQUENT EVENT

Due to the inability of the Company to obtain third party verification of the 
technology, and the inability of the major Shareholder of World Star to obtain
a voting trust and lock-up agreement with certain minority shareholders of 
World Star, the contract was terminated in February, 1996.  The 1,500,000 
shares of the Company's Common Stock, par value $0.001, issued in October 
1995 to Michael Burke Holdings, Inc., the major shareholder of World Star, in 
anticipation of the closing, was returned to the Company in February, 1996. The
certificate for the 1,500,000 shares was canceled, effective February, 1996.

On June 21, 1996, the Company entered into a Stock Exchange Agreement (the 
"Agreement") with the shareholders of Rx Staffing Corp., ("Rx") and Safety and
Fatigue Consultants International, Inc., ("SFCI"), for the acquisition of 100%
of the issued and outstanding shares of Rx and SFCI in exchange for newly issued
shares of the Company's Common Stock, par value $0.001, equal to 75% of the 
total issued and outstanding shares of the Company's Common Stock, fully 
diluted.




                                    F-10


<PAGE>

                             OXFORD CAPITAL CORP.
                       (A DEVELOPMENT STAGE COMPANY)
                       NOTES TO FINANCIAL STATEMENTS
                         DECEMBER 31, 1995 AND 1994

NOTE H -  SUBSEQUENT EVENT, continued

In connection with the Agreement discussed in the above paragraph, $696,367 
of accounts payable at December 31, 1995, of which $633,088 is the amount due 
to a company owned by the president of the Company, will be converted into 
warrants with an exercise price of $.5312 at the date of closing. The warrants
may be exercised at any time prior to the second anniversary of the issuance. 
The shares to be issued under these warrants have registration rights which 
shall be made available to the holders upon the next registration of the 
Company's common stock.

NOTE I -  COMMITMENTS

The Company rents office space on a month to month lease for $300 per month. 
General and administrative includes rent expense of $3,600 for 1995 and $5,846
for 1994, respectively.






                                   F-11



<PAGE>

                               D. BRIAN MACBETH
                         CERTIFIED PUBLIC ACCOUNTANT
                             16610 ALDENHAM DRIVE
                             SPRING, TEXAS 77379


To the Board of Directors and Shareholders of
Oxford Investment, Inc.

     I have audited the accompanying balance sheet of Oxford Investment, 
Inc., a development stage company, as of December 31, 1994 and the related 
statements of operations, cash flows and shareholders' equity for the years 
ended December 31, 1994 and 1993.  These financial statements are the 
responsibility of the Company's management.  My responsibility is to express 
an opinion on these financial statements based on my audit.  The financial 
statements of Oxford Investment, Inc. from inception (May 2, 1985) through 
December 31, 1992 were audited by other auditors.

     I conducted my audit in accordance with generally accepted auditing 
standards.  Those standards require that I 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.  I believe that my audit provides a 
reasonable basis for my opinion.

     In my opinion, the financial statements referred to above present 
fairly, in all material respects, the financial position of Oxford 
Investment, Inc. as of December 31, 1994, and the results of its operations 
and its cash flows for the years ended December 31, 1994 and 1993 and from 
the date of inception on May 2, 1985 through December 31, 1994, in conformity 
with generally accepted accounting principles.

     The accompanying financial statements have been prepared assuming that 
the Company will continue as a concern.  As discussed in Note 3 to the 
financial statements, the Company has no operating capital and no operations. 
These factors raise substantial doubt about the Company's ability to 
continue as a going concern.  Management's plans in regard to these matters 
are also described in Note 3.  The financial statements do not include any 
adjustments that might result from the outcome of this uncertainty.

                                       /s/ D. BRIAN MACBETH
                                       D. BRIAN MACBETH
                                       Certified Public Accountant

June 8, 1995


                                      F-12


<PAGE>

                           OXFORD INVESTMENT, INC.
                        (A DEVELOPMENT STAGE COMPANY)
                                BALANCE SHEET

                                   ASSETS


                                                                      12-31-94
                                                                      --------

Cash                                                                       180

Investments                                                           $      0
                                                                      --------

Total Assets                                                          $    180
                                                                      --------
                                                                      --------


                     LIABILITIES & STOCKHOLDERS' EQUITY

Current Liabilities
  Accounts Payable                                                   $ 340,910
  Loans Payable                                                        150,000
  Accrued Taxes                                                              0
  State Taxes Payable                                                        0
                                                                     ---------

Total Current Liabilities                                            $ 490,910

Stockholders' Equity
  Authorized shares 50,000,000
   $0.001 par value; 5,119,392 and 4,169,892
   outstanding as of 12-31-94 and 12-31-93
   respectively                                                          5,119
  Paid in Capital                                                      349,789
  Deficit accumulated during
   development stage                                                  (845,638)
                                                                     ---------


Total Stockholders Equity                                            $(490,730)
                                                                     ---------

Total Liabilities & Stockholders Equity                              $     180
                                                                     ---------
                                                                     ---------


     *After giving effect to the 1 for 10 reverse split.


