COSMETIC CENTER INC
10-K405, 1995-12-19
RETAIL STORES, NEC
Previous: PUTNAM MASSACHUSETTS TAX EXEMPT INCOME FUND II, 497, 1995-12-19
Next: HARBOR FUND, 24F-2NT, 1995-12-19




                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                    FORM 10-K

(X)  Annual Report  Pursuant to Section 13 or 15(d) of the  Securities  Exchange
            Act of 1934

            For the fiscal year ended September 29, 1995

or

     Transition  Report  Pursuant  to  Section  13 or  15(d)  of the  Securities
            Exchange Act of 1934

            For the transition period


Commission file number 0-14756

                            THE COSMETIC CENTER, INC.
             (Exact name of registrant as specified in its charter)

           Delaware                                           52-1266697
(State or other jurisdiction of                            (I.R.S. Employer
 incorporation or organization)                           Identification No.)

  8839 Greenwood Place Savage, Maryland                               20763
(Address of principal executive offices)                           (Zip Code)

                                 (301) 497-6800
               Registrant's telephone number, including area code

Securities registered  pursuant to Section  12(b) of the Act:  None
Securities registered pursuant to Section 12(g) of the Act:

                 Class A Common Stock, par value $.01 per share
                 Class B Common Stock, par value $.01 per share
                                (Title of Class)

     Indicate  by check mark  whether the  Registrant  (1) has filed all reports
required to be filed by Section 13 or 15(d) of the  Securities  Exchange  Act of
1934  during  the  preceding  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 90 days.
                                                              Yes  (X)    No ( )

     Indicate by check mark if disclosure of delinquent  filer  pursuant to Item
405 of S-K is not contained  herein,  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-K or any amendment to this
Form 10-K.
                                                              Yes  (X)    No ( )

     As of December 6, 1995,  the  aggregate  market value of the Class B Common
Stock  (voting)  held by  non-affiliates  of the  registrant  was  approximately
$5,386,000.

     As of December 6, 1995, the number of shares of Class A Common Stock of the
registrant  issued and outstanding was 2,721,472 and of Class B Common Stock was
1,594,924.


                       DOCUMENTS INCORPORATED BY REFERENCE

           Proxy statement for annual shareholders' meeting to be held
                   March 8, 1996 . . . Part III, Items 11 - 13


                        Exhibit index appears on page 35.


<PAGE>



                            THE COSMETIC CENTER, INC.


                                Table of Contents


                                     PART I


 Item                                                                     Page

   1.   Business.  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .   .  .  .  .   3
   2.   Properties .  .  .  .  .  .  .  .  .  .  .  .  .  .  .   .  .  .  .   8
   3.   Legal Proceedings.  .  .  .  .  .  .  .  .  .  .  .  .   .  .  .  .   9
   4.   Submission of Matters to a Vote of Security Holders  .  .   .  .  .   9



                                     PART II


   5.   Market for the Registrant's Common Stock and Related
         Stockholder Matters .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  10
   6.   Selected Financial Data .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  11
   7.   Management's Discussion and Analysis of Financial Condition
         and Results of Operations .  .  .  .  .  .  .  .  .  .  .  .  .  .  12
   8.   Financial Statements and Supplementary Data  .  .  .  .  .  .  .  .  17
   9.   Disagreements on Accounting and Financial Disclosures .  .  .  .  .  32



                                    PART III


  10.   Directors and Executive Officers of the Registrant. .  .  .  .  .  . 33
  11.   Executive Compensation.  .  .  .  .  .  .  .  .  .  .  .  .  .  .  . 34
  12.   Security Ownership of Certain Beneficial Owners and Management  .  . 34
  13.   Certain Relationships and Related Transactions.  .  .  .  .  .  .  . 34



                                                 PART IV


  14.   Exhibits and Reports on Form 8-K .  .  .  .  .  .  .  .  .  .  .  .  35
                                                 
                                        2

<PAGE>



                                     PART I

Item 1.  Business

General

      The Cosmetic Center,  Inc. (the  "Company"),  a Delaware  corporation,  is
primarily   engaged  in  the  retail  sale  and  secondarily  in  the  wholesale
distribution of a wide range of brand name cosmetic,  fragrance,  beauty aid and
related items (sometimes referred to herein as "cosmetic products"). The Company
believes that it is one of the leading specialty  retailers of cosmetic products
in the United  States and that its stores  offer a larger  selection of cosmetic
products than other retailers in the Company's market areas.

      Historically,  the  primary  retailers  of  cosmetic  products  have  been
department  stores,  drug stores and discount  stores.  Department  stores offer
primarily higher priced prestige items, usually at the manufacturers'  suggested
retail   price.   Traditional   drug  stores   generally   offer  lower  priced,
mass-merchandised  items and a limited  selection of prestige items typically at
the manufacturers' suggested retail price. Discount stores feature lower prices,
but  generally  only offer  mass-merchandised  cosmetic  products.  The  Company
believes  that  the  traditional   industry   marketing   practices  present  an
opportunity  for a specialty  retailer and that its  distinctive  combination of
value  pricing,  breadth  and  depth of  product  selection,  customer  service,
strategic store  concentration  and aggressive  marketing  creates a competitive
advantage over other cosmetic product retailers.


Retail Division

      The  Company's  retail  division,   through  the  Company's  wholly  owned
subsidiaries:  Susan Kay Cosmetics,  Inc., Anita Jean Cosmetics,  Inc., and Adam
Michael Cosmetics,  Inc., sells cosmetic products.  The Company's stores,  which
operate under the name "The Cosmetic Center(R)", are located in the metropolitan
areas of Washington,  D.C.; Richmond,  Virginia;  Baltimore,  Maryland; Chicago,
Illinois; Charlotte/Raleigh/Durham,  North Carolina; Philadelphia, Pennsylvania;
and Atlanta, Georgia.

       The Company's retail division operated 77 specialty stores under the name
"The  Cosmetic  Center(R)"  as of  December  6, 1995.  The stores  offer a broad
selection  of  approximately  25,000 brand name  prestige and  mass-merchandised
cosmetic products, including items in different sizes and colors, for women, men
and  children at everyday  prices  generally  ranging  from 10% to 50% below the
manufacturers'  suggested  retail price,  with most items priced from 10% to 20%
below such price. The Company features  selected weekly  advertised items priced
up  to  70%  below  the  manufacturers'  suggested  retail  price.  The  stores'
merchandise includes, among other things, perfume, cologne, after-shave, makeup,
lipstick,  eyeshadow,  nail polish, skin care and treatment  products,  shampoo,
hair color, hair spray, soap, bath and body products, sun tan products, eye care
products, hair dryers, curling irons, hosiery,  cosmetic accessories and novelty
items.

      The  Company's  retail  division  operates  hair  salons  in 67 of  its 77
specialty  stores.  The Salon at The Cosmetic  Center ("The  Salon")  emphasizes
quality  haircutting  and  manicure  services at moderate  prices for the entire
family. The Salon offers the following major services: shampooing, conditioning,
haircutting  and styling,  hair  coloring,  permanent  waving and in some salons
manicure

                                        3

<PAGE>



services.   In  addition  to  professional  services  The  Salon  sells  various
professional hair and nail care products.

      Stores are open every day of the year  (except  Easter,  Thanksgiving  and
Christmas)  generally from 10:00 A.M. to 9:00 P.M., Monday through Friday; 10:00
A.M. to 7:00 P.M. on Saturday; and 11:00 A.M. to 6:00 P.M. on Sunday. The stores
range in size from approximately 5,000 to 10,000 square feet and are designed to
provide a combination of full-service and self-service shopping.  Merchandise is
generally  displayed on mirror  backed wall  displays,  color-coordinated  aisle
shelving units and in lighted, mirrored showcases in accordance with a detailed,
standardized  shelving plan. Products are displayed by department,  manufacturer
and size,  permitting  departments to expand or contract  rapidly in response to
changes in customer  demand.  Store  interiors  generally  include  wall-to-wall
carpeting,  color-coordinated  custom  designed  fixtures,  recessed  and  track
lighting and background music.

      Each store is supervised by a management team comprised of a store manager
and a minimum of two assistant  managers.  Store  management  personnel  receive
bonuses based on  achievement of sales and expense  control  objectives by their
respective stores. Store staffing includes full service sales personnel familiar
with the Company's multiple product lines and other hourly employees.  Managers,
assistant  managers and sales personnel from time to time receive training about
the cosmetic products sold by the Company.

      Control over store operations is the  responsibility of the Company's Vice
President  of  Retail  Operations,  one  regional  manager  and  eight  district
managers.  It is Company policy for the district managers to visit each store no
less  than  once  a  week  in  order  to  ensure  the  quality  of   merchandise
presentation, proper staffing and adherence to Company standards.

      Approximately  61% of the  Company's  sales  are made  for  cash  with the
balance  under major  credit card plans for which the Company  assumes no credit
risk. The stores accept the return of merchandise.


Wholesale Division

      The  Company's  wholesale  division,  through the  Company's  wholly owned
subsidiary M. Steven Cosmetic Company,  Inc.,  distributes  cosmetic products to
independent drug stores, regional retail chains and other wholesale distributors
throughout the United States.

      The  Company's  wholesale  division  emphasizes  a  breadth  and  depth of
selection of brand name cosmetic  products,  ranging from higher priced prestige
items to lower priced  massmerchandised items. The wholesale division offers its
customers approximately 25,000 cosmetic products,  which the Company believes to
be among the broadest  merchandise  selections  offered by any cosmetic  product
wholesaler in the United States. The wholesale  division's  products are kept in
stock in the  Company's  distribution  center  in  Savage,  Maryland,  generally
enabling  shipment within 48 hours of receipt of an order.  The division mails a
catalog  twice a year  to all of its  customers  and  once a  year,  before  the
Christmas  season,  to  selected  independent  drug stores and  regional  retail
chains.  It also  sends  out a flyer  several  times  a year  featuring  special
promotional items. The wholesale division uses a telemarketing  staff to solicit
orders from  independent  drug stores and regional retail chains via a toll-free
telephone number, as well as by mail. Independent sales representatives  working
on a commission basis also service many independent drug stores.


                                        4

<PAGE>




Distribution Division

      The Company's  distribution  division,  through the Company's wholly owned
subsidiary  Courtney  Brooke,  Inc.,  purchases  cosmetic  products  produced by
manufacturers  pursuant to Courtney Brooke's  specifications  for sale under the
"Courtney  Brooke(R)" label. These products are sold in the Company's stores, by
the  Company's  wholesale  division and to a small extent by  independent  sales
representatives.  This subsidiary continually looks for opportunities to develop
additional  cosmetic  products that may be sold under the  "Courtney  Brooke(R)"
label or other names.


Expansion

      The following table  summarizes the number of stores opened by fiscal year
by metropolitan market area as of December 6, 1995.


<TABLE>
<CAPTION>

FISCAL                    WASHINGTON      CHICAGO     BALTIMORE     RICHMOND       NORTH     ATLANTA    PHILADELPHIA
 YEAR          TOTAL          D.C.          IL            MD           VA        CAROLINA      GA             PA
<S>            <C>        <C>             <C>         <C>           <C>          <C>         <C>        <C>                    
1986 
 (and prior)     10           8                                        2
1987              6           2             1             3
1988              5                         4             1
1989              4                         4
1990              4           2             2
1991              5           2             3
1992              5           3             1             1
1993              8           3             3             1            1
1994             14           2             2                          1             3             4           2
1995             12           4             1                                        2             2           3
1996              4           1             1                                                      2
                ---         ----           ---          ----          ---           ---           ---         ---
                 77          27            22             6            4             5             8           5
</TABLE>

      The Company plans to open  approximately  five to ten new stores in fiscal
1996.  The Company has opened four stores  subsequent  to fiscal year 1995,  has
signed  one  additional  lease  for a store  to open  in 1996  and is  presently
reviewing additional retail locations.  The opening of additional stores will be
subject  to a  number  of  factors,  including  general  economic  and  business
conditions  affecting  consumer  purchases,  the  availability of suitable store
sites and the procurement of acceptable leases.


Purchasing

      In purchasing merchandise, the Company generally seeks to obtain purchases
based on the most favorable  combination of prices,  quantities and  merchandise
selection  available  and,  accordingly,  the extent and nature of the Company's
purchases from various vendors change constantly.  For the 1995 fiscal year, the
Company estimates that approximately 81% of its cosmetic products were purchased
directly from  manufacturers  and their  representatives  (primary  sources) and
approximately  19% were  purchased  from  wholesalers  and retailers  (secondary
sources).  Over the last several years,  the  percentage  purchased from primary
sources has increased from  approximately 40% in fiscal year 1985 to its current
level. The Company purchases merchandise from approximately 560 vendors. For the
1995  fiscal  year,  more  than  $100,000  of  purchases  were made from each of
approximately 170 different vendors, the largest

                                        5

<PAGE>



primary   source  vendor  and  secondary   source  vendor  each   accounted  for
approximately  7% of total  purchases.  As is customary in the cosmetic  product
industry,  the Company has no long-term or exclusive  contract  with any vendor.
Although the loss of either 7% vendor could have a short-term  material  adverse
effect on the Company,  the Company  believes  that it would not have a material
adverse effect on the Company's long-term operations.

      Some of the cosmetic products  purchased by the Company from its secondary
sources may include  cosmetic  products that were  originally sold to department
stores and other  retailers  (resold  merchandise).  From time to time,  certain
manufacturers  have  taken  steps to  prohibit  or  restrict  the resale of such
products by department stores and other retailers. Some of the cosmetic products
purchased by the Company from its secondary sources also may include trademarked
products  manufactured in foreign countries or trademarked products manufactured
in the United States that have been sold to foreign distributors (foreign market
merchandise).  Periodically,  United  States  trademark  holders and their trade
associations  have initiated  litigation or  administrative  agency  proceedings
seeking to halt the  importation  into the United States of such foreign  market
merchandise,  and  federal  legislation  for such  purpose  has in the past been
proposed but not adopted.  The Company's  secondary  sources  generally will not
disclose  the  identity  of their  supply  sources,  which they  consider  to be
proprietary  trade  information,  and, as a result,  the Company cannot reliably
determine  the  portion  of the  19% of its  cosmetic  products  purchased  from
secondary sources that is foreign market merchandise or resold merchandise.  The
Company  believes that in the event of any  prohibition  or  restriction  on the
importation of foreign  market  merchandise  or the resale of  merchandise,  the
Company could obtain alternative  sources for most of its cosmetic products.  In
addition,  certain  manufacturers  have not been  willing  to sell  products  to
retailers  who sell  merchandise  received from  secondary  sources or who offer
value pricing. See "Management's  Discussion and Analysis of Financial Condition
and Results of Operations -- Hair Salon Strategy".


Inventory and Distribution Management

      The  Company's   retail  and   wholesale   divisions  are  served  from  a
103,000-square foot distribution center located in Savage, Maryland. The Company
believes that the distribution  center,  which opened in September 1990, has the
capacity to service  approximately  100  specialty  retail stores as well as the
Company's  wholesale  operations.  The  Company  uses a  computerized  inventory
control  and  reporting  system  which  utilizes  sales  data  collected  by  an
electronic  point-of-sale  system  at  each  store,  integrates  data  from  the
Company's operations and is a key element in the Company's planning,  purchasing
and  distribution  decisions.  The  computer  system  prepares  price labels and
picking  orders and  provides  for  automated  reordering,  minimum  and maximum
stocking  levels and optimum order  quantities  based on sales.  The system also
permits analysis of sales data based on product groups,  items and manufacturers
so that the  Company  may  respond  rapidly to changes  in sales  patterns.  The
automated  stock  replenishment  system  provides the Company with a competitive
advantage by reducing store  personnel  expenses and enabling store personnel to
focus on customer service.

      Products  delivered to the Company's  stores are generally marked with the
Company's selling price, as well as the  manufacturer's  suggested retail price,
and are delivered to the stores in Company-operated trucks. Deliveries generally
are  made  once a week,  with  more  frequent  deliveries  during  the  six-week
Christmas  season.  Frequent  deliveries  permit the stores to minimize  storage
space, increasing the space used for display and sale of merchandise.
Merchandise for wholesale customers is shipped by common carriers.

                                        6

<PAGE>




      The Company currently uses an IBM Model AS400 Model F70 which was upgraded
in  January  1994.  In fiscal  years 1993 and 1994,  the  Company  upgraded  its
point-of-sale system in all of its stores to provide greater data processing and
analysis capacity.


Advertising

      The Company's retail division uses newspaper print and insert  advertising
in major  metropolitan  newspapers  in the Company's  market  areas,  seasonally
supplemented with radio and television  advertising.  In order to increase store
traffic and sales, the Company features  selected weekly advertised items priced
up to 70%  below  the  manufacturers'  suggested  retail  price.  The  wholesale
division  relies  primarily  on  telemarketing,  catalogs  and  flyers for sales
promotion.   The  Company  has  been  able  to  obtain  cooperative  advertising
allowances  from a majority of its  vendors.  The  Company  groups its stores in
selected  market areas,  among other  reasons,  to obtain  economies of scale on
advertising expenditures.