        See Accountants' Report and Notes ot the Financial Statements


                                      F-13


<PAGE>


                           OXFORD INVESTMENT, INC.
                        (A DEVELOPMENT STAGE COMPANY)
                           STATEMENT OF OPERATIONS

<TABLE>
                                                                From Inception on
                                                                   May 2, 1985
                             For the Year-Ended December 31,   Through December 31,
                              -----------------------------    --------------------
                                   1994           1993                  1994
                              ------------     ------------    --------------------
<S>                               <C>              <C>                  <C>
REVENUES
  Interest earned               $        0     $        0            $  50,665
  Fees earned                            0              0                5,000
                                ----------     ----------            ---------
    Gross income                $        0     $        0            $  55,665
                                ----------     ----------            ---------
                                ----------     ----------            ---------

EXPENSES
  Accounting & Legal                51,048         10,000              137,130
  Amortization                                                             110
  Bad debt                                                              44,500
  Bank charges                         299                                 747
  Consulting                       258,750                             287,750
  Fees                              15,000         12,493               32,480
  Interest                          12,879            377               14,656
  Office expenses                    8,524                              18,053
  Officer compensation                                                  49,011
  Promotion                                                              6,657
  Rent                               5,846                              20,096
  Taxes and licenses                                                     6,287
  Telephone and utilities           10,418                              11,077
  Travel and entertainment         102,911                             111,694
  Other Expenses                    25,055                              25,055
                                ----------     ----------            ---------
    Total Operating Expenses       490,730         22,870              765,303
                                ----------     ----------            ---------
WRITE-OFF OF INVESTMENT            136,000              -              136,000
                                ----------     ----------            ---------
NET (LOSS)                        (826,730)       (22,870)            (845,638)
                                ----------     ----------            ---------
                                ----------     ----------            ---------
(LOSS) PER SHARE                     (0.12)         (0.01)
                                ----------     ----------
                                ----------     ----------
AVERAGE SHARES OUTSTANDING       5,119,392      4,168,392
                                ----------     ----------
                                ----------     ----------
</TABLE>


        See Accountants' Report and Notes to the Financial Statements


                                     F-14


<PAGE>


                           OXFORD INVESTMENT, INC.
                        (A DEVELOPMENT STAGE COMPANY)
                      STATEMENT OF STOCKHOLDERS' EQUITY
           FROM INCEPTION ON MAY 2, 1985 THROUGH DECEMBER 31, 1994


<TABLE>
                                                                   Deficit
                                                                 Accumulated
                                                    Capital in     During        Shares
                                           Common   Excess Par   Development     Issued      Treasury
                                           Stock       Value        Stage      Outstanding    Shares
                                         --------   ----------   -----------   -----------   --------
<S>                                        <C>         <C>           <C>           <C>           <C>
Balance at Inception on May 2, 1985      $   -       $    -       $    -             -           -

Issuance of 2,200,000 shares of
 common stock to officers &
 directors for $0.0114 per share in
 May 1985                                  2,200       22,800          -       2,200,000         -

Issuance of 5,000,000 shares of
 common stock to the public for
 cash for $0.10                            5,000      495,000          -       5,000,000         -

Payment of deferred stock offering
 costs                                       -        (95,250)         -             -           -

Net loss from inception on May 2,
 1985 through December 31, 1985              -            -         (6,458)          -           -

Net loss for the year ended
 December 31, 1986                           -            -         (1,565)          -           -

Net loss for the year ended
 December 31, 1987                           -            -        (14,989)          -           -

Issuance of 7,493,878 shares of
 common stock for 50% of Bedlam
 Production, Inc. and movie scripts        7,494      300,000          -       7,493,879         -

Net loss for the year ended
 December 31, 1988                           -            -        (80,510)          -           -
</TABLE>


         See Accountants' Report and Notes to the Financial Statements


                                     F-15
<PAGE>

                           OXFORD INVESTMENT, INC.
                       (A DEVELOPMENT STAGE COMPANY)
              STATEMENT OF STOCKHOLDERS' EQUITY (Continued)
         FROM INCEPTION ON MAY 2, 1985 THROUGH DECEMBER 31, 1994


<TABLE>
                                                             Deficit
                                                           Accumulated
                                             Capital in      During         Shares
                                  Common     Excess Par    Development      Issued        Treasury
                                  Stock        Value         Stage         Outstanding     Shares
                                  -----        -----         -----         -----------     ------
<S>                              <C>         <C>            <C>            <C>             <C>
Net loss for the year December   
 31, 1989                             -           -          (72,722)              -             -

Net loss for the year ended
 December 31, 1990                    -           -           (2,828)              -             -
                                 --------   ---------      ---------      ------------     ---------

Balance, December 31, 1990         14,694     722,550       (179,072)       14,693,878           -

Exchange of movie rights for
 treasury (7,493,878 shares)          -           -              -                 -        (571,494)

Net loss for the year ended
 December 31, 1991                    -           -           (3,262)              -             -
                                 --------   ---------      ---------      ------------     ---------

Balance, December 31, 1991         14,694     722,550       (182,334)       14,693,878      (571,494)

Payment of expenses by
 shareholder                          -         1,137            -                 -             -

Net Loss for the year ended
 December 31, 1992                    -           -          (13,704)              -             -
                                 --------   ---------      ---------      ------------     ---------

Balance, December 31, 1992         14,694     723,687       (196,038)       14,693,878      (571,494)

Issuance of Treasury Shares for
 service                              -      (571,494)           -                 -         571,494

Sale of Shares                      7,000      45,021            -           7,000,000           -

Contribution of Marketable
 Securities                        20,000     116,000            -          20,000,000           -

Net Loss for the year ended
 December 31, 1993                    -           -          (22,870)              -             -

Reverse Split (1 for 10)          (37,525)     37,525            -         (37,524,490)          -
                                 --------   ---------      ---------      ------------     ---------

Balance, December 31, 1993          4,169     350,739       (218,908)        4,169,892           -

Issuance of Shares                    950        (950)           -             949,500           -

Net Loss for the year ended
 December 31, 1994                    -           -         (626,730)              -             -
                                 --------   ---------      ---------      ------------     ---------

                                 $  5,119   $ 349,789      $(845,838)        5,119,392             0
                                 --------   ---------      ---------      ------------     ---------
                                 --------   ---------      ---------      ------------     ---------
</TABLE>


See Accountants' Report and Notes to the Financial Statements




                                   F-16


<PAGE>

                           OXFORD INVESTMENT, INC.
                        (A DEVELOPMENT STAGE COMPANY)
                           STATEMENT OF CASH FLOWS

<TABLE>
                                                                                  From Inception
                                                                                  on May 2, 1985
                                                                                     Through
                                                For the Year Ended December 31,    December 31,
                                                ------------------------------    --------------
                                                      1994             1993             1994
                                                -------------        ---------    --------------
<S>                                             <C>                                 <C>
Cash Flows Operating Activities

  Net Loss                                         $(626,730)        $(22,870)      $(845,638)

  Addition to organization costs                        -                -               (110)

  Amortization of organization costs                    -                -                110

  Increase (decrease) in accounts payable            340,910          (28,751)        340,910

  Increase (decrease) in taxes payable                  -                 400               0

  Write-off of Investment                            136,000                          136,000
                                                   ---------         --------       ---------

      Net Cash Provided by Operating Activities     (149,820)         (52,021)       (368,728)

Cash Flows From Investing Activities

  (Increase) decrease in refundable deposits            -                -               -

  Increase in film cost inventory                       -                -           (564,000)
                                                   ---------         --------       ---------

      Net Cash Provided by Investing Activities         -                -           (564,000)

Cash Flows From Financing Activities

  Sale of capital stock                                 -                -            877,021

  Issuance of Promissory Notes                       150,000             -            150,000

  Payment of deferred stock offering costs              -                -            (95,250)

  Payment of expenses by shareholder                    -                -              1,137
                                                   ---------         --------       ---------

      Net Cash Provided by Financing Activities      150,000             -            932,908

Net Increase (Decrease) in Cash                          180             -                180

Cash Balance at Beginning of Period                     -                -               -
                                                   ---------         --------       ---------

Cash Balance at End of Period                      $     180         $   -          $     180
                                                   ---------         --------       ---------
                                                   ---------         --------       ---------