Trade Names and Service Marks

      The  Company's  stores use the trade name and service  mark "The  Cosmetic
Center(R)."  The Company has  registered  "The Cosmetic  Center(R)" as a service
mark with the United States  Patent and  Trademark  Office and with the State of
Maryland.  In some states,  however,  other businesses may use similar names and
the Company's rights to open new stores under the name "The Cosmetic  Center(R)"
may be limited in such states.  The Company uses the slogan "A Beautiful  Way to
Save(R)"  in  all  of  its  retail  advertising,   for  which  it  has  obtained
registration  with the United States Patent and  Trademark  Office.  The Company
purchases  cosmetic  products  produced  by  manufacturers  for sale  under  the
Company's  "Courtney  Brooke(R)"  and "Biny o Biny(R)"  labels.  The Company has
obtained federal registration for the "Courtney Brooke(R)," mark and the "Biny o
Biny(R)"  mark for  substantially  all of those  classes of goods sold under the
"Courtney Brooke(R)" mark and the "Biny (bullet) Biny(R)" mark.


Employees

      At September 29, 1995, the Company had approximately  1,720 employees,  of
whom 866 were  full-time  and 854 were  part-time.  The  Company  pays wages and
salaries and provides  fringe  benefits which it believes are  competitive  with
those of its competitors in its geographic  market areas.  None of the Company's
employees are covered by a collective bargaining agreement and no work stoppages
have been  experienced.  The Company  believes  that its  relationship  with its
employees are satisfactory.


Competition

      The retail and wholesale  cosmetic product business and professional salon
services  are  very  competitive.   The  Company's  retail  competitors  include
department stores,  independent drug stores,  national and regional drug chains,
discount stores,  other retail stores,  large and small  professional hair salon
chains, and independently  owned salons. Some of these competitors sell cosmetic
products and professional hair services at discount prices, and many are part of
large national or regional chains that have substantially  greater resources and
name recognition than

                                        7

<PAGE>



the  Company.  The  Company's  stores  compete  on the basis of  selling  price,
merchandise  selection  and  variety,   customer  service,  store  location  and
ambiance.  The  Company  believes  that  its  distinctive  combination  of value
pricing,  breadth and depth of product  selection,  customer service,  strategic
store  concentration,  and  aggressive  marketing  provides  a strong  basis for
competition  with other cosmetic  product  retailers.  However,  there can be no
assurance  that others using a similar  approach will not become  competitors of
the Company.

      The Company's  wholesale  division  competes  directly with other cosmetic
wholesalers  nationwide.  Some of these wholesalers have  substantially  greater
resources than the Company.  The Company's  wholesale  division  competes on the
basis of  merchandise  selection  and  availability,  selling  price  and  rapid
delivery.


Item 2.  Properties

Store Properties

      The  Company's  stores  range in size from  approximately  5,000 to 10,000
square feet,  with the average store  comprising  6,190 square feet.  All of the
Company's  stores operate under leases with the initial term expiring at varying
dates until January 2006. The average remaining initial term of the store leases
is approximately four years. Certain of the leases contain renewal options up to
fifteen years,  with the average renewal term being five years.  The base rental
rates on leases average approximately $13.96 per square foot.  Substantially all
of the Company's leases provide for additional  percentage rents. Sixteen of the
Company's  leases  terminate  within the next two years. The Company believes it
will be able to negotiate a new lease for these  properties or lease other space
in the vicinity of the current locations.  The Company leases an industrial park
store from a partnership in which A. Weinstein,  Vice Chairman,  Vice President,
Secretary,  and  Director of the  Company,  holds a 35.67%  limited  partnership
interest.

      See Item 1. Business -- Expansion for information as to the number of
stores and market areas.


Distribution Center and Corporate Headquarters

      All  of  the  Company's  stores  are  served  by  a  103,000-square   foot
distribution center and corporate headquarters located in Savage, Maryland. This
facility  is leased by the  Company  subject to a lease  agreement  expiring  in
September 2000, with a five-year  renewal option.  All support  services for the
stores are centralized in the facility,  including purchasing,  data processing,
advertising and general administration.  The distribution center supplies all of
the merchandise  requirements of the Company's stores. The Company believes that
this facility can service  approximately  100 specialty retail stores as well as
the Company's wholesale operations,  and that its store locations,  distribution
center and inventory are adequately covered by insurance.


                                        8

<PAGE>



Item 3.  Legal Proceedings

      No material legal proceedings are pending against the Company.



Item 4.  Submission of Matters to a Vote of Security Holders

      No matters  were  submitted  to a vote of  shareholders  during the fourth
quarter of the fiscal year ended September 29, 1995.

                                        9

<PAGE>



                                     PART II


Item 5.  Market for the Registrant's Common Stock and Related Stockholder
Matters.

      The Common Stock, Class A (nonvoting) and Class B (voting), of the Company
is quoted in the  over-the-counter  market on the NASDAQ  National Market System
under the symbols COSCA and COSCB, respectively.  The following table sets forth
the high and low  closing  sale  prices of the  common  stock,  for the  periods
indicated.

<TABLE>
<CAPTION>

                                                      MARKET PRICE
                                           Class A                        Class B
Fiscal Year      Quarter             High             Low           High             Low
<S>             <C>                 <C>             <C>            <C>             <C>                   
1994            First               $18 1/4         $14 3/4        $18             $14 3/4

                Second              $20 5/8         $17 3/8        $20 1/2         $17 1/2

                Third               $19 1/4         $16 1/2        $19 1/4         $15

                Fourth              $19 1/4         $15 3/4        $18 3/4         $14 3/4


1995            First               $19             $12 3/4        $18 3/4         $12 5/8

                Second              $14             $ 7            $14             $ 7 3/4

                Third               $ 9 1/4         $ 7 1/2        $11             $ 8

                Fourth              $10             $ 7 1/2        $10             $ 7 3/4

</TABLE>
    
             As of  December  6, 1995,  there were 202  holders of record of the
Company's  Class A Common Stock and 140 holders of record of the Company's Class
B Common Stock, excluding holders whose stock is held in nominee or street name.


Dividend Policy

            It is the Company's current policy to retain earnings to support the
growth of the Company's  business.  Any payment of cash  dividends in the future
will be within the  discretion  of the  Company's  Board of  Directors  and will
depend upon the Company's financial condition,  capital requirements,  earnings,
and other relevant factors.  The Company has paid no dividends since its initial
public  offering in 1986 and does not  anticipate  paying cash  dividends in the
foreseeable future.

          The  Company's  certificate  of  incorporation  provides that any cash
dividends on the Class A Common  Stock must be at least equal to cash  dividends
on the Class B Common Stock.

                                       10

<PAGE>



Item 6.  Selected Financial Data.

          The  following  selected  financial  data  has been  derived  from the
Company's  consolidated  financial  statements,   which  have  been  audited  by
independent  public  accountants.  The selected financial data should be read in
conjunction with the consolidated financial statements and accompanying notes to
consolidated financial statements.

<TABLE>
<CAPTION>

(Dollars in thousands, except per share amounts                   Fiscal Years
                                                    1995           1994          1993         1992          1991
                                                  --------       -------       -------      -------       ------
Earnings statement data:
<S>                                              <C>           <C>            <C>           <C>          <C>
Net sales by division:
    Retail.  .  .  .  .  .  .  .  .  .  .  .  .     $129,677      $119,975      $104,827       $95,443     $  81,743
    Wholesale.  .  .  .  .  .  .  .  .  .  .  .        2,627         3,576         4,659         5,732         5,885
                                                 -----------   -----------    ----------   -----------   -----------
Total net sales .  .  .  .  .  .  .  .  .  .  .      132,304       123,551       109,486       101,175        87,628
                                                  ----------    ----------    ----------    ----------    ----------

Cost of sales including buying,
    occupancy and distribution .  .  .  .  .  .      105,094        96,574        86,514        80,323        68,910
Selling, general and administrative
    expenses .  .  .  .  .  .  .  .  .  .  .  .       27,033        19,929        17,115        16,251        14,692
                                                  ----------    ----------    -----------   -----------   ----------
Total operating expenses .  .  .  .  .  .  .  .      132,127       116,503       103,629        96,574        83,602
                                                  ----------    ----------     ----------   -----------   ----------

Income from operations.  .  .  .  .  .  .  .  .          177         7,048         5,857         4,601         4,026

Other income, net. .  .  .  .  .  .  .  .  .  .          670           110            84            49           193

Interest expense.  .  .  .  .  .  .  .  .  .  .         (725)         (166)          (97)         (559)       (1,096)
                                                  ----------  ------------   ------------   ------------  -----------

Earnings before income taxes   .  .  .  .  .  .          122         6,992         5,844         4,091         3,123

Income taxes (benefit) provision. .  .  .  .  .         (157)        2,804         2,267         1,657         1,265
                                                 -----------   -----------   -----------   -----------   -----------

Net earnings.  .  .  .  .  .  .  .  .  .  .  .   $       279   $     4,188   $     3,577   $     2,434    $    1,858
                                                  ===========  ===========   ===========   ===========    ==========

Net earnings per common share
     Primary.  .  .  .  .  .  .  .  .  .  .  .  $        .06   $      0.95   $      0.82   $      0.68   $      0.60
                                                 ===========   ===========   ===========   ===========   ===========

     Fully Diluted.  .  .  .  .  .  .  .  .  .  $        .06   $      0.95   $      0.82   $      0.68   $      0.60
                                                 ===========   ===========   ===========   ===========   ===========


Weighted average shares outstanding
    Primary.  .  .  .  .  .  .  .  .  .  .  .      4,358,339     4,414,462     4,375,114     3,577,618     3,100,187
                                                 ===========    ===========   ===========   ===========   ===========

    Fully Diluted.  .  .  .  .  .  .  .  .  .      4,358,339     4,421,883     4,388,278     3,577,618     3,100,187
                                                 ===========    ===========   ===========   ===========   ===========


Stores open at end of period .  .  .  .  .  .             73            61            47            39            34


Balance sheet data at end of period:

Working capital.  .  .  .  .  .  .  .  .  .  .  $    33,090     $   36,039   $    33,386   $    29,918    $   13,102
Property and equipment net .  .  .  .  .  .  .       10,801          7,115         5,468         4,307         3,554
Total assets.  .  .  .  .  .  .  .  .  .  .  .       77,967         62,134        54,765        49,914        48,627
Short-term debt.  .  .  .  .  .  .  .  .  .  .       12,276          5,297           222           195        14,987
Long-term debt .  .  .  .  .  .  .  .  .  .  .          420            711           814           555           146
Shareholders' equity .  .  .  .  .  .  .  .  .       41,941         41,662        37,436        33,855        17,028
</TABLE>

                                       11

<PAGE>

Item 7.  Management's  Discussion and Analysis of Financial  Condition
          and Results of Operations.

General

      The Company was founded in 1957, with its initial operations consisting of
the sales of cosmetic  products to wholesale  customers.  The Company opened its
first retail store in 1973 and grew to nine stores in 1986, prior to its initial
public  offering.  In September  1990,  the Company  relocated its  distribution
center to  Savage,  Maryland,  a facility  which the  Company  believes  has the
capacity to service  approximately  100  specialty  retail stores as well as the
Company's wholesale operations.  Currently, the Company operates 77 stores under
the name "The Cosmetic  Center(R)"  located in the greater  metropolitan  market
areas of Washington,  D.C.; Richmond,  Virginia;  Baltimore,  Maryland; Chicago,
Illinois; Charlotte/Raleigh/Durham,  North Carolina; Philadelphia, Pennsylvania;
and Atlanta, Georgia. The Company sells approximately 25,000 brand name prestige
and mass-merchandised cosmetic products.

Hair Salon Strategy

      Traditionally,  the  manufacturers of professional hair care products have
allowed their products to be sold by retail hair salons only. Historically,  the
Company was able to purchase  professional  hair care  products  from  secondary
sources,  and sales of these products  generally  accounted for 5% to 6 % of the
Company's  annual retail sales.  The Company's  purchases of these  products and
sale at value  prices  to  consumers  was not  looked  upon  favorably  by these
manufacturers.  With  the  growth  of the  Company  over the  past  three  years
sufficient  quantities of top selling  professional  hair care  products  became
increasingly  difficult to purchase through secondary sources.  As a result, the
Company  decided to add hair salons in its existing  stores as an add-on  beauty
service and with the anticipation of developing a direct  relationship  with the
manufacturers of professional hair care products.

       In the latter  half of fiscal  1994,  the  Company  opened hair salons in
twelve of the thirteen new stores in the Philadelphia,  Pa.,  Charlotte/Raleigh,
N.C. and Atlanta,  Ga.  market  areas.  In February  1995,  the Company began to
retrofit  existing stores in its Washington D.C. and Chicago,  IL. market areas.
As of December 6, 1995,  the Company has built or retrofited 67 of its 77 stores
to include hair salons.

      In the Spring of 1995, the Company  obtained a verbal  commitment from one
of the four major  professional hair care products  manufacturers to sell to the
Company on a direct  basis.  However,  in order to receive  these  products on a
direct basis, the Company was asked to remove from all of its retail stores, all
professional  hair care products that were purchased from a secondary source. In
order to build a relationship with this manufacturer,  the Company agreed to the
manufacturer's  requirements  in June 1995.  Approximately  30 days  later,  the
Company  began to receive  professional  hair care  products  directly from this
manufacturer  and  continues  to receive  such  products  today.  However,  this
manufacturer  represents  one  third  of  the 6% of  sales  volume  the  Company
surrendered  in order to build the  direct  purchase  relationship.  The loss of
these  professional hair care product sales has adversely  affected retail sales
and profits.  The Company is attempting to develop a similar  relationship  with
the other three major  manufacturers,  but there are no assurances  this will be
achieved.

      Although  the  Company has lost sales and  profits  during the  transition
stages of this arrangement,  the Company believes that there are future benefits
to be derived from maintaining and expanding the  arrangement.  The gross margin
on professional hair care products purchased

                                       12

<PAGE>



on a direct basis are significantly higher than the gross margin on professional
hair care products  purchased on a secondary source basis. In addition,  because
of  the  direct  relationship,  the  Company  is  able  to  maintain  sufficient
quantities  of  professional  hair care  products  in stock,  which it could not
otherwise maintain.


Results of Operations

      The  Company's  fiscal year ends on the last Friday of  September.  Fiscal
years for the following  discussion  ended on September 29, 1995,  September 30,
1994,  and September 24, 1993.  Fiscal years 1995 and 1993 each  consisted of 52
weeks and fiscal year 1994 consisted of 53 weeks.


Fiscal Year Ended September 29, 1995

      Consolidated  net sales for the year ended  September 29, 1995 were $132.3
million,  an  increase  of $8.7  million,  or 7.0%,  from the $123.6  million in
consolidated net sales for the year ended September 30, 1994.

      Retail sales for the year ended September 29, 1995 were $129.7 million, an
increase of $9.7 million,  or 8.1%,  from the $120.0 million in retail sales for
the year ended  September  30, 1994.  The increase in retail sales was primarily
attributable to the twelve stores opened at various dates in fiscal 1995 and the
ten stores opened in the second half of fiscal year 1994 which were in operation
for a full year in fiscal  year  1995.  Comparable  store  retail  sales for the
fiscal  year were  $110.4  million as  compared  to $119.8  million for the 1994
fiscal year, a decline of $9.4  million of which  approximately  $1.9 million is
attributable to the extra week in fiscal year 1994.  Comparable store sales have
also been adversely  affected by a softening in fragrance  sales for most of the
year and by the transition in the process of purchasing  professional  hair care
products  described  above. The Company operated 73 stores at September 29, 1995
as compared to 61 stores at September 30, 1994.

      Wholesale sales for the year ended September 29, 1995 were $2.6 million, a
decrease of $1.0 million, or 27.8%, from the $3.6 million in wholesale sales for
the year ended  September 30, 1994.  The decrease in the  wholesale  business is
attributable to a general  softening in retail sales  nationwide and a continued
shrinking of the  independent  drug store market.  These market  conditions  are
expected to continue  for the  foreseeable  future.  The  Company  continues  to
emphasize customer service and value as key elements in its efforts to stabilize
wholesale  sales.  The  Company  has  focused  greater  attention  on its retail
business but continues to serve its  remaining  market of  independent  drug and
merchandise  stores.  Management  continues  to evaluate  the  viability  of the
wholesale division.