Non-Cash Transactions

  Exchange of fixed assets for treasury shares          -                -            571,494

  Exchange of shares for marketable securities          -             136,000         136,000


</TABLE>


        See Accountants' Report and Notes to the Financial Statements



                                   F-17


<PAGE>

                           OXFORD INVESTMENT, INC.
                        (A DEVELOPMENT STAGE COMPANY)
                      NOTES TO THE FINANCIAL STATEMENTS
                              DECEMBER 31, 1994

NOTE 1 -  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

     a.   Organization

          The financial statements presented are those of Oxford Investments, 
     Inc. (a development stage company). The Company was incorporated in the 
     State of Nevada on May 2, 1985, for the purpose of providing an entity 
     which could be utilized to raise capital and seek business opportunities 
     which held a potential for profit. In February 1988, the Company began to 
     produce television shows and movies.  However, in October of 1991 the 
     Company disposed of its movie and television productions. In October of 
     1993, the controlling interest of the Company was sold, additional capital
     contributed, and new management installed.  Since then, the Company has 
     accelerated its business opportunity search.

     b.   Accounting Method

          The Company's financial statements are prepared using the accrual 
     method of accounting.

     c.   Organization Costs

          The Company amortized its organization costs over sixty (60) months 
     using the straight-line method.

     d.   Earning (Loss) Per Share

          The computation of earnings (loss) per share of common stock are based
     on the weighted average number of shares outstanding at the date of the 
     financial statements less the average number of shares held as treasury 
     stock.  These numbers have been adjusted as of the year-ended December 31,
     1993 to reflect the 1 for 10 reverse split which became effective 
     December 30, 1993.

     e.   Income Taxes

          No provision for income taxes has been recorded due to operating 
     losses at December 31, 1994.  The minimum state franchise tax of $100 for
     each year has been accrued in operating expenses for each period ended 
     December 31.

     f.   Cash and Cash Equivalents

          Cash equivalents includes short term highly liquid investments with 
     maturities of three months or less at the time of acquisition.




                                   F-18


<PAGE>


                           OXFORD INVESTMENT, INC.
                        (A DEVELOPMENT STAGE COMPANY)
                      NOTES TO THE FINANCIAL STATEMENTS
                              DECEMBER 31, 1994


NOTE 2 -  EXCHANGE OF ASSETS

     In October, 1991 the Company executed an agreement with Mark Burdge, the 
former president of the Company, pursuant to which the Company received the 
return of 7,493,878 of its common stock in exchange for its film inventory 
and its ownership in Bedlam Productions.  Mr. Burdge was also released from 
liability for the Company's debts. These shares were held as Treasury Shares 
until July of 1993 when they were issued to the then Company president, Mr. 
Nels Timm, in consideration for his personal services. In October 1993, two 
other shareholders contributed $52,021 in exchange for 7,000,000 shares of 
Common Stock.  This cash was used to retire all of the Company's outstanding 
liabilities.  On November 15, 1993, a shareholder contributed 200,000
common shares of Rhand Industries, Inc., a Canadian publicly held company, in 
exchange for 20,000,000 shares of the Company's common stock.  This 
investment was written off in 1994.


NOTE 3 -  GOING CONCERN

     The Company's financial statements are prepared using generally accepted 
accounting principles applicable to a going concern which contemplates the 
realization of assets and the liquidation of liabilities in the normal course 
of business.  However, the Company does not have either cash or other material
assets, nor does it have an established source of revenues sufficient to cover
its operating costs and to allow it to continue as a going concern.  It is, 
however, the intent of the Company to seek a manager with an existing, operating
company.


NOTE 4 -  DEBENTURE OFFERING

     In the Spring of 1994, by means of a Private Placement the Company sold 
150,000 of Units for $50,000 per Unit, or an aggregate of $150,000.  Each 
Unit consisted of a $50,000 12% note, 50,000 shares of the common stock and 
25,000 warrants to purchase a like number of shares of common stock at $2.00 
per share exercisable at any time up to two years from the date of issue.  
The repayment of the notes has been extended to December 31, 1995.


NOTE 5 -  SUBSEQUENT EVENT

     On May 19, 1995, the Company entered into an agreement with the 
shareholder of Dunstable Rubber Holdings Limited ("Dunstable") for the 
acquisition of all of the issued and outstanding shares of Dunstable in 
exchange for 1,500,000 shares of the Company's common stock, $.001 par value. 
Dunstable is engaged in the production of single ply roofing membrane as well 
as roof liners.  Dunstable operates from rented premises in Bedordshire, 
England.  Closing on the Dunstable acquisition is scheduled for June 30, 1995.




                                     F-19



<PAGE>

ITEM 8.  CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING
         AND FINANCIAL DISCLOSURE

     D. Brian MacBeth did not stand for reelection as the Registrant's 
Certifying Accountant.  The principal accountant's report on the financial 
statements for each of the past two years did not contain an adverse opinion 
or a disclaimer of opinion, nor were they qualified or modified as to 
uncertainty, audit scope, or accounting principals.

     When D. Brian MacBeth notified the Registrant that he would not stand 
for re-election, the decision to change auditors was approved by the Board of 
Directors.  During the Registrant's two most recent fiscal years and the 
subsequent interim periods preceding the resignation of D. Brian MacBeth 
there were no disagreements between the Registrant and the former accountant 
on any matters of accounting principals or practice, financial statement 
disclosure or auditing scope of procedure, which disagreement, if not 
resolved to the satisfaction of the former accountant would have caused it to 
make reference to the subject matter of the disagreement in connection with 
its report. Furthermore, there are no unresolved issues with the prior 
accountant.

     On August 7, 1996, the Board of Directors appointed Thomas Leger & Co. 
L.L.P. to be its auditor for its year ended December 31, 1995.  Thomas Leger 
& Co. L.L.P., was not consulted regarding the application of accounting 
principals to any specific transaction, either completed or proposed or the 
type of audit opinion that might he rendered on the Registrant's financial 
statements, nor was a written report provided to the Registrant nor oral 
advise given by the new accountant regarding important factors considered by 
the Registrant in reaching its decision as to any accounting, auditing, or 
financial reporting issue. Furthermore, there were no matters that were the 
subject of any disagreement.




                                     II-3


<PAGE>


                                  PART III

ITEM 9.  DIRECTORS, EXECUTIVE  OFFICERS, PROMOTERS  AND  CONTROL
         PERSONS; COMPLIANCE WITH SECTION 16(a) OF THE EXCHANGE ACT

INFORMATION REGARDING PRESENT DIRECTORS AND EXECUTIVE OFFICERS

     The following table sets forth the names and ages of the present 
executive officers and directors of the Company and the positions held by 
each.

Name                Age      Title
- ----                ---      -----
Robert Cheney       54       President,  Chief  Executive Officer & Director
Beth A. Rich        29       Vice President, Chief Financial Officer & Director

     Each of the directors has been elected to serve until the next annual 
election of the directors by the shareholders or until their respective 
successors  have been duly elected  and shall have qualified.

ROBERT CHENEY  was elected President, Chief Executive Officer and Director in 
January, 1994. For a number of years Mr. Cheney has been acting as a 
consultant to troubled companies, assisting companies with both debt and 
equity financing and served in other management consulting positions.  From 
1988 through 1989 Mr. Cheney was a consultant to Osborne Capital, S.A., a 
merchant bank located in Paris, France and Genevea, Switzerland. In 1990 Mr. 
Cheney returned to the golf course development company he left in 1986 to 
complete the liquidation and restructuring of the company. From December 1991 
to August 1992, Mr. Cheney served as Chairman and Chief Executive Officer of 
Orbitron Capital Corporation.  From September 1992 to February 1993 Mr. 
Cheney completed the acquisition of a private company involved in the 
aluminum window business. 

BETH A. RICH was elected Vice President, Chief Financial Officer and Director 
in May, 1994.  From June, 1993 to October, 1993 Ms. Rich served as a director 
of Orbitron Capital Corporation. 

ITEM 10.  EXECUTIVE COMPENSATION

     No compensation has been paid to any officer, director or control person 
during the prior three years.  However, during 1995, the Company accrued 
consulting fees payable to a company controlled by Robert Cheney in the 
amount of $204,000.

ITEM 11.  SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT

SECURITY OWNERSHIP OF MANAGEMENT

     No officer of director of the Company owned any shares of the Company, 
either directly or beneficially.

SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS

     The following table sets forth, as of August 6, 1996, the number of 
shares of the Company's Common Stock known to be held by beneficial owners of 
more than five percent of the Company's Common Stock. 