      Cost of sales,  including buying,  occupancy and distribution expense, was
$105.1  million (79.4% of sales) for the year ended  September 29, 1995,  versus
$96.6 million (78.2% of sales) for the year ended September 30, 1994. The dollar
increase  was  primarily  attributable  to cost of  sales  and  occupancy  costs
associated  with the twelve stores opened in fiscal 1995,  the ten stores opened
in the second half of fiscal year 1994,  which were in operation for a full year
in fiscal year 1995, and additional buying and distribution  expenses to support
the new stores.  Cost of sales  including  buying,  occupancy  and  distribution
expenses as a percentage of sales  increased for the 1995 fiscal year because of
increased  buying,  occupancy  and  distribution  expenses  associated  with the
aforementioned  new stores,  whose  sales  volume has not yet grown to the level
experienced

                                       13

<PAGE>



by mature stores.  The percentage was also adversely  affected by the decline in
comparable store sales.

      Selling,  general  and  administrative  ("S G & A")  expenses  were  $27.0
million  (20.4% of sales) for the year ended  September  29, 1995,  versus $19.9
million (16.1% of sales) for the year ended September 30, 1994. S G & A expenses
increased  $7.1  million for fiscal year 1995 versus  fiscal year 1994.  Of this
increase  $5.0 million was  associated  with the twelve  stores opened in fiscal
1995  and the ten  stores  opened  in the  second  half of  fiscal  1994.  These
twenty-two  stores,  or 30% of all stores,  generated  additional sales of $18.2
million,  thus their S G & A expenses as a percentage  of sales was 27.5%,  thus
increasing the overall S G & A percentage.  New stores generally have a higher S
G & A percentage until their sales volume matures.

      S G & A expenses  for the fiscal  year 1995 also  included  some  one-time
expenses.   The  Company   absorbed  an  $800,000  payroll  expense  for  salary
continuation benefits under the remaining term of the employment contract of the
Company's Chairman,  Louis R. Weinstein,  who died on July 8, 1995. This expense
was partially  funded by $550,000 of proceeds under a life  insurance  contract,
which  is  included  in  other  income.   Additionally,   the  Company  absorbed
approximately  $340,000 of S G & A  expenses,  which  included a $150,000  lease
termination  fee,  on a "close  out" store  concept  which was opened and closed
within the 1995 fiscal year.

      The  remaining  increase in S G & A expenses  for the fiscal year 1995 was
attributable to payroll and operating expenses  associated with the operation of
hair salons and marginal  increases of S G & A expenses at comparable stores and
corporate  overhead  levels.  S G & A  expenses  as a  percentage  of sales were
adversely affected by the relatively lower sales volume of the twenty-two stores
discussed above and by the reduced comparable store sales volume for fiscal year
1995.

      Interest  expense  was $725  thousand  (0.5% of sales)  for the year ended
September  29,  1995,  versus $166  thousand  (0.1% of sales) for the year ended
September 30, 1994. The increase in interest expense was primarily  attributable
to borrowings  under the credit  facility to support the fixed asset and working
capital requirements associated with new stores and the retrofit construction of
hair salons in existing stores.

      The income tax  provision  for fiscal year 1995  includes a tax benefit of
approximately  $216,000 because the proceeds from the life insurance contract is
not taxable for tax purposes.

Fiscal Year Ended September 30, 1994

      Consolidated  net sales for the year ended  September 30, 1994 were $123.6
million,  an increase of $14.1  million,  or 12.9%,  from the $109.5  million in
consolidated net sales for the year ended September 24, 1993.

      Retail sales for the year ended September 30, 1994 were $120.0 million, an
increase of $15.2 million, or 14.5%, from the $104.8 million in retail sales for
the year ended September 24, 1993. The increase in retail sales was attributable
to the fourteen  stores opened at various dates in fiscal 1994, the eight stores
opened in fiscal  year 1993  which were in  operation  for a full year in fiscal
year 1994 and comparable  store sales growth.  The Company operated 61 stores at
September  30, 1994 as compared to 47 stores at September  24, 1993.  Comparable
store retail sales for the year increased $4.4 million, or 4.2%.

                                       14

<PAGE>



      Wholesale sales for the year ended September 30, 1994 were $3.6 million, a
decrease of $1.1 million, or 23.4%, from the $4.7 million in wholesale sales for
the year ended September 24, 1993.

      Cost of sales,  including buying,  occupancy and distribution  expense was
$96.6 million  (78.2% of sales) for the year ended  September  30, 1994,  versus
$86.5 million (79.0% of sales) for the year ended September 24, 1993. The dollar
increase  was  primarily  attributable  to cost of  sales  and  occupancy  costs
associated  with the fourteen  stores opened in fiscal 1994 and the eight stores
opened in fiscal year 1993,  which were in  operation  for a full year in fiscal
year 1994.  Cost of sales as a percentage  of sales  improved as a result of the
Company  continuing to increase its  merchandise  purchases from direct sources,
which  contributes  higher gross margins,  and from the Company  emphasizing its
private label products which also contribute higher gross margins.

      S G & A expenses  were $19.9  million  (16.1% of sales) for the year ended
September  30, 1994,  versus $17.1  million  (15.6% of sales) for the year ended
September 24, 1993. The dollar  increase was primarily  attributable  to S G & A
expenses  associated  with the  fourteen  stores  opened in fiscal 1994. S G & A
expenses in dollars and as percent to sales  increased in the fourth  quarter of
fiscal year 1994 for the  following  reasons:  (1) Seven of the fourteen  stores
opened for the year were opened in the fourth quarter. A new store generally has
a higher  level of S G & A expense  percentage  because  of its  immature  sales
volume.  (2) The Company  absorbed  start up operating  expenses  related to the
introduction  of hair salons in the Company's three new expansion  markets.  (3)
The Company increased its advertising expenditures in its expansion markets.

      Interest  expense  was $166  thousand  (0.1% of sales)  for the year ended
September  30,  1994,  versus  $97  thousand  (0.1% of sales) for the year ended
September 24, 1993. The increase in interest expense was primarily  attributable
to increased  borrowing to support the retail store  expansion and capital lease
obligations related to the point-of-sale equipment purchases.


Liquidity and Capital Resources

      The  Company's  working  capital was $33.1  million at September  29, 1995
compared to $36.0 million at September 30, 1994.  The ratio of current assets to
current liabilities was 2.0 at September 29, 1995 and 2.9 at September 30, 1994.

      Net cash used in  operating  activities  amounted  to  $1,152,000  for the
fiscal year ended  September 29, 1995. The principal use of cash was to purchase
inventory not financed  through  accounts payable or funds from operations after
adding back depreciation and amortization.

      Net cash used in  investing  activities  amounted  to  $5,598,000  for the
fiscal year ended September 29, 1995. This investment is primarily  attributable
to the twelve stores opened during the period and the retrofit  construction  of
hair salons in existing stores.

      Net cash provided by financing  activities  amounted to $6,688,000 for the
fiscal year ended  September 29, 1995.  Under the Company's  credit facility the
Company had net  borrowings  of  $6,960,000  to finance the  inventory and fixed
asset costs of new stores opened during the period and the  installation of hair
salons.  The Company  also repaid  capital  lease  obligations  in the amount of
$272,000.

      At September 29, 1995, the Company had an unsecured  credit  facility (the
"Facility")  with a bank for maximum  borrowing of $15.0 million.  The Facility,
which expires on March 10, 1996, is

                                       15

<PAGE>



subject to repayment on demand and bears interest, payable monthly, at an annual
rate equal to  three-quarters  of one percent (3/4 of 1%) below the bank's prime
rate or at LIBOR plus 115 basis points.  The Facility  requires  compliance with
certain  restrictive  covenants  including  maintenance of minimum  tangible net
worth.  At September 29, 1995,  there was an outstanding  balance of $11,985,000
under the  Facility.  The Company is presently  negotiating  an extension of the
Facility with its bank.

      The Company's  future capital needs primarily result from its plan to open
additional new stores and completing  the  installation  of hair salons in a few
existing  stores.  The  Company's  estimated  cost of  opening  a new  store  is
approximately  $725,000,  including  $550,000 for initial inventory and $175,000
for leasehold improvements,  furnishings and fixtures,  point-of-sale equipment,
hair salon  equipment,  and other items.  The Company  plans to open five to ten
stores during the fiscal year 1996.  The Company  believes that funds  available
from the Facility and internally generated funds will provide sufficient capital
to meet the Company's needs for the next year.

Seasonality

      The Company's  business is seasonal.  The highest volume of sales for both
the retail and wholesale divisions occurs during the first fiscal quarter.


Inflation

      While inflation has not had, and the Company does not expect it to have, a
material  impact upon  operating  results,  there can be no  assurance  that the
Company's business will not be affected by inflation in the future.

                                       16

<PAGE>



Item 8.  Financial Statements and Supplementary Data.



Consolidated Financial Statements                                 Page


Report of Independent Public Accountants ........................  18


Consolidated Balance Sheets
   as of September 29, 1995 and September 30, 1994 ..............  19


Consolidated Statements of Earnings .............................  21
   Fifty-two weeks ended September 29, 1995
   Fifty-three  weeks ended  September 30, 1994
   Fifty-two  weeks ended September 24, 1993


Consolidated Statements of Shareholders' Equity .................  22
   Fifty-two weeks ended September 29, 1995
   Fifty-three  weeks ended  September 30, 1994
   Fifty-two  weeks ended September 24, 1993


Consolidated Statements of Cash Flows ...........................  23
   Fifty-two weeks ended September 29, 1995
   Fifty-three  weeks ended  September 30, 1994  Fifty-two  weeks
   ended September 24, 1993


Notes to Consolidated Financial Statements ......................  24

                                       17

<PAGE>




                    REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS



To The Cosmetic Center, Inc.:



We have audited the  accompanying  consolidated  balance  sheets of The Cosmetic
Center,  Inc. (a Delaware  corporation),  and  subsidiaries  as of September 29,
1995,  and  September  30,  1994,  and the related  consolidated  statements  of
earnings,  shareholders'  equity,  and cash  flows for each of the three  fiscal
years in the period ended September 29, 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 audits.

We  conducted  our  audits  in  accordance  with  generally   accepted  auditing
standards.  Those standards  require that we plan and perform an 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 audits provide 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 The Cosmetic Center, Inc., and
subsidiaries  as of September 29, 1995,  and September 30, 1994, and the results
of their  operations  and their cash flows for each of the three fiscal years in
the period ended  September  29, 1995,  in conformity  with  generally  accepted
accounting principles.



                             /S/ ARTHUR ANDERSEN LLP


Washington, D.C.,
  November 10, 1995



                                       18

<PAGE>



                   THE COSMETIC CENTER, INC. AND SUBSIDIARIES

                           CONSOLIDATED BALANCE SHEETS

                             (Dollars in thousands)



                                               1995        1994
                                            ---------    --------
ASSETS

CURRENT ASSETS:
  Cash and cash equivalents ..............................    $ 1,320    $ 1,382
  Accounts receivable, less allowance for
     doubtful accounts of $20 in 1995 and 1994 ...........        881      1,557
  Inventories ............................................     61,891     50,422
  Prepaid expenses .......................................        529        552
  Prepaid income taxes ...................................      1,142        159
  Deferred income tax benefit ............................        970        521
                                                              -------    -------

Total current assets .....................................     66,733     54,593
                                                              -------    -------


PROPERTY AND EQUIPMENT:
  Furniture, fixtures and equipment ......................     11,410      8,705
  Leasehold improvements .................................      4,932      2,680
  Leased property -- capitalized .........................      1,670      1,670
                                                              -------    -------
                                                               18,012     13,055

  Accumulated depreciation and amortization ..............      7,211      5,940
                                                              -------    -------

                                                               10,801      7,115
                                                              -------    -------

DEPOSITS AND OTHER ASSETS ................................        307        254
                                                              -------    -------

DEFERRED INCOME TAX BENEFIT ..............................        126        172
                                                              -------    -------

TOTAL ASSETS .............................................    $77,967    $62,134
                                                              =======    =======


                 See notes to consolidated financial statements.

                                       19

<PAGE>



                   THE COSMETIC CENTER, INC. AND SUBSIDIARIES

                           CONSOLIDATED BALANCE SHEETS

                             (Dollars in thousands)



                                                           1995            1994
                                                       ------------     --------
LIABILITIES AND SHAREHOLDERS' EQUITY

CURRENT LIABILITIES:
  Accounts payable ...............................       $ 17,309        $ 9,922
  Note payable -- bank ...........................         11,985          5,025
  Accrued expenses ...............................          3,628          3,335
  Income taxes payable ...........................            430           --
  Current portion of obligation
    under capital leases .........................            291            272
                                                         --------        -------

  Total current liabilities ......................         33,643         18,554

OBLIGATION UNDER CAPITAL LEASES ..................            420            711

DEFERRED RENT ....................................          1,339          1,207

OTHER LIABILITIES ................................            624           --
                                                         --------        -------

TOTAL LIABILITIES ................................         36,026         20,472

COMMITMENTS AND CONTINGENCIES (Note 9)

SHAREHOLDERS' EQUITY:  (Note 4)
  Class A common stock, $.01 par value;
     authorized 5,000,000 shares; issued
     and outstanding 2,721,472 shares
     and 2,681,292 shares, respectively ..........             27             27
  Class B common stock, $.01 par value;
     authorized 5,000,000 shares; issued
     1,594,924 shares and 1,554,742
     shares, respectively ........................             16             15
  Additional paid-in capital .....................         21,740         21,387
  Retained earnings ..............................         20,512         20,233
  Treasury stock-Class B common stock,
     32,144 shares at cost .......................           (354)          --
                                                         --------        -------

TOTAL SHAREHOLDERS' EQUITY .......................         41,941         41,662
                                                         --------        -------

TOTAL LIABILITIES AND SHAREHOLDERS'
   EQUITY ........................................       $ 77,967        $62,134
                                                         ========        =======



                 See notes to consolidated financial statements.

                                       20

<PAGE>



                   THE COSMETIC CENTER, INC. AND SUBSIDIARIES

                       CONSOLIDATED STATEMENTS OF EARNINGS


                  (Dollars in thousands, except per share data)

<TABLE>
<CAPTION>

                                                        1995             1994       1993
                                                     -----------    -----------    -----------

<S>                                                  <C>            <C>            <C>        
Net sales ........................................   $   132,304    $   123,551    $   109,486
                                                     -----------    -----------    -----------

Cost of sales including buying, occupancy
and distribution .................................       105,094         96,574         86,514

Selling, general and administrative expenses .....        27,033         19,929         17,115
                                                     -----------    -----------    -----------

Total operating expenses .........................       132,127        116,503        103,629
                                                     -----------    -----------    -----------

Income from operations ...........................           177          7,048          5,857

Other income, net ................................           670            110             84

Interest expense .................................          (725)          (166)           (97)
                                                     -----------   -----------     -----------

Earnings before income taxes .....................           122          6,992          5,844

Income taxes (benefit) provision .................          (157)         2,804          2,267
                                                     -----------    -----------    -----------

Net earnings .....................................   $       279    $     4,188    $     3,577
                                                     ===========    ===========    ===========    

Net earnings per common share
Primary ..........................................   $       .06    $      0.95    $      0.82
                                                     ===========    ===========    ===========

Fully Diluted ....................................   $       .06    $      0.95    $      0.82
                                                     ===========    ===========    ===========

Weighted average shares outstanding
Primary ..........................................     4,358,339      4,414,462      4,375,114
                                                     ===========    ===========    ===========

Fully Diluted ....................................     4,358,339      4,421,883      4,388,278
                                                     ===========    ===========    ===========
</TABLE>


                 See notes to consolidated financial statements.

                                       21
<PAGE>




                   THE COSMETIC CENTER, INC. AND SUBSIDIARIES


                 CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY

                             (Dollars in thousands)

<TABLE>
<CAPTION>
                                         Class A         Class B      Additional                                     Total
                                         Common          Common         Paid-in      Retained       Treasury     Shareholders'
                                          Stock           Stock         Capital      Earnings         Stock          Equity
<S>                                     <C>             <C>           <C>            <C>            <C>          <C>
Balances at
 September 25, 1992  ....................  $27             $15           $21,345      $12,468         $--            $33,855

   Exercise of stock
    options, 1,000 shares ...............   --             --                  4         --            --                  4

   Net earnings .........................   --             --                 --        3,577          --              3,577
                                         -------        -------           --------    ------         -------         --------

Balances at
 September 24, 1993  ....................   27              15            21,349       16,045           --            37,436

   Exercise of stock
    options, 6,050 shares ...............  --              --                 38         --            --                 38

   Net earnings .........................  --              --               --          4,188           --             4,188
                                         -------       -------         -----------    --------       -------          -------
Balances at
 September 30, 1994  ....................   27              15            21,387       20,233           --            41,662
                                         -------       -------         ---------     --------        -------          -------
   Exercise of stock options,
   32,144 Class B common shares
   tendered for 40,180
   Class A common shares and 40,182
   Class B common shares ...............    --               1               353         --            (354)             --

   Net earnings ........................    --              --                --          279            --              279
                                          -------       -------         -----------   --------        -------         ---------

Balances at
 September 29, 1995  ..................    $27             $16           $21,740      $20,512         $(354)         $41,941
                                          =======       =======        ===========   ========        =======         ========
</TABLE>

See notes to consolidated financial statements.

                                                               22

<PAGE>



                                   THE COSMETIC CENTER, INC. AND SUBSIDIARIES

                                     CONSOLIDATED STATEMENTS OF CASH FLOWS

                                             (Dollars in thousands)

<TABLE>
<CAPTION>
                                                                          1995           1994          1993
                                                                        --------      ---------      ------
<S>                                                                    <C>            <C>           <C>
Cash flows from operating activities:
  Net earnings.  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  $     279      $   4,188     $   3,577
  Adjustments to reconcile net earnings to net
   cash (used in) provided by operating activities:
    Depreciation and amortization.  .  .  .  .  .  .  .  .  .  .           2,341          1,580         1,392
    Loss on disposal of assets.  .  .  .  .  .  .  .  .  .  .  .  .           --             --            23
    Change in assets and liabilities:
      Accounts receivable, net.  .  .  .  .  .  .  .  .  .  .  .  .          676           (484)           12
      Inventories.  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .       (11,469)        (5,420)       (3,785)
      Prepaid expenses.  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .        (406)          (341)         (247)
      Prepaid income taxes.  .  .  .  .  .  .  .  .  .  .  .  .  .          (983)          (103)          144
      Deposits and other assets.  .  .  .  .  .  .  .  .  .  .  .            (53)          (140)          (94)
      Accounts payable.  .  .  .  .  .  .  .  .  .  .  .  .  .  .          7,387         (2,895)          937
      Accrued expenses.  .  .  .  .  .  .  .  .  .  .  .  .  .  .            293            903            47
      Deferred rent.  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .            132            163           --
      Other liabilities.  .  .  .  .  .  .  .  .  .  .  .  .   .             624             --           --
      Income taxes payable.  .  .  .  .  .  .  .  .  .  .  .  .  .           430             --           --
      Deferred income tax benefit.  .  .  .  .  .  .  .  .  .  .            (403)           207           (36)
                                                                       -------------   ----------   -----------
      Net cash (used in) provided by operating activities .  .            (1,152)        (2,342)        1,970
                                                                       -------------    ---------    -----------

Cash flows from investing activities:
  Capital expenditures, net.  .  .  .  .  .  .  .  .  .  .  .  .  .       (5,633)        (2,861)       (1,860)
  Proceeds from sale of equipment .  .  .  .  .  .  .  .  .  .                35             --            27
                                                                       ----------    -----------    ----------
      Net cash used in investing activities.  .  .  .  .  .  .  .         (5,598)        (2,861)       (1,833)
                                                                       ---------      ----------    ---------

Cash flows from financing activities:
  Net borrowings under line-of-credit agreement     .  .  .  .             6,960          5,025            --
  Repayments of capital lease obligations  .  .  .  .  .  .  .              (272)          (245)         (316)
  Exercise of stock options.  .  .  .  .  .  .  .  .  .  .  .  .  .             --           38             4
                                                                       -----------      ----------  -----------
      Net cash provided by (used in) financing activities    .             6,688          4,818          (312)
                                                                       ---------      -----------   ----------

Net decrease in cash and cash equivalents     .  .  .  .  .  .               (62)          (385)         (175)
Cash and cash equivalents at beginning of year      .  .  .  .             1,382          1,767         1,942
                                                                       ---------      ----------     ------------

Cash and cash equivalents at end of year   .  .  .  .  .  .  .         $   1,320      $   1,382       $ 1,767
                                                                       =========      ===========     ==========

Supplemental Disclosures of Cash Flow Information and
 Non Cash Activities:
 Cash payments for interest.  .  .  .  .  .  .  .  .  .  .  .  .  .    $     696      $     146     $      97
 Cash payments for income taxes.  .  .  .  .  .  .  .  .  .  .               837          2,700         2,159
 Capital lease obligations incurred.  .  .  .  .  .  .  .  .  .  .            --            192           602
 Treasury stock (Note 4 ).  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .      354            --             --

</TABLE>

See notes to consolidated financial statements.

                                                       23

<PAGE>



                                    THE COSMETIC CENTER, INC. AND SUBSIDIARIES

                                    NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


Note 1 - Summary of Significant Accounting Policies

      Principles of Consolidation

      The consolidated financial statements include the accounts of The Cosmetic
Center,  Inc. and its wholly owned  subsidiaries  (the  "Company").  The Company
sells cosmetic,  fragrance, beauty aid and related items on a retail basis under
the name "The Cosmetic Center(R)" in Georgia,  Illinois,  Maryland,  New Jersey,
North  Carolina,  Pennsylvania,  and Virginia,  on a wholesale  basis through M.
Steven  Cosmetic  Company,  Inc., and on a distribution  basis through  Courtney
Brooke,  Inc.  and  Dumonde  Distributors,  Inc.  All  significant  intercompany
balances and transactions have been eliminated in consolidation.

      Revenue Recognition

      The Company recognizes revenue at the point of sale on its retail business
and the point of shipment on its wholesale business.

      Fiscal Year

      The  Company's  fiscal year ends on the last Friday of  September.  Fiscal
years for the  accompanying  financial  statements  ended on September 29, 1995,
September 30, 1994, and September 24, 1993 are referred to herein as 1995,  1994
and 1993,  respectively.  Fiscal years 1995 and 1993 each  consisted of 52 weeks
and fiscal year 1994 consisted of 53 weeks.

      Cash and Cash Equivalents

       The Company considers all highly liquid financial  instruments  purchased
with a maturity of three months or less to be cash and cash equivalents.

      Concentration of Credit Risk

      The Company's financial  instruments that are exposed to concentrations of
credit risk consist of cash and cash  equivalents and accounts  receivable.  The
Company's cash and cash equivalents are deposited with major banks and financial
institutions.   The  Company's   accounts   receivable   result  primarily  from
advertising rebates and construction allowances.  The Company routinely assesses
the financial strength of its financial institutions.  As a consequence it feels
that its concentration of credit risk is limited.

      Inventories

      Inventories are stated at the lower of cost or market.  Cost is determined
using the weighted average cost method.


                                                        24

<PAGE>



                                    THE COSMETIC CENTER, INC. AND SUBSIDIARIES

                                    NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


Note 1 - Summary of Significant Accounting Policies (Continued)

      Property and Equipment

      Property and equipment are stated at cost.  Equipment under capital leases
is stated at the present value of minimum lease payments at the beginning of the
lease term.

      Depreciation  on property and equipment is  calculated on a  straight-line
basis over the estimated useful lives of the assets.  Leasehold improvements and
equipment under capital leases are amortized on a  straight-line  basis over the
shorter of the lease term or estimated useful life of the asset.

      New Store Opening Costs

      Personnel  recruitment,  training,  supplies,  payroll and  related  costs
incurred in connection  with opening a new store are capitalized and included in
prepaid  expenses until the store opens,  at which time such costs are amortized
over a twelve-month period.

      Accounts Payable

      Accounts payable includes unfunded disbursement checks which have not been
presented to the bank for payment of $1,679,000  and $1,073,000 at September 29,
1995, and September 30, 1994, respectively.

      Self-Insurance

      The Company is self-insured for its employee medical benefit program which
covers eligible hourly and salaried  employees.  The Company maintains stop loss
insurance coverage both on an individual and aggregate basis.

      Deferred Income Taxes

      Effective  September 25, 1993, the Company adopted  Statement of Financial
Accounting  Standards No. 109, "Accounting for Income Taxes" ("SFAS 109)". Under
SFAS  109,  deferred  tax  assets  or  liabilities  are  computed  based  on the
difference  between  financial  statement  and  income  tax bases of assets  and
liabilities using the enacted-marginal tax rate. Deferred income tax expenses or
credits  are based on the  changes  in the  asset or  liability  from  period to
period.  Prior to September  25,  1993,  under APB No. 11,  deferred  income tax
expenses or credits  were  recorded to reflect  the tax  consequences  of timing
differences between the recording of income and expenses for financial reporting
purposes  and for  purposes of filing  federal  income tax returns at income tax
rates in effect when the difference  arose.  The  cumulative  effect of adopting
this change was not material to the financial statements.

                                                        25

<PAGE>



                                    THE COSMETIC CENTER, INC. AND SUBSIDIARIES

                                    NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


Note 1 - Summary of Significant Accounting Policies (Continued)

      Earnings Per Common Share

      Earnings per common  share has been  computed on the basis of the weighted
average common shares  outstanding for all periods  presented.  Weighted average
common shares  outstanding  for 1995, 1994 and 1993 includes the exercise of all
stock options having  exercise  prices less than the average market price of the
common  stock for  primary  earnings  per share and the  greater of the  average
market price and the ending market price for fully  diluted  earnings per share,
using the treasury stock method.


Note 2 - Note Payable - Bank

      The Company has an unsecured  credit facility (the "Facility") with a bank
for a maximum borrowing of $15,000,000. The Facility, which expires on March 10,
1996, is subject to repayment on demand and bears interest,  payable monthly, at
an annual  rate equal to  three-quarters  of one  percent  (3/4 of 1%) below the
bank's  prime  rate or at LIBOR plus 115 basis  points.  The  Facility  requires
compliance with certain restrictive  covenants including  maintenance of minimum
tangible net worth.  At  September  29,  1995,  the Facility had an  outstanding
balance of  $11,985,000  at  interest  rates  ranging  from  7.025% to 8.0%.  At
September 30, 1994, the Facility had an outstanding  balance of $5,025,000 at 7%
interest.  The weighted  average interest rate on short term borrowings was 7.9%
in 1995 and 5.7% in 1994.

      The  Company  has  only  limited  involvement  with  derivative  financial
instruments  and does not use them for trading  purposes.  Interest rate cap and
swap agreements are used to reduce the potential impact of increases in interest
rates on the floating rates credit  facility.  During 1995, the Company  entered
into an  interest  rate cap on a $2 million  notional  amount  which  expires in
August 1996.  The  agreement  entitles the Company to receive  payments from the
counterparties  in any  period  during  which the  floating  rate on its  credit
facility exceeds 8%. The premium paid is being amortized over the cap period.

      The Company also entered into an interest rate swap for a notional  amount
of $4 million which expires in February 1997. This agreement effectively changes
the Company's  exposure on $4 million of its credit  facility to a fixed rate of
7.46%

      The Company is exposed to credit losses in the event of  nonperformance by
the counterparties to its interest rate caps and swaps. The Company anticipates,
however, that the counterparties (major financial  institutions) will be able to
fully satisfy their obligations under the contracts.



                                                        26

<PAGE>



                                    THE COSMETIC CENTER, INC. AND SUBSIDIARIES

                                    NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


Note 3 - Accrued Expenses

      At September 29, 1995 and September 30, 1994,  accrued expenses  consisted
of the following:

(Dollars in thousands)
                                                  1995            1994
                                                --------        ------

Payroll and payroll taxes                      $  1,423         $  1,142
Other operating expenses                            911              843
Fixed assets                                        415              560
Sales tax                                           345              467
Advertising expenses                                511              225
Group medical                                        23               98
                                               ---------        --------
                                               $  3,628         $  3,335
                                               ========         ========


Note 4 - Shareholders' Equity

      The Class A Common Shares  (nonvoting)  and Class B Common Shares (voting)
are similar in characteristics  except that the voting power for the election of
directors  and  all  other  purposes  is  vested  exclusively  in  the  Class  B
shareholders,  except  as  otherwise  required  by  law or  the  Certificate  of
Incorporation.

      Under the 1991  Stock  Option  Plan  (Note 7),  616,408  shares of Class A
Common  Stock  and  92,180  shares  of Class B Common  Stock  are  reserved  for
issuance.

      In fiscal 1995,  certain officers  exercised options for 40,180 and 40,182
shares of Class A and Class B common stock, respectively.  The exercise price of
approximately  $354,000 was paid with 32,144  shares of Class B common stock and
as a  result,  is  recorded  as  treasury  stock in the  accompanying  financial
statements.


Note 5 - Income Taxes

      The Company  accounts  for income  taxes  under SFAS 109.  Under SFAS 109,
deferred tax assets and liabilities are computed based on the difference between
the financial statement and income tax bases of assets and liabilities using the
enacted  marginal tax rate. SFAS 109 requires that the net deferred tax asset be
reduced by a valuation  allowance if, based on the weight of available evidence,
it is more  likely  than not that some  portion or all of the net  deferred  tax
asset will not be realized.  The Company has not recorded an valuation allowance
against its net deferred tax assets.

                                                        27

<PAGE>



                                    THE COSMETIC CENTER, INC. AND SUBSIDIARIES

                                    NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


Note 5 - Income Taxes (Continued)

      At September 29, 1995 and September  30, 1994,  the  components of the net
deferred tax asset consisted of the following:

(Dollars in thousands)
                                        1995      1994
                                       --------  ------
Deferred tax assets (liabilities):
      UNICAP ......................   $   565    $ 433
      Deferred rent ...............       623      487
      Depreciation and amortization      (570)    (339)
      Preopening costs ............       (40)    (112)
      Accrued vacation ............       159      132
      Accrued group medical .......         2       31
      Employment contract .........       269     --
      Deferred legal ..............        40       37
      Deferred compensation .......        48       24
                                      -------    -----
Net deferred tax asset ............   $ 1,096    $ 693
                                      =======    =====


      Income tax (benefit) expense consists of:

<TABLE>
<CAPTION>
(Dollars in thousands)                                    1995           1994           1993
                                                       ---------      ---------      -------
<S>                                                  <C>              <C>            <C>
                Current:
                  Federal.  .  .  .  .  . . . . . .       $202           $2,126         $1,857
                  State.  .  .  .  .  .  .  .  .  .         44              471            412
                                                     -----------      ----------     ----------
                                                           246            2,597          2,269
                                                     -----------      ----------     ---------
                Deferred:
                  Federal.  .  .  .  .  .  .  .  .        (330)             181              4
                  State.  .  .  .  .  .  .  .  .  .        (73)              26             (6)
                                                     -----------      -----------   ----------
                                                          (403)             207             (2)
                                                      -----------     -----------   -----------
                                                      $   (157)      $    2,804      $   2,267
                                                      ==========      ==========     =========
</TABLE>


      A  reconciliation  of the actual tax expense to the  expected  tax expense
(computed by applying the federal  corporate  income tax rate of 34% to earnings
before income taxes) follows:
<TABLE>
<CAPTION>
(Dollars in thousands)                                 1995                    1994                   1993
                                                -------------------     -------------------        -----------
                                                 Amount        %         Amount        %         Amount       %

<S>                                           <C>          <C>         <C>           <C>       <C>          <C>
Expense at statutory federal rate .  .  .  .  $     42       34.0 %    $   2,377     34.0 %    $  1,987     34.0%
Increase in income taxes resulting from:
  State income taxes, net of
  Federal income tax benefit.  .  .  .  .  .         6        4.6 %          325      4.6 %         272      4.7%
  Life insurance proceeds.  .  .  .  .  .  .      (216)    (176.3)%         -          -              -       -
  Other, net       .  .  .  .  ..  .  .  .  .       11        9.0 %          102      1.5 %           8      0.1%
                                              ---------    ------        --------     ----     --------     ----
                                              $   (157)    (128.7)%    $   2,804     40.1 %    $  2,267     38.8%
                                              ========     ======       ========     ====      ========     ====

</TABLE>
                                                        28

<PAGE>



                                    THE COSMETIC CENTER, INC. AND SUBSIDIARIES

                                    NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


Note 5 - Income Taxes (Continued)

      The sources of deferred  income taxes and their effects for 1993 under APB
11 are as follows:

<TABLE>
<CAPTION>
(Dollars in thousands)                                                      1993
<S>                                                                         <C>

             Inventory cost capitalized for tax purposes.  .  .            $  (28)
             Accrued rent expense.  .  .  .  .  .  .  .  .  .  .  .  .        (71)
             Accrued vacation expense.  .  .  .  .  .  .  .  .  .  .  .       (23)
             Accrued benefit plans.  .  .  .  .  .  .  .  .  .  .  .  .        45
             Difference between tax and financial statement
              depreciation.  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .    59
             Other  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .    16
                                                                            -------
                                                                           $   (2)
</TABLE>

Note 6 - Employee Benefit - Retirement Plans

        The Company's  Employee  Retirement Plan (the "Retirement  Plan") covers
all eligible  employees.  The  Retirement  Plan includes  both a profit  sharing
option and 401K option. The Board of Directors  approved total  contributions of
$38,000,   $114,000  and  $117,000  for  fiscal  years  1995,   1994  and  1993,
respectively.  The  contributions  for the profit sharing plan are discretionary
and are allocated based upon each participant's salary. The contribution for the
401K is determined by matching a percentage of each  employee's  elective salary
deferral.

        Generally,  the Company  offers no  post-employment  or  post-retirement
benefits to employees. (Note 9)


Note 7 - Stock Option Plan

        The 1991 Stock Option Plan (the "Plan"), as amended,  authorizes options
for the purchase of 500,000 shares of common stock.  In 1995, the Board approved
an increase in the shares  reserved  for  granting to 800,000 by adding  300,000
shares of Class A common  stock to the plan.  The Plan is intended to provide an
incentive to  directors,  officers and key employees of the Company by providing
those persons with  opportunities  to purchase  shares of the  Company's  common
stock under either incentive stock options, as defined under Section 422A of the
Internal Revenue Code of 1986, or other stock options.

        Incentive  stock options may be granted at a price not less than 100% of
fair market value at the date of grant for a term not to exceed ten years. Other
stock  options  may be  granted  at a price  not to be less than 50% of the fair
market value at the date of grant for a term not to exceed  eleven  years.  With
respect  to  any  director,  officer  or  key  employee  who  is a  ten  percent
shareholder,  incentive  options may be granted at a price not less than 110% of
fair market value at the date of grant for a term not to exceed five years.

                                                        29

<PAGE>



                                    THE COSMETIC CENTER, INC. AND SUBSIDIARIES

                                    NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


Note 7 - Stock Option Plan (Continued)

        The Plan is administered by a Stock Option  Committee (the  "Committee")
consisting of two or more members of the Board.  The Committee  receives  annual
non-discretionary  grants  provided  shares are  available  under the Plan.  Any
non-employee  director  shall  receive  annually on January 15th, a fully vested
option for 1,000 shares, at an option price of 100% of the fair market value and
for a term of ten years. Any employee director shall receive annually on January
15th, a fully  vested  option for 20,000  shares,  at an option price of 100% of
fair market  value (110% with  respect to a ten percent  shareholder)  and for a
term of 10 years (5 years with respect to a ten percent shareholder).

        The following table summarizes stock option activity:

<TABLE>
<CAPTION>

                                                   1995                      1994                       1993
                                          ------------------------  -------------------------     ----------------------
                                           Class A        Class B       Class A       Class B      Class A      Class B
                                           -------        -------       -------       -------      -------      -------
<S>                                        <C>            <C>           <C>           <C>          <C>          <C>
Available for grant:
   Beginning       .  .  .  .  .  .  .       70,776           --         135,776         --       200,776        --
                                           =========     =========     =========    ===========  =========    ==========

Under option:
   Beginning       .  .  .  .  .  .  .      285,812       132,362        224,612      134,612      160,112      135,112

   Granted ($13.75-15.95/share)                --            --             --           --         65,000       --
   Granted ($15.75-21.17/share)                --            --           65,000         --            --        --
   Granted ($ 7.00- 9.62/share)             113,000          --             --           --            --        --

   Exercised ($4.00/share) .  .                --            --             --           --           (500)        (500)
   Exercised ($4.00-11.37/share)               --            --           (3,800)      (2,250)         --         --
   Exercised ($4.40/share) .  .             (40,180)      (40,182)          --           --            --         --

   Cancelled ($11.37-17.32/share)           (72,000)         --             --           --            --         --
                                           --------      -----------   -----------  -----------  -----------  ----------

Under option - end   .  .  .  .             286,632        92,180         285,812     132,362      224,612      134,612
                                           ========       ========       ========    ========     ========     ========

Authorized increase  .  .  .  .             300,000          --             --           --            --          --
                                           ========     ===========    ===========   ===========  ===========  ==========

Options exercisable  .  .  .  .             252,921        92,180         227,885     130,106      155,942      121,206
                                           ========       ========       ========     ========    ========     ========

Available for grant - end     .             329,776          --            70,776         --       135,776        --
                                          =========     ===========      ========     =========   ========     =========
</TABLE>

        During 1995 the Company  reduced the exercise price of 72,000 options to
the than current fair market value of $7.00 per share.


                                                        30

<PAGE>



                                    THE COSMETIC CENTER, INC. AND SUBSIDIARIES

                                    NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


Note 8 - Related-Party Transactions

        The Company leases an industrial park store from a partnership  which is
owned 35.67% by the Vice Chairman of the Board of Directors. Lease payments made
to the partnership  during fiscal years 1995, 1994 and 1993, were  approximately
$59,000 each year.


Note 9 - Commitments and Contingencies

        The Company is party to certain  capital lease  agreements  for computer
equipment.  The gross amount of these  capital  leases  included in property and
equipment is as follows:

                                       1994        1995
                                   ----------    ----------

Computer equipment .....       .    $1,670,000   $1,670,000
Accumulated amortization            (1,030,000)    (754,000)
                                    ----------   ----------
                                    $  640,000   $  916,000
                                    ==========   ==========


      The Company is obligated  under several  noncancellable  operating  leases
primarily  for  warehouse,  office and  retail  space and  equipment  at various
locations.  Some leases provide for additional  rentals based on sales in excess
of specified  amounts.  Additionally,  certain  store leases have stated  annual
rental increases or rent  abatements.  Total rent expense for fiscal years 1995,
1994  and  1993,  was  approximately  $7,091,000,  $5,448,000,  and  $4,906,000,
respectively.

      Future minimum lease payments under noncancellable  leases and the present
value of future minimum  capital lease payments as of September 29, 1995, are as
follows:
<TABLE>
<CAPTION>

                                                             Capital     Operating
                                                              Leases       Leases
<S>                                                      <C>          <C>
Year ending September:
1996   .      .   .   .   .   .   .   .   .   .   .   .      331,000      7,460,000
1997   .      .   .   .   .   .   .   .   .   .   .   .      331,000      6,760,000
1998   .      .   .   .   .   .   .   .   .   .   .   .       98,000      6,028,000
1999   .      .   .   .   .   .   .   .   .   .   .   .       15,000      5,089,000
2000   .   .   .   .   .   .   .   .   .   .   .                 --       4,058,000
 2001 and future years  .                                        --       8,581,000
                                                        -----------   ------------
Total minimum lease payments  .                          $  775,000    $ 37,976,000
                                                         ==========    ============
Less amount representing interest .                         (64,000)
                                                         ------------
Present value of future minimum capital lease payments .    711,000
Less current maturities of obligation under capital
     leases . . . . . . . . . . . . . . . . . . . . . . .  (291,000)
                                                        ------------
Obligation under capital leases, excluding current
  maturities                                           $    420,000
                                                        ============
</TABLE>

      The  Company is  involved in  litigation  arising in the normal  course of
business. In the opinion of management, this litigation will not have a material
effect on the Companies' financial position.


                                                        31

<PAGE>



                                    THE COSMETIC CENTER, INC. AND SUBSIDIARIES

                                    NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


Note 9 - Commitments and Contingencies (Continued)

      The Company has employment agreements with certain employees that call for
minimum annual salaries totaling approximately $885,000. Certain agreements will
automatically  renew for a twelve  month  period  unless  notice to terminate is
given by either party twenty-four  months prior to the expiration date.  Certain
agreements  provide  that if the  respective  employee  dies,  is disabled or is
terminated by the Company,  other than for "good cause" (as defined  therein) or
if there is a change in control of the Company,  the Company is obligated to pay
the employee the balance of salary due over the remaining term of the agreement.
Additionally,  the Company may be  obligated  to buy back all of the  employee's
options  (vested or unvested),  which totalled  101,681 options at September 29,
1995. Payments will be based upon the difference between the market value of the
appropriate  class  of the  Company's  common  stock on the  event  date and the
exercise price of the options.

      During  1995,  the  Company's  Chairman  died.  As  a  result,  under  the
Chairman's  employment  agreement,  the Company was  required to record a salary
continuation  liability  of  approximately   $920,000,   $852,000  of  which  is
outstanding  as of September 30, 1995.  This  liability was partially  funded by
life insurance proceeds of $550,000 which is included in other income. There was
no required payment under the stock option buy back provision, as the Chairman's
beneficiary elected not to exercise this provision.






Item 9.  Disagreements on Accounting and Financial Disclosures

    None


                                                        32

<PAGE>



                                                     PART III


Item 10.  Directors and Executive Officers of the Registrant.

The directors and executive officers of the Company are as follows:
<TABLE>
<CAPTION>
       Name                 Age      Position with the Company
<S>                         <C>      <C>
Mark S. Weinstein            43      Chairman of the Board of Directors
Anita J. Weinstein           66      Vice Chairman, Vice President, Secretary, and Director
Ben S. Kovalsky              57      President, Chief Executive Officer, Chief Operating Officer,
                                     and Director
Susan K. Magenheim           38      Vice President, Assistant Secretary and Director
Donald R. Rogers             49      Director
Ronald M. Hirschel           45      Director
Allan Goldman                41      Senior Vice President - Marketing
Norman D. Everett            51      Vice President - Management Information Systems
Taner Kiranbay               51      Vice President - Warehousing, Distribution and Transportation
Michael J. Lewis             56      Vice President - Retail Operations
Bruce E. Strohl              45      Vice President - Finance and Chief Financial Officer
</TABLE>

        Mr. Louis R. Weinstein who founded the Company in 1957 and who has
served as the Chairman of the Board of Directors of the Company since June 1985,
died on July 8, 1995.

        The Board of Directors for election purposes is divided into three
classes, with the terms of Mrs. Magenheim and Mr. Hirschel expiring at the 1996
annual meeting, the terms of Mr. Mark Weinstein and Mr. Rogers expiring at the
1997 annual meeting and the terms of  Mr. Kovalsky and Mrs. Anita Weinstein
expiring at the 1998 annual meeting of shareholders.  The Company's officers are
appointed by and serve at the pleasure of the Board of Directors.  Mark
Weinstein and Susan Magenheim are the son and daughter of Anita Weinstein.

        Mr. M. Weinstein succeeded his father as Chairman of the Board of
Directors in July 1995. Until this time, Mr. M. Weinstein was Vice Chairman of
the Board of Directors and Chief Executive Officer of the Company since April
1989 and a Director of the Company since September 1982. From June 1985 to April
1989, he served as the Company's President.  From June 1981 to May 1985, Mr. M.
Weinstein served as the Company's Vice President.  From 1973 to June 1981, he
served in various other capacities with the Company.

        Mrs. A. Weinstein became Vice Chairman of the Board of Directors in July
1995.  Mrs. A. Weinstein has served as a Director and Secretary of the Company
since September 1982, and as a Vice President of the Company since April 1989.
She has served in various other offices and capacities with the Company, which
she co-founded with L. Weinstein, since 1957.

        Mr. B. Kovalsky has served as a Director, President, Chief Executive
Officer, and Chief Operating Officer of the Company since July 1995.  From April
1989 to July 1995 he served as a Director, President and Chief Operating Officer
of the Company.

        Mrs. S. Magenheim has served as a Director of the Company since 1989 and
as Vice President and Assistant Secretary of the Company since April 1986.


                                                        33

<PAGE>



     Mr. D. Rogers has served as a Director of the Company since  February 1983.
For more  than  the past  five  years,  he has been a member  of the law firm of
Shulman, Rogers, Gandal, Pordy & Ecker, P.A. in Rockville,  Maryland. Mr. Rogers
is a director of Allegiance Bank, N.A.

     Mr. R.  Hirschel  has served as a Director  of the Company  since  November
1994. Mr Hirschel has been a member of the law firm of Hirschel,  Savitz, Parker
& Hollman, P.A. (formerly Savitz, Kronthal & Hirschel, P.A.) since its inception
in 1991.  From 1988 to 1991, Mr. Hirschel was a consultant and lawyer in private
practice. Mr. A. Goldman  joined the Company in March 1995 as Senior Vice
President - Marketing.  From July 1988 to February  1995,  Mr.  Goldman was Vice
President - Merchandising for Rite Aid Corporation.

     Mr. N.  Everett  joined the  Company  in August  1990 as Vice  President --
Management Information Systems.


     Mr. M. Lewis joined the Company in January 1990 as Vice  President --
Retail Operations.

     Mr. B. Strohl joined the Company in April 1989 as Vice  President --
Finance and Chief Financial Officer.

Item 11.  Executive Compensation.


Item 12.  Security Ownership of Certain Beneficial Owners and Management.


Item 13.  Certain Relationships and Related Transactions.

The  information  called for by Items 11 -- 13 is  incorporated by reference
from the The Cosmetic Center,  Inc. Annual Meeting of Shareholders -- Notice and
Proxy Statement -- 1995 (to be filed pursuant to Regulation 14A not later than
120 days after the close of the fiscal year) in accordance with General
Instruction G to the Annual Report on Form 10-K.


                                                        34

<PAGE>



                                                      PART IV


Item 14.  Exhibits and Reports on Form 8-K.

   (A)   1.   Consolidated Financial Statements

              Included in Part II, Item 8 of this report:

              Report of Independent Public Accountants

              Consolidated Balance Sheets
                 as of September 29, 1995 and September 30, 1994

              Consolidated  Statements of Earnings  Fifty-two  weeks ended
                September 29, 1995  Fifty-three  weeks ended  September  30,
                1994 Fifty-two weeks ended September 24, 1993

              Consolidated  Statements of Shareholders'  Equity Fifty-two weeks
                ended September  29, 1995  Fifty-three  weeks ended  September
                30, 1994 Fifty-two weeks ended September 24, 1993

              Consolidated  Statements of Cash Flows Fifty-two weeks ended
                September 29, 1995  Fifty-three  weeks ended  September  30,
                1994  Fifty-two weeks ended September 24, 1993


           3. Exhibits. (Listed according to the number assigned in the table in
                       Item 601 of Regulations S-K)


EXHIBIT NO.   DESCRIPTION

   *   3  (C) Certificate of Incorporation of the Company, as amended

   *   3  (D) Bylaws of the Company, as amended

   *** 4 (I) Revolving  Loan  Promissory  Note dated February 28, 1995 between
               NationsBank, N.A. and The Cosmetic Center, Inc. and its
               Subsidiaries.

   *  10 (D) 1991 Stock Option Plan, as amended.

   ** 10 (E) Employment  Agreement  dated February 28, 1991 by and between the
               Company and Louis R. Weinstein.

   ** 10 (F) Employment  Agreement  dated February 28, 1991 by and between the
               Company and Mark S. Weinstein.

                                                        35

<PAGE>



EXHIBIT NO.   DESCRIPTION (Continued)

  ** 10 (G) Employment  Agreement  dated February 28, 1991 by and between the
               Company and Ben S. Kovalsky.

 *** 10 (H) Employment  Agreement  dated  August 1, 1995 by and between the
               Company and Michael J. Lewis.

***  22     Subsidiaries of the Registrant.

***  24     Consent of Accountants

***  27    Financial Data Schedule



     *  Incorporated  by  reference  to Exhibits to the  Company's  Registration
        Statement on Form S-1 dated February 28, 1992, File No. 33-46094.

    **  Incorporated by reference to the Company's Form 10-K for the year ended
        September 27, 1991.

    *** Filed herewith.




   (B)        Reports on Form 8-K.

            No reports on Form 8-K were filed during the fourth quarter of 1995.

                                                        36

<PAGE>




                                                    SIGNATURES

Pursuant to the  requirements of Section 13 or 15(d) of the Securities  Exchange
Act of 1934,  the  registrant  has duly  caused  this report to be signed on its
behalf of the undersigned, thereunto duly authorized.

                                        THE COSMETIC CENTER, INC.


                                   By      /S/ MARK S. WEINSTEIN
                                            Mark S. Weinstein
Date:  December 18, 1995                 Chairman of the Board of Directors


                                   By      /S/ ANITA J. WEINSTEIN
                                           Anita J. Weinstein
Date:  December 18, 1995                 Vice Chairman of the Board of Directors


     Pursuant to the  requirements of the Securities  Exchange Act of 1934, this
report  has  been  signed  below  by the  following  persons  on  behalf  of the
registrant and in the capacities on the dates indicated.

<TABLE>
Date
<S>                             <C>                                       <C>
12/18/95                         /s/ MARK S. WEINSTEIN                    Chairman of the Board of Directors
                                  Mark S. Weinstein


12/18/95                        /s/ ANITA J. WEINSTEIN                    Vice Chairman, Vice President,
                                 Anita J. Weinstein                        Secretary, and Director


12/18/95                         /s/ BEN S. KOVALSKY                      President, Chief Executive Officer, Chief
                                   Ben S. Kovalsky                        Operating Officer and Director


12/18/95                        /s/ SUSAN K. MAGENHEIM                    Vice President, Assistant Secretary
                                 Susan K. Magenheim                       and Director


12/18/95                         /s/ DONALD R. ROGERS                     Director
                                  Donald R. Rogers


12/18/95                        /s/ RONALD M. HIRSCHEL                    Director
                                 Ronald M. Hirschel


12/18/95                          /s/ BRUCE E. STROHL                     Vice President - Finance
                                   Bruce E. Strohl                        and Chief Financial Officer


12/18/95                         /s/ ARLENE H. WRIGHT                     Controller and Chief Accounting Officer
                                  Arlene H. Wright
</TABLE>

                                                        37







                                           REVOLVING LOAN PROMISSORY NOTE


Bethesda, Maryland                                             February 28, 1995

Company:                        The Cosmetic Center, Inc.
                                M. Steven Cosmetic Company, Inc.
                                Anita Jean Cosmetics, Inc.
                                Susan Kay Cosmetics, Inc.
                                Courtney Brooke, Inc.
                                Adam Michael Cosmetic, Inc.
                                Dumonde Distributors, Inc.

Maximum Amount:   $15,000,000

Termination Date: February 28, 1996

Interest Rate Options (check options available):

                                              Applicable Margin

           X      Base Rate -                      . 75     %
        -------                                  ----------

           X      Eurodollar Rate +                1.15     %

This  Note  evidences  Loans  made by  Lender  to  each  Company  pursuant  to a
commitment in the Maximum Amount.  From the date hereof to the Termination Date,
each  Company,  subject to the terms and  conditions  of this Note,  may borrow,
repay and reborrow Loans up to the Maximum Amount.

   Each  Company,  for  value  received,   promises  to  pay  to  the  order  of
NATIONSBANK,  N.A. ("Lender"),  at its office in Bethesda,  Maryland,  or at any
other place  specified in writing by Lender,  in immediately  available  Dollars
prior to 11:00 a.m. on each date due, and without  deduction or setoff for Taxes
or any other amounts,  the principal amount of each Loan, together with interest
on the unpaid  principal  balance of such Loan at the applicable  rate set forth
herein.

        This Note is issued upon the following terms and conditions:


                                                     ARTICLE I.
                                                      THE LOANS


        1.1.      Definitions.  Unless  defined  elsewhere  herein,  defined
terms  used  herein  shall  have  the meanings given to them in Article III
hereof.

        1.2.  Making  the  Loans.  Each  Eurodollar  Rate  Loan  shall  be in an
aggregate amount which is an integral  multiple of $100,000.  Each Loan shall be
made by irrevocable  notice to Lender  (stating the Type Loan, the amount of the
Loan, the date of the Loan, the maturity date of the Loan (in the case of a Loan
having an agreed  upon  maturity  date  prior to the  Termination  Date) and the
initial Interest Period for the Loan),  given by any Company to Lender not later
than 11:30 a.m., (a) as to any Eurodollar Rate Loan, at least three (3) Business
Days prior to the date of such Type Loan,  and (b) as to any Base Rate Loan,  on
the date of such Type Loan.  Lender shall, not later than 1:00 p.m., on the date
of each Loan, deposit the proceeds of such Loan in immediately available Dollars
in the general deposit account of the Companies with Lender.

        1.3.  Repayment.  Each Company shall repay the principal balance of each
Loan on the  earliest of (a) a  declaration  by Lender  pursuant to Section 1.10
hereof,  (b) the Termination  Date or (c) the maturity date of such Loan (in the
case of a Loan  having an agreed  upon  maturity  date prior to the  Termination
Date).

        1.4.  Prepayments.  Each Company may prepay any Base Rate Loan, in whole
or in part,  without  penalty or premium.  No prepayment of any Eurodollar  Rate
Loan or any part thereof shall be permitted prior to the last day of the current
Interest Period therefor without the prior consent of Lender;  provided, that if
Lender  determines  that it may not lawfully  maintain a Eurodollar Rate Loan to
the last day of the current Interest Period therefor,  each Company shall prepay
such Eurodollar Rate Loan on the date required by Lender.  Notwithstanding  such
prohibition,  if there is a prepayment of any Eurodollar  Rate Loan prior to the
last  day of the  current  Interest  Period  therefor,  whether  by  consent  or
requirement  of Lender or because of  acceleration  or  otherwise,  each Company
shall, within fifteen (15) days of any request by Lender, pay to Lender any loss
or expense which Lender may incur or sustain as a result of any such prepayment.
A statement as to the amount of such loss or expense, prepared in good faith and
in reasonable detail by Lender and submitted by Lender to the Companies shall be
conclusive and binding absent manifest error in computation.  Calculation of all
amounts  payable to Lender under this Section 1.4 shall be made as though Lender
shall have  actually  funded or committed to fund the relevant  Eurodollar  Rate
Loan  through the  purchase of an  underlying  deposit in an amount equal to the
amount of such Loan and having a maturity  comparable  to the  current  Interest
Period for such Eurodollar Rate Loan;  provided,  however,  that Lender may fund
any Eurodollar Rate Loan in any manner it sees fit and the foregoing  assumption
shall be utilized only for the purpose of calculation  of amounts  payable under
this Section 1.4.

        1.5. Yield Protection and Indemnity.  If, after the date hereof,  Lender
(which  shall  include,  for  purposes  of this  Section  1.5,  any  corporation
controlling  Lender)  determines  that  the  adoption  or  modification  of  any
applicable  Law  regarding  Lender's  required  levels  of  reserves,  deposits,
insurance  or capital  (including  any  allocation  of capital  requirements  or
conditions), or any interpretation or administration thereof by any governmental
authority  or  agency  charged  with  the   interpretation,   administration  or
compliance of Lender with any of such requirements, has or would have the effect
of (a) increasing  Lender's costs relating to the obligation  hereunder,  or (b)
reducing  the rate of return of Lender on the  obligation  hereunder  to a level
below  that  which  Lender  could  have   achieved  but  for  such  adoption  or
modification  each  Company  shall,  within  fifteen (15) days of any request by
Lender, pay to Lender such additional amounts as will compensate Lender for such
increase in costs or reduction  in rate of return of Lender.  A  certificate  of
Lender claiming compensation under this Section and setting forth the additional
amount or amounts to be paid to it hereunder shall be conclusive,  provided that
the  determination  thereof is made on a reasonable  basis. In determining  such
amount or  amounts,  Lender may use any  reasonable  averaging  and  attribution
methods.

        1.6.      Interest.

        (a) Base Rate Loans. The unpaid principal balance of each Base Rate Loan
shall bear interest at the Base Rate minus the Applicable Margin, which interest
rate shall  change  without  notice  with each change in the Base Rate as of the
date of any such change. Interest on each Base Rate Loan shall be payable on the
last day of each Interest Period therefor. Unless Lender otherwise agrees in its
sole discretion and subject to Section  1.6(e),  after the occurrence and during
the continuation of an Event of Default all Loans shall be made, continued after
the then  current  Interest  Period or  converted at the end of the then current
Interest Period as or into Base Rate Loans.

        (b)  Eurodollar  Rate  Loans.  The  unpaid  principal  balance  of  each
Eurodollar  Rate  Loan  shall  bear  interest  at the  Eurodollar  Rate for such
Eurodollar  Rate Loan plus the Applicable  Margin.  Interest on each  Eurodollar
Rate Loan shall be payable on the last day of each Interest Period therefor and,
if such  Interest  Period is more than three  months,  every three months during
such Interest  Period.  A Eurodollar  Rate Loan shall not be available if Lender
determines  that  such  Eurodollar  Rate  Loan  would  be  unlawful  or that the
Interbank  Rate does not  fairly  reflect  the cost to Lender  of  funding  such
Eurodollar Rate Loan.

        (c)  Continuations  or Conversions.  Subject to the terms and conditions
hereof,  each Company  shall have the right (i) with  respect to any  Eurodollar
Rate Loan, on the last day of the Interest Period  applicable  thereto,  or (ii)
with respect to any Base Rate Loan,  on any  Business  Day, to continue any Type
Loan as the same  Type  Loan or  convert  any Type Loan to  another  Type  Loan;
provided  that  (A) no such  continuation  or  conversion  shall  result  in the
outstanding  principal  balance  of any  Eurodollar  Rate Loan  being  less than
$100,000, and (B) unless Lender otherwise agrees in its sole discretion, no Loan
may be continued as a Eurodollar  Rate Loan or converted into a Eurodollar  Rate
Loan at any time that an Event of Default has occurred and is  continuing.  Each
such  continuation  or  conversion  shall be effected by  irrevocable  notice to
Lender  (stating the Type and amount of the Loan to be  continued or  converted,
the Type Loan or Loans  which will be  outstanding  after such  continuation  or
conversion  and the new  Interest  Period for each such Type Loan) given by such
Company to Lender not later than 11:30 a.m.  (x) as to any Loan to be  continued
as or converted  into a Eurodollar  Rate Loan,  at least three (3) Business Days
prior to the first day of the new Interest Period,  and (y) as to any Loan to be
continued  as or  converted  into a Base Rate Loan,  on the first day of the new
Interest  Period.  If any  Company  fails to give a notice  of  continuation  or
conversion  as provided  herein,  the  applicable  Loan shall be continued as or
converted into a Base Rate Loan on the last day of the current  Interest  Period
for such Loan.

        (d)  Computations.  Interest  on each  Eurodollar  Rate  Loan  shall  be
calculated  on the basis of actual days  elapsed,  but  computed as if each year
consisted of 360 days,  and interest on each Base Rate Loan shall be  calculated
on the basis of actual days elapsed,  but computed as if each year  consisted of
365 or 366 days,  as the case may be. The books and  records of Lender  shall be
prima facie evidence of all sums due Lender under this Note.

        (e) Past Due Principal  and Interest.  All past due principal of and, to
the extent  permitted  by Law,  all past due  interest on any Loan and any other
past due amount  owing under or pursuant to this Note shall bear  interest  from
the date due until paid at the Default Rate.

        1.7.      Representations  and  Warranties.  On  the  date  hereof  and
on  the  date  of  each  Loan  made hereunder, each Company represents and
warrants to Lender as follows:

        (a) Existence.  Each Company and its  Subsidiaries is a corporation duly
organized,  validly existing and in good standing under the Laws of the state of
its  organization  and is duly  qualified to do business and in good standing in
each other state where the nature or extent of its business  activities requires
such qualification. No Company has a Subsidiary which is not also a signatory to
this Note.

        (b) Power and  Authority.  Each  Company  and its  Subsidiaries  has all
requisite  power and  authority  to own or lease  its  properties,  conduct  its
business as now conducted and to execute, deliver and perform the Loan Documents
to which it is a party.

        (c)  Authorization  and  Enforceability.  The  execution,  delivery  and
performance  of the  Loan  Documents  to  which  it is a party  have  been  duly
authorized  by  all  necessary   corporate   action  of  each  Company  and  its
Subsidiaries  and require no consent of any Person which has not been  obtained,
and the Loan Documents  constitute valid and binding obligations of each Company
party  thereto,  enforceable  in  accordance  with their  terms,  except as such
enforceability may be limited by Debtor Relief Laws and by general principles of
equity.

        (d) No Violation.  The execution,  delivery and  performance of the Loan
Documents do not and will not violate any Company's  charter,  bylaws,  or other
organizational documents, any Laws applicable to any Company or any agreement to
which such Company is a party or by which such Company is bound.

        (e) Financial Statements.  The Financial Statements of each Company most
recently  delivered  to Lender have been  prepared in  accordance  with GAAP and
fairly present the consolidated financial condition and results of operations of
each  Company  and its  Subsidiaries  as of the date  thereof and for the period
covered  thereby,  and no material adverse change has occurred in such financial
condition since the date of the Financial  Statements most recently delivered to
Lender prior to the date of this Note.

        (f)  Litigation.  Except as disclosed in  Financial  Statements  (or the
notes thereto) or other  writings  heretofore  delivered to Lender,  there is no
litigation  pending or, to the knowledge of any Company,  threatened against any
Company or any of its Subsidiaries  which could reasonably be expected to have a
Materially Adverse Effect.

        (g) General.  All Financial  Statements,  reports and other  information
heretofore  delivered by each Company to Lender,  when taken as a whole,  do not
contain any untrue  statement  of a material  fact or omit to state any material
fact necessary to make the  statements  therein,  in light of the  circumstances
under which they were made, not misleading.

        (h) Tradenames.  No Company  currently  utilizes any tradenames in the
conduct of its business,  other than "The Cosmetic Center", "Courtney Brooke"
and "Michelle Dumonde."

        1.8.  Conditions  Precedent.  If Lender is otherwise  committed to do so
under this Note,  Lender shall not be obligated to make any Loan unless,  on the
date of such Loan, (a) no Default Condition or Event of Default has occurred and
is  continuing,  (b) since the date of the  Financial  Statements  most recently
delivered to Lender prior to the date of this Note, no material  adverse  change
shall have occurred and be  continuing  in the  financial  condition or business
operations of each Company and its Subsidiaries, taken as a whole, (c) such Loan
is not  prohibited  by Law,  and (d) each  Company  shall have  executed  and/or
delivered  to  Lender  such  other  documents  and  instruments  as  Lender  may
reasonably  request in order to enable  such  Company  to qualify  for such Loan
under the Loan Documents.

        1.9.      Covenants.  Unless  and  until  this Note has been  paid in
full or  Lender  otherwise  agrees in writing, each Company agrees as follows:

        (a) Financial Statements,  etc. Each Company will deliver to Lender, (i)
within 90 days  after  the last day of each of its  fiscal  years,  consolidated
Financial  Statements showing the financial  condition and results of operations
of each Company and its Subsidiaries as of the last day of, and for, such fiscal
year,  which Financial  Statements shall be prepared in accordance with GAAP and
be  accompanied  by  the  unqualified  audit  report  of a firm  of  independent
certified  public  accountants   reasonably   acceptable  to  Lender  and  by  a
certificate  executed by a responsible  officer of each Company  certifying that
such Company and each of its  Subsidiaries  is in compliance  with the terms and
conditions  of the Loan  Documents  to which it is a party,  (ii) within 45 days
after  the  last  day of each of its  fiscal  quarters,  consolidated  Financial
Statements  showing the  financial  condition  and results of operations of each
Company and its  Subsidiaries  as of the last day of such fiscal quarter and for
such  fiscal  quarter  and  portion of the fiscal year ending on the last day of
such fiscal quarter,  which Financial Statements shall be prepared in accordance
with GAAP and be accompanied by a certificate  executed by a responsible officer
of such Company  certifying that such Financial  Statements are true and correct
and that such Company and each of its  Subsidiaries  is in  compliance  with the
terms and  conditions  of the Loan  Documents to which it is a party,  and (iii)
promptly after request therefor,  such other information regarding the financial
condition or business  operations of any Company and each of its Subsidiaries as
Lender may reasonably request.

        (b) Notices.  Each Company will deliver to Lender,  promptly  after such
Company  obtains  knowledge  thereof,  notice of the  occurrence  of any Default
Condition or Event of Default under this Note, of the  institution  or threat of
any  litigation  against  such  Company or any of its  Subsidiaries  which could
reasonably  be expected to have a Materially  Adverse  Effect,  and of any other
material  adverse  change in the financial  condition or business  operations of
such Company and its Subsidiaries, taken as a whole.

        (c) Books and Records.  Each  Company  will keep,  and cause each of its
Subsidiaries  to keep, its financial  books and records in accordance  with GAAP
and permit  Lender to inspect and to discuss with its  officers,  directors  and
accountants  such books and records and its properties  and business  operations
during reasonable business hours.

        (d) Existence and Qualification.  Each Company will maintain,  and cause
each  of  its  Subsidiaries  to  maintain,   its  corporate  existence  and  its
qualification to do business and good standing where necessary and all necessary
permits and  licenses,  except to the extent a failure to so maintain  could not
reasonably be expected to have a Materially Adverse Effect.

        (e)  Obligations,  etc.  Each Company  will timely pay and perform,  and
cause each of its  Subsidiaries  to timely pay and perform,  all of its material
taxes and other obligations, except to the extent being contested by appropriate
proceedings;  each Company will maintain,  and cause each of its Subsidiaries to
maintain,  insurance  (including  self  insurance)  in such  amounts,  with such
deductibles,  and against  such risks as is  customary  for  similarly  situated
businesses; and each Company will observe and comply with, and cause each of its
Subsidiaries to observe and comply with, all material applicable Laws (including
environmental  Laws) and all  material  agreements  to which it is a party or by
which it is bound.

        (f) Tradenames.  Each Company will promptly  notify Lender of the
adoption of any additional  tradenames or its intent to change its name.

        (g) Use of  Proceeds.  Each  Company  will use the proceeds of each Loan
solely to acquire or carry on a business or commercial enterprise.

        (h) Tangible Net Worth.  The tangible net worth of The Cosmetic  Center,
Inc.,  reported on a  consolidated  basis and computed in accordance  with GAAP,
shall not, on the last day of each fiscal quarter of such Company,  be less than
the sum of the net worth as reported in the audited  fiscal  year-end  Financial
Statements as of September 27, 1993, plus one and one half percent (1.5%) of the
consolidated  accumulated  gross sales of such  Company  during the period since
such date.

        (i) Contingent Liabilities. No Company will endorse, guarantee or become
surety for the obligation of any person or entity,  except that each Company may
endorse  checks and  negotiable  instruments  for  collection  or deposit in the
ordinary course of business.

        (j)  Merger or  Acquisition.  No  Company  will enter into any merger or
consolidation  agreement or other agreement to acquire all or substantially  all
the assets of any Person which requires such Company on a consolidated  basis to
pay, issue stock, promise to pay in the future, or exchange or deliver assets in
an aggregate  amount or value greater than  $100,000,  or which does not provide
that such Company is the surviving entity.

        (k)  Transfer of Assets.  No Company  will sell,  lease  (excluding  any
sub-lease),  assign,  pledge  (except as  provided in  subsection  (l) below) or
otherwise dispose of any of such Company's properties or assets,  whether now or
owned or hereafter  acquired,  except in the ordinary  course of business or for
fair value.

        (l) Leases. No Company will, as lessee,  create, incur, assume or suffer
to  exist  any  lease   obligations   in  an  aggregate   amount   greater  than
$2,500,000.00,  other than leases for the  financing  of personal  property  and
lease obligations incurred in the ordinary course of such Company's business.

        (m)  Loans.  No  Company  will  make any  loans to or repay  any
existing  loans  made to it by any of its officer, directors or stockholders.

        (n)  Indebtedness.  No Company  will  borrow  money or incur any debt in
excess of  $25,000,  other  than debt (a) for goods or  materials  purchased  or
services  obtained  in the  ordinary  course  of such  Company's  business,  (b)
constituting  other  trade  payables  incurred  in the  ordinary  course of such
Company's  business,  (c) as provided in subsection (l) above or (d) Loans under
this Note.

        (o) Security  Interests.  No Company will,  except for leases  permitted
under subsection (l) above,  and any sub-lease,  and any purchase money security
interest  entered into the ordinary  course of such Company's  business grant, a
security interest or a lien on or assign any of such Company's assets.

        1.10.     Events of  Default.  It shall be an event of  default  ("Event
of  Default")  under this Note and each of the other Loan Documents if any one
of the following shall occur:

        (a) Any Company shall fail to make any payment of principal, interest or
other amounts owing under this Note when due;

        (b) Any Company,  any of its  Subsidiaries or any guarantor of this Note
shall fail to observe or perform any of their respective obligations (other than
obligations  covered by clause (a) preceding)  under the Loan Documents when due
and such  failure  continues  for a period of thirty (30) days after notice from
Lender;

        (c) Any Company,  any of its  Subsidiaries or any guarantor of this Note
shall fail to make any payment  when due on any  material  Debt (other than this
Note) which any Company, any of it Subsidiaries or any guarantor of this Note is
obligated to pay as borrower,  guarantor or in any other capacity or any default
or event of default shall occur under any  agreement  evidencing or securing any
such material Debt;

        (d) Any voluntary or involuntary  proceeding under any Debtor Relief Law
is commenced by or against any Company, any of its Subsidiaries or any guarantor
of this Note or any of its assets,  and, if involuntary,  such proceeding is not
dismissed within 60 days after the commencement thereof; or

        (e) Any  representation  or  warranty  made by any  Company,  any of its
Subsidiaries or any guarantor of this Note under any of the Loan Documents shall
be false or incorrect in any material respect when made or deemed made.

        If one or more of the foregoing  Events of Default  shall occur,  Lender
may, at its option, declare all or any part of the outstanding principal of this
Note plus  accrued  unpaid  interest on this Note and any other  accrued  unpaid
amount  owing  under  this  Note  or any  of  the  other  Loan  Documents  to be
immediately due and payable, and Lender shall have no further obligation to make
Loans under this Note, and Lender may exercise any and all available  rights and
remedies under any Loan Document or under  applicable Law.  Notwithstanding  the
foregoing,  if an Event of  Default  occurs  under  clause  (d)  preceding,  the
outstanding principal of this Note plus accrued unpaid interest on this Note and
any other  accrued  unpaid amount owing under this Note or any of the other Loan
Documents shall automatically and immediately become due and payable without any
action by Lender.

                                                     ARTICLE II.
                                                    MISCELLANEOUS


        2.1. Waivers and Consents. Each Company and all endorsers,  sureties and
guarantors  of this Note  hereby  severally  waive  demand and notice of demand,
presentment for payment,  protest,  notice of protest, notice of acceleration of
the maturity of this Note,  notice of intention  to  accelerate  the maturity of
this Note, diligence in collection, the bringing of any suit against any Person,
and any notice of or defense on  account of any  extensions,  renewals,  partial
payments  or  changes  in  this  Note  or in any of its  terms,  provisions  and
covenants,  or any releases or  substitutions  of any security for this Note, or
any delay, indulgence or other act of any holder hereof, whether before or after
maturity.

        2.2.      [Intentionally Omitted]

        2.3.  Expenses;  Amendments.  Each  Company  agrees  to pay  Lender  all
reasonable costs and expenses, including reasonable attorneys' fees, incurred by
Lender in  connection  with the  preparation  of this  Note and any  other  Loan
Documents,  making the Loans  hereunder,  enforcing or collecting the Loans, and
all amendments,  consents and waivers related to the Loans and requests therefor
by such Company. No such amendment,  consent or waiver shall be effective unless
in writing  and signed by the party  against  which the  enforcement  thereof is
asserted.

        2.4.      Governing  Law.  This Note shall be  construed  and enforced
in  accordance  with and governed by the Laws of the State in which this Note is
payable and the Federal  Laws of the United  States of America.  To the extent
applicable,  Tex. Rev. Civ. Stat.  Ann. art. 5069 Ch. 15 (which  regulates
certain  revolving  credit loan accounts and revolving tri-party accounts) shall
not apply to the Loans evidenced by this Note.

        2.5       Joint and  Several  Liability.  The  liability  of each
Company for any  covenants,  agreements, obligations or other undertakings by
all of the Companies under the Loan Documents shall be joint and several.

        2.6.  Binding  Effect.  This Note shall be binding upon and inure to the
benefit of each Company and Lender and their respective  successors and assigns,
except that no Company shall have the right to assign its rights or  obligations
hereunder or any interest  herein  without the prior written  consent of Lender.
Lender may assign to one or more financial  institutions  all or any part of, or
may grant  participations to one or more financial  institutions in or to all or
any part of, any Loan or Loans and this Note and the other Loan  Documents,  and
to the extent of any such  assignment or  participation  (except where otherwise
stated) the assignee or purchaser of such assignment or participation shall have
the  rights  and  benefits  with  respect  to each Loan or Loans and this  Note,
including Section 1.5 hereof, as it would have if it was Lender hereunder.

        2.7. No Waivers, Cumulative Rights; Severability. No failure or delay by
Lender in exercising any right  hereunder  shall operate as a waiver thereof nor
shall any  single or  partial  exercise  thereof  preclude  any other or further
exercise  thereof  or the  exercise  of any other  right.  The  rights of Lender
hereunder  shall be  cumulative  and not exclusive of each other or of any other
right now or hereafter  provided at Law or in equity.  A determination  that any
provision  of this  Note is  unenforceable  or  invalid  shall  not  affect  the
enforceability or validity of any other provision of this Note.

        2.8.  Notices;  Time.  Whenever a time is referred to in this Note, such
time shall be the local time in the city in which this Note is payable.  Notices
hereunder must be given in writing (which may be a facsimile transmission) to be
effective  and shall be  effective  upon receipt by any Company or Lender at the
address set forth on the signature  page hereof or at such other address as such
Company or Lender may notify the other.


        2.9. SUBMISSION TO JURISDICTION; WAIVER.  EACH COMPANY HEREBY
        IRREVOCABLY AND UNCONDITIONALLY:

        (a)  SUBMITS  FOR  ITSELF  AND  ITS  PROPERTY  IN ANY  LEGAL  ACTION  OR
PROCEEDING RELATING TO THIS NOTE OR ANY OTHER LOAN DOCUMENT TO THE NON-EXCLUSIVE
GENERAL  JURISDICTION  OF THE COURTS OF THE STATE IN WHICH THIS NOTE IS PAYABLE,
THE DISTRICT  COURTS OF THE UNITED  STATES OF AMERICA  LOCATED IN SUCH STATE AND
THE APPELLATE COURTS FROM ANY THEREOF;

        (b) CONSENTS THAT ANY SUCH ACTION OR  PROCEEDING  MAY BE BROUGHT IN SUCH
COURTS,  AND WAIVES ANY OBJECTION THAT IT MAY NOW OR HEREAFTER HAVE TO THE VENUE
OF ANY SUCH  ACTION  OR  PROCEEDING  IN ANY SUCH  COURT OR THAT  SUCH  ACTION OR
PROCEEDING WAS BROUGHT IN AN INCONVENIENT FORUM AND AGREES NOT TO PLEAD OR CLAIM
THE SAME;

        (c) WAIVES  PERSONAL  SERVICE OF ANY AND ALL PROCESS  UPON IT AND AGREES
THAT ALL SUCH  SERVICE  OF  PROCESS  IN ANY SUCH  ACTION  OR  PROCEEDING  MAY BE
EFFECTED  BY MAILING A COPY  THEREOF BY  REGISTERED  OR  CERTIFIED  MAIL (OR ANY
SUBSTANTIALLY  SIMILAR FORM OF MAIL),  POSTAGE  PREPAID,  TO SUCH COMPANY AT ITS
ADDRESS SET FORTH BELOW ITS  SIGNATURE  BELOW OR AT SUCH OTHER  ADDRESS OF WHICH
LENDER SHALL HAVE BEEN NOTIFIED PURSUANT HERETO; AND

        (d)  AGREES  THAT  NOTHING  HEREIN  SHALL  AFFECT THE RIGHT OF LENDER TO
EFFECT  SERVICE  OF  PROCESS IN ANY OTHER  MANNER  PERMITTED  BY LAW OR LIMIT OR
OTHERWISE  AFFECT THE RIGHT OF LENDER TO BRING ANY ACTION OR PROCEEDING  AGAINST
SUCH COMPANY OR ITS PROPERTY IN THE COURTS OF OTHER JURISDICTIONS.

        2.10.  WAIVER  OF JURY  TRIAL.  EACH  COMPANY  AND  LENDER  EACH  HEREBY
INTENTIONALLY AND VOLUNTARILY WAIVE ANY RIGHT WHICH EITHER OF THEM MAY HAVE TO A
TRIAL BY JURY IN CONNECTION WITH ANY MATTER  DIRECTLY OR INDIRECTLY  RELATING TO
THIS NOTE OR ANY OTHER LOAN DOCUMENT. THE SCOPE OF THIS WAIVER IS INTENDED TO BE
ALL-ENCOMPASSING OF ANY AND ALL DISPUTES THAT MAY BE FILED IN ANY COURT AND THAT
RELATE TO THE SUBJECT MATTER OF THIS TRANSACTION,  INCLUDING WITHOUT LIMITATION,
CONTRACT CLAIMS,  TORT CLAIMS,  BREACH OF DUTY CLAIMS,  AND ALL OTHER COMMON LAW
AND STATUTORY CLAIMS.

                                                     ARTICLE III
                                                    DEFINITIONS

        As used in and for all purposes of this Note,  the terms defined in this
Article III shall have the following  meanings,  and the singular  shall include
the  plural,  and vice  versa,  unless  otherwise  specifically  required by the
context:

        "Applicable Margin" means the applicable  percentage set forth under the
"Applicable Margin" column on the first page of this Note.

        "Base  Rate"  means,  for any day, a simple  rate per annum equal to the
higher of (a) the Prime Rate for such day and (b) the sum of  one-half  (1/2) of
1% plus the Federal Funds Rate for such day.

        "Base  Rate  Loan"  means a Loan  which  bears  interest  at the time in
question based on the Base Rate.

        "Business  Day" means a day on which  Lender is open for the  conduct of
substantially  all of its banking  business at its  principal  office and if the
applicable  Business  Day relates to any  Eurodollar  Rate Loan,  a day on which
dealings are carried on in the applicable interbank Eurodollar market.

        "Debt" of any Person means all  obligations,  contingent  or  otherwise,
which in accordance  with GAAP should be classified  upon such Person's  balance
sheet as  liabilities  or  disclosed  in  footnotes  thereto,  but in any  event
including liabilities secured by any lien existing on property owned or acquired
by such Person or a Subsidiary  thereof  (whether or not the  liability  secured
thereby shall have been assumed) and  obligations  which have been or under GAAP
should be capitalized for financial reporting purposes.

        "Debtor Relief Laws" means the  Bankruptcy  Code of the United States of
America  and all  other  applicable  liquidation,  conservatorship,  bankruptcy,
moratorium, rearrangement,  receivership, insolvency, reorganization, suspension
of payments, or similar debtor relief Laws from time to time in effect affecting
the rights of creditors generally.

        "Default Condition" means the occurrence of any event, condition, act or
omission which,  after  satisfaction of any requirement for the giving of notice
or  the  lapse  of  time,  or  the  happening  of any  other  condition,  or any
determination by Lender, or any combination of the foregoing, would unless cured
or waived become an Event of Default.

        "Default Rate" means an interest rate per annum equal to two (2) percent
above the Base Rate.

        "Dollars" and the sign "$" means dollars or such coin or currency of the
Untied  States of America as at the time of payment shall be legal funds for the
payment of public and private debts in the United States.

        "Eurodollar  Rate" means,  with respect to any Eurodollar  Rate Loan for
the Interest Period applicable  thereto, a rate per annum determined pursuant to
the following formula:

   Eurodollar Rate =         Interbank Offered Rate
                               1 - Eurodollar Reserve Percentage

        "Eurodollar  Rate Loan" means each Loan which bears interest at the time
in question based on the Eurodollar Rate.

        "Eurodollar  Reserve  Percentage"  means,  for any day, that  percentage
(expressed as a decimal) which is in effect from time to time under Regulation D
of the Board of Governors of the Federal Reserve System (or any  successor),  as
such regulation may be amended from time to time or any successor regulation, as
the maximum  reserve  requirement  (including,  without  limitation,  any basic,
supplemental,  emergency, special, or marginal reserves) applicable with respect
to Eurocurrency  liabilities as that term is defined in Regulation D (or against
any other category of liabilities  that includes  deposits by reference to which
the interest rate of Eurodollar Rate Loans is determined), whether or not Lender
has any  Eurocurrency  liabilities  subject to such reserve  requirement at that
time.  Eurodollar Loans shall be deemed to constitute  Eurocurrency  liabilities
and as such shall be deemed subject to reserve  requirements without benefits of
credits for proration,  exceptions or offsets that may be available from time to
time to Lender. The Eurodollar Rate shall be adjusted automatically on and as of
the effective date of any change in the Eurodollar Reserve Percentage.

        "Federal  Funds Rate" means,  for any day,  the rate per annum  (rounded
upward to the nearest 1/100th of 1%) equal to the weighted  average of the rates
on overnight  Federal  funds  transactions  with members of the Federal  Reserve
System  arranged  by Federal  funds  brokers on such day,  as  published  by the
Federal  Reserve Bank of New York on the Business Day next  succeeding such day,
provided  that (a) if such day is not a Business Day, the Federal Funds Rate for
such day shall be such rate on such transactions on the next preceding  Business
Day, and (b) if no such rate is so published  on such next  succeeding  Business
Day,  the Federal  Funds Rate for such day shall be the  average  rate quoted to
Lender on such day on such transactions as determined by Lender.

        "Financial  Statements"  means,  as may be applicable,  balance  sheets,
statements  of  income,   cash  flow   statements,   statements  of  changes  in
stockholders equity, and reconciliations of partnership accounts.

        "GAAP" means  generally  accepted  accounting  principles  in the United
States applied on a consistent basis.

        "Governmental  Authority" means any government or political  subdivision
or any agency,  authority,  bureau,  central  bank,  commission,  department  or
instrumentality of either, or any court, tribunal, grand jury or arbitrator,  in
each case whether foreign or domestic.

        "Interbank Offered Rate" means, with respect to any Eurodollar Rate Loan
for the Interest Period applicable  thereto,  the average (rounded upward to the
nearest  one-sixteenth  (1/16)  of one  percent)  per  annum  rate  of  interest
determined  by the  office of Lender  then  determining  such  rate  (each  such
determination to be conclusive and binding) as of two Business Days prior to the
first day of such Interest  Period,  as the effective  rate at which deposits in
immediately available funds in Dollars are being, have been, or would be offered
or quoted  by  Lender to major  banks in the  applicable  interbank  market  for
Eurodollar  deposits  at any time  during the  Business  Day which is the second
Business Day immediately  preceding the first day of such Interest Period, for a
term comparable to such Interest Period and in the amount of the Eurodollar Rate
Loan. If no such offers or quotes are generally  available for such amount, then
Lender shall be entitled to determine the  Eurodollar  Rate by estimating in its
reasonable  judgment  the per annum  rate (as  described  above)  that  would be
applicable if such quotes or offers were generally available.

        "Interest  Period" means (a) with respect to each  Eurodollar Rate Loan,
the period commencing on the Business Day such Loan is made or otherwise becomes
a Eurodollar Rate Loan and ending one, two, three or six months  thereafter,  as
each Company may elect; provided that:
                   (i) any Interest  Period which would  otherwise  end on a day
which is not a Business  Day shall be extended to the next  succeeding  Business
Day unless such Business Day falls in another calendar month, in which case such
Interest Period shall end on the next preceding Business Day;
                  (ii) any Interest Period which begins on the last Business Day
of a calendar month (or on a day for which there is no numerically corresponding
day in the calendar month at the end of such Interest Period) shall,  subject to
clause (iii) below, end on the last Business Day of a calendar month; and
                  (iii) no Interest  Period may end after the earlier of the
Termination  Date and the agreed upon maturity date of the Loan; and

        (b) with respect to each Base Rate Loan,  the period  commencing  on the
Business Day such Loan is made or otherwise  becomes a Base Rate Loan and ending
thirty (30) days thereafter; provided that:
                  (i) any  Interest  Period which would  otherwise  end on a day
which is not a Business  Day shall be extended to the next  succeeding  Business
Day; and
                  (ii) any Interest  Period  which begins  before the earlier of
the  Termination  Date and the agreed upon  maturity  date of the Loan and would
otherwise  end after the  earlier of the  Termination  Date and the agreed  upon
maturity date of the Loan shall end on the earlier of  Termination  Date and the
agreed upon maturity date of the Loan.

        "Law"  means any law  (including  common  law),  constitution,  statute,
treaty, convention, regulation, rule, ordinance, order, injunction, writ, decree
or award of any Governmental Authority.

        "Loan" means a Base Rate Loan or a Eurodollar Rate Loan.

        "Loan Documents" means this Note, any documents or instruments  executed
by any  Company,  any of its  Subsidiaries,  or any other  Person in  connection
herewith  (including any commitment  letter from Lender accepted by any Company)
or as security herefor and any amendments, modifications,  renewals, extensions,
or restatements of any of the foregoing.

        "Materially  Adverse Effect" means (a) a material  adverse effect on the
business,  operations  or condition  (financial or otherwise) of any Company and
its Subsidiaries, taken as a whole, (b) a material adverse effect on the ability
of any Company or any other Person to perform or comply with any of the terms or
conditions of any Loan Document to which it is a party or (c) an adverse  effect
on the legality, validity, binding effect,  enforceability or admissibility into
evidence of any Loan  Document or the ability of Lender to enforce any rights or
remedies under or in connection with any Loan Document.

        "Person" means an individual,  group, corporation,  partnership,  trust,
unincorporated  association,  joint venture,  joint-stock company,  Governmental
Authority or any other entity.

        "Prime Rate" means the per annum rate of interest  established from time
to time by Lender at its principal  office as its Prime Rate.  Any change in the
interest rate resulting  from a change in the Prime Rate shall become  effective
as of 12:01 a.m. of the  Business  Day on which each change in the Prime Rate is
announced  by  Lender.  The  Prime  Rate is a  reference  rate used by Lender in
determining interest rates on certain loans and is not intended to be the lowest
rate of interest charged on any extension of credit to any debtor.

        "Subsidiary" means, as to any Person, (a) any corporation of which fifty
percent (50%) or more of the  outstanding  stock having ordinary voting power to
elect a majority of its board of directors (or other governing body), regardless
of the  existence  at the time of a right of the holders of any class or classes
(however  designated) of securities of such  corporation to exercise such voting
power by reason of the happening of any contingency, or any partnership of which
fifty percent (50%) or more of the outstanding  partnership interests is, at the
time, owned by such Person, or by one or more Subsidiaries of such Person, or by
such  Person  and one or more  Subsidiaries  of such  Person,  and (b) any other
entity which is controlled or capable of being controlled by such Person,  or by
one or more  Subsidiaries  of such  Person,  or by such  Person  and one or more
Subsidiaries of such Person.  Unless  otherwise  qualified,  all references to a
"Subsidiary"  or to  "Subsidiaries"  of a Company in this Note shall  refer to a
Subsidiary or  Subsidiaries  of such Company or a Subsidiary or  Subsidiaries of
such Subsidiary or Subsidiaries.

        "Taxes" means all taxes,  assessments,  fees, levies,  imposts,  duties,
deductions, withholdings, or other charges of any nature whatsoever from time to
time or at any time imposed by any Law or Governmental Authority.

        "Type  Loan"  shall mean with  respect to a Loan,  a Base Rate Loan or a
Eurodollar Rate Loan.

<PAGE>



                                    COMPANY:

                                            The Cosmetic Center, Inc.
                                            M. Steven Cosmetic Company, Inc.
                                            Anita Jean Cosmetics, Inc.
                                            Susan Kay Cosmetics, Inc.
                                            Courtney Brooke, Inc.
                                            Adam Michael Cosmetic, Inc.
                                            Dumonde Distributors, Inc.



                                           By: /s/ BEN S. KOVALSKY
                                                  President of each of the
                                                  Companies


                                            By: /S/ BRUCE E. STROHL
                                                  Vice President, Finance of
                                                   each of the Companies


                                            Address for each Company:

                                            8839 Greenwood Place
                                            Savage, Maryland   20762


Address of Lender:

NationsBank, N.A.
6610 Rockledge Drive
First Floor
Bethesda, Maryland 20817

<PAGE>

February 28, 1995

Mr. Bruce Strohl
Chief Financial Officer
The Cosmetic Center Inc.
8839 Greenwood Place
Savage, Maryland 20763

Re:      NationsBank, N.A.  $15,000,000.00 Line of Credit

Dear Bruce:

NationsBank,  N.A. (formerly  NationsBank of Maryland,  N.A.,  "NationsBank") is
pleased to advise you that we have amended the  Promissory  Note ("Note")  dated
March 30, 1994 made by The Cosmetic Center, Inc. and payable to NationsBank,  as
follows:  the Termination  Date shall be changed from February 28, 1995 to March
10, 1995. All other terms of the Note shall remain in full force and effect.

Please  acknowledge your acceptance of the payment due date extension by signing
below.  NationsBank  shall attach a counterpart of this letter to the Note as an
allonge thereto.

Sincerely,


/s/ MICHAEL R. HEREDIA

Michael R. Heredia
Vice President

Agreed and Accepted this 28th day of February 1995.

The Cosmetic Center, Inc.


By:      /s/ BRUCE STROHL


Title:   Vice-President Finance




                                               EMPLOYMENT AGREEMENT

         THIS EMPLOYMENT AGREEMENT (the "Agreement") is made and entered into as
of the 1st day of August  1995,  by and  between  The  Cosmetic  Center,  Inc. a
Delaware  corporation  qualified to do business in Maryland  with its  principal
place of  business  located at 8839  Greenwood  Place,  Savage,  Maryland  20763
("COMPANY"),  and  Michael  J.  Lewis,  now  residing  at  46  Farmhouse  Court,
Pikesville, Maryland 21208 ("EMPLOYEE").

                                                     RECITALS
         1. The COMPANY is engaged in the  specialty  retail sale and  wholesale
distribution of a wide range of brand name cosmetic, fragrance, beauty aides and
related items.

         2. EMPLOYEE is Vice President - Retail Operations of the COMPANY.

         3. The  COMPANY  desires to employ  and  retain the unique  experience,
ability  and  services  of  EMPLOYEE  and  EMPLOYEE  desires  and is  willing to
undertake and continue such employment with the COMPANY,  all upon the terms and
conditions hereinafter set forth.
         NOW,  THEREFORE,  in consideration  of the recitals,  and of the mutual
covenants  and  agreements  herein  contained,  and of other  good and  valuable
consideration,  the receipt and sufficiency of which is hereby acknowledged, the
COMPANY hereby employs EMPLOYEE, and EMPLOYEE hereby accepts employment with the
COMPANY, upon the terms and conditions set forth in this Agreement:




                                                         1

<PAGE>



         1.       EMPLOYMENT AND DUTIES
                  During the term of this Agreement,  EMPLOYEE shall continue in
the employ of the COMPANY and shall devote his entire time and  attention to the
business and affairs of the COMPANY.  During such period EMPLOYEE shall serve as
Vice President - Retail  Operations and shall serve in such other capacities and
perform such duties as the COMPANY shall require from time to time.
                  Further,  with  respect  to  any  sole  proprietorship,  firm,
company,  corporation,  joint venture, general or limited partnership,  trust or
other  entity  (collectively  a  "Business  Entity")  which is a  subsidiary  or
otherwise affiliated with the COMPANY,  whether or not controlled by the COMPANY
(collectively,  an "Affiliate"),  EMPLOYEE hereby agrees,  at the request of the
President  of the  COMPANY  made at any time and from time to time,  to serve in
such other offices, positions and/or capacities with an Affiliate as to which he
may be elected or appointed, and to perform the duties required of him as such.

         2.       TERM OF EMPLOYMENT
                  A. Term.  The term of EMPLOYEE'S  employment  hereunder  shall
commence  on August 1, 1995 and  continue  until  July 31,  1996 (the  "Original
Term").  The term of  EMPLOYEE's  employment  hereunder  shall be  automatically
extended  for  successive  additional  twelve  (12) month  periods  ("Additional
Terms")  unless a notice to terminate  this Agreement is given by the COMPANY to
EMPLOYEE, or by EMPLOYEE to the COMPANY, at least ninety (90) days prior to the



                                                         2

<PAGE>



expiration of the Original Term or of the  then-applicable  Additional  Term (if
any). The Original Term and any Additional Terms are together referred to herein
as the "Entire Term" of this Agreement.  On or before the last day of EMPLOYEE's
employment hereunder, EMPLOYEE shall execute and deliver to the COMPANY a letter
of resignation  from all offices then held by EMPLOYEE with the COMPANY and with
any Affiliates effective upon said last day of employment hereunder.
                  B.  Earlier Termination.  Notwithstanding the aforesaid
provisions of this Section 2, this Agreement may be terminated
pursuant to the terms and conditions of Section 6 prior to what
would otherwise be the expiration of this Agreement's Term.

         3.       COMPENSATION OF EMPLOYEE
                  A.  Salary.  The COMPANY hereby agrees to pay to EMPLOYEE
for all services to be rendered by EMPLOYEE in any capacity
hereunder (including, but not limited to, services as an officer of
the COMPANY and/or of any Affiliate, and with respect to any other
offices, positions and/or capacities to which he is elected, or
which are assigned to him by the President of the COMPANY and/or by
the President of any Affiliate) an annual base salary ("Base
Salary") of One Hundred Fifty Thousand Three Hundred Eighty Dollars
($150,380.00), which shall be paid in accordance with the COMPANY's
normal payroll schedule, as maybe increased from time to time by
the President.




                                                         3

<PAGE>



                  B. Withholding.  There shall be deducted from each
installment of EMPLOYEE's Salary, and from any other payments to or
for the benefit of EMPLOYEE pursuant to this Agreement, all amounts
which are at any time and from time to time by applicable laws,
(federal, state, county or municipal) required to be deducted by
reason of withholding taxes, Social Security contributions and
other requisite governmental imposed deductions from the income of
employees.
         4.       EMPLOYEE BENEFITS
                  During the Term of this  Agreement,  the COMPANY shall provide
EMPLOYEE with the following benefits, which may be adjusted from time to time:

                  A. Insurance  Plans.  The COMPANY shall provide  EMPLOYEE with
benefits,  including  major  medical  health  insurance  for  EMPLOYEE  and  his
immediate  family,   group  life  and  accident  insurance,   disability  income
insurance,  or similar group  insurance plans which the Company may from time to
time make  available to other  employees,  all in accordance  with the COMPANY's
Employee  Handbook as then in effect.  All matters of  eligibility  for benefits
under any plan or plans of group health,  life,  accident,  disability,  medical
expense or similar group  insurance  plans which the COMPANY may at any time and
from time to time make  available  shall be determined  in  accordance  with the
provisions of the insurance policies.
                  B.  Vacation and Sick Leave.  EMPLOYEE shall be



                                                         4

<PAGE>



entitled to paid vacation and paid sick leave in the manner  provided for in the
COMPANY's  Employee  Handbook as then in effect.  Upon termination of EMPLOYEE'S
employment hereunder, Company shall pay EMPLOYEE for all unused vacation days at
the then prevailing salary rate.
                  C. Profit-Sharing and Pension Plans. To the same extent and on
the same basis as the COMPANY makes available to all other  employees,  EMPLOYEE
shall  have the right to  participate  in any  profit-sharing  or  pension  plan
established by COMPANY under the terms and conditions  therein contained in such
plans and as many be governed by rules established under ERISA.
                  D. Deferred  Compensation  Plan. To the same extent and on the
same  basis as the  COMPANY  makes  available  to all  other  employees  holding
comparable management positions to that of the EMPLOYEE, EMPLOYEE shall have the
right to participate in any deferred  compensation  plan  established by COMPANY
under the terms and conditions therein contained.
         5.    PROPRIETARY DATA.
                  A. Trade Secrets and Other  Confidential  Information.  During
the term of this  Agreement and for three (3) years  thereafter,  EMPLOYEE shall
keep  confidential any data,  documents,  or financial or other information of a
trade secret or confidential  nature relating to the COMPANY's past,  present or
future operations (the "Proprietary  Data"),  shall not disclose the Proprietary
Data to any  third  parties  other  than  officers,  employees  or agents of the
COMPANY on a "need to know" basis,



                                                         5

<PAGE>



shall take all necessary steps to ensure that such officers, employees or agents
keep such Proprietary Data confidential, and shall use the Proprietary Data only
in connection  with rendering  services to the COMPANY.  Upon the end EMPLOYEE's
employment  with the COMPANY,  EMPLOYEE shall promptly return to the COMPANY the
originals and all copies of the Proprietary  Data in the possession of EMPLOYEE,
and shall not use any of the  Proprietary  Data for his own  benefit  or for the
benefit of any third parties. The covenants contained in this Section 5(a) shall
not apply to Proprietary Data which is or becomes a matter of general  knowledge
in the industry  otherwise  than by a breach of the  provisions  of this Section
5(a).
                  B. Injunctive Relief. EMPLOYEE acknowledges that the covenants
contained in Sections 5(a) are necessary  for the  protection of the  legitimate
business interests of the COMPANY and are reasonable  limitations of activities,
that the rights of the COMPANY are of a specialized  and unique  character,  and
that  immediate  and  irreparable  damage will result to the COMPANY if EMPLOYEE
fails to or  refuses  to  perform  or  comply  with such  covenants.  Therefore,
notwithstanding  any election by the COMPANY to claim damages from EMPLOYEE as a
result of any such failure or refusal, the COMPANY may, in addition to any other
remedies  and damages  available,  seek an  injunction  in a court of  competent
jurisdiction  to  restrain  any such  failure or  refusal  (and no bond or other
security  shall be required in connection  therewith) as applicable to companies
that compete with the COMPANY or any of



                                                         6

<PAGE>



its subsidiaries and which operate within the same geographic
area as the COMPANY or any of its subsidiaries.

         6.  TERMINATION
                  A.   Death.  The term of this Agreement shall forthwith
terminate upon the death of EMPLOYEE, whereupon the COMPANY shall
not have any further obligations or liability hereunder except to
pay the EMPLOYEE's estate the unpaid portion, if any, of
EMPLOYEE's compensation accrued for the period up to the date of
EMPLOYEE's death, plus any other employee benefits due the
EMPLOYEE under Section 4 of this Agreement, in such manner as may
be prescribed in the applicable plan.
                  B. Total Disability.  In the event of the Total Disability (as
that term is hereafter defined) of EMPLOYEE for a period of four (4) consecutive
calendar months,  or for eighty percent (80%) or more of the normal working days
during a period of six (6) consecutive full calendar  months,  the COMPANY shall
have the right to end the term of this  Agreement  by giving  EMPLOYEE  ten (10)
days' written notice. Upon the expiration of such ten (10) days period, the term
of  this  Agreement  shall  end and the  COMPANY  shall  not  have  any  further
obligations  hereunder  except to pay  EMPLOYEE the unpaid  portion,  if any, of
EMPLOYEE's  compensation accrued for the period up to the date of termination of
EMPLOYEE