Name and Address of           Amount and Nature of
 Beneficial Owner             Beneficial Ownership     Percent of Class
- -------------------           --------------------     ----------------
Atlas Overseas Investments
Limited
P.O. Box N-10144
Bitco Building East
Nassau Bahamas                       750,000                 11.2%

Atlas Overseas Limited
22 Markham Street
London, England SW3                  750,000                 11.2%


                                     III-1

<PAGE>

Penguin Investments, Limited
P.O. Box N-10144
Bitco Building East
Nassau, Bahamas                      700,000                 10.5%

Caithness, Ltd.
c/o Reads Trust Company Limited
Wellington House,
Union Street
Jersey JE48YJ
Channel Islands                      500,000                  7.5%


ITEM 12.  CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

     During 1995, the Company accrued, but did not pay, consulting fees 
totaling $204,000 to a company controlled by Robert Cheney, the Company's 
president.
















                                     III-2

<PAGE>


                                   PART IV

ITEM 13.  EXHIBITS AND REPORTS OF FORM 8-K

(a)  EXHIBITS

     (C)   Exhibits

     16.1  Letter from D. Brian MacBeth

     27    Financial Data Schedule

(b)  REPORTS ON FORM 8-K

    (1)  Form 8-K dated March 26, 1996 reporting the cancellation of the merger
          agreement with World Star Holdings, Ltd. (By reference)
















                                     IV-1


<PAGE>


                                 SIGNATURES

     In accordance with Section 13 or 15(d) of the Exchange Act, the 
registrant caused this report to be signed on its behalf by the undersigned, 
thereunto duly authorized.

                                       OXFORD INVESTMENT, INC.



                                       BY: /S/ ROBERT CHENEY
                                          -----------------------------------
                                          ROBERT CHENEY, PRESIDENT

Dated: August 16 ,1996


     In accordance with the Exchange Act, this report has been signed below 
by the following persons on behalf of the registrant and in the capacities 
and on the dates indicated.

      Signature                  Title                             Date
      ---------                  -----                             ----
/s/ Robert Cheney          President & Director                  August 16, 1996
- -----------------------    (Principal Executive Officer)
Robert Cheney


/s/ Beth A. Rich           Secretary/Treasurer & Director
- -----------------------    (Principal Accounting and Financial   August 16, 1996
Beth A. Rich               Officer)







                                     IV-2



<PAGE>


August 12,  1996



United States Securities
  and Exchange Commission 450 Fifth Street, N.W. Washington, D.C. 20559



Re:  Oxford Investment, Inc. Commission File No. 2-98747-D



Gentlemen:

     I acted as the Certifying Accountant for the aforereferenced Registrant 
for the fiscal year ended December 31, 1993, and December 31, 1994 but have 
declined to stand for re-election as the Certifying Accountant for the fiscal 
period ended December 31, 1995. Because of my resignation, the Registrant has 
provided to this firm the disclosures required by Item 304(a)(1) of the 
Regulation S-K made by the Registrant to the United States Securities and 
Exchange Commission. Upon review of the disclosures and statements contained 
in Form 8-K, this firm agrees with such disclosures and statements made by 
the Registrant pursuant to Item 304(a)(1) of Regulation S-K and hereby 
consents to the inclusion of this letter as an exhibit to Form 8-K.

Sincerely,



D. Brian Macbeth




                                     IV-3


<TABLE> <S> <C>

<PAGE>
<ARTICLE> 5
       
<S>                             <C>
<PERIOD-TYPE>                   YEAR
<FISCAL-YEAR-END>                          DEC-31-1995
<PERIOD-START>                             JAN-01-1995
<PERIOD-END>                               DEC-31-1995
<CASH>                                           1,161
<SECURITIES>                                         0
<RECEIVABLES>                                   35,030
<ALLOWANCES>                                         0
<INVENTORY>                                          0
<CURRENT-ASSETS>                                36,191
<PP&E>                                               0
<DEPRECIATION>                                       0
<TOTAL-ASSETS>                                  36,191
<CURRENT-LIABILITIES>                          937,053
<BONDS>                                              0
                                0
                                          0
<COMMON>                                     6,655,392
<OTHER-SE>                                   (907,517)
<TOTAL-LIABILITY-AND-EQUITY>                    36,191
<SALES>                                              0
<TOTAL-REVENUES>                                     0
<CGS>                                                0
<TOTAL-COSTS>                                        0
<OTHER-EXPENSES>                               392,132
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                              18,000
<INCOME-PRETAX>                              (410,132)
<INCOME-TAX>                                         0
<INCOME-CONTINUING>                          (410,132)
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                 (410,132)
<EPS-PRIMARY>                                    (.08)
<EPS-DILUTED>                                        0
        

</TABLE>


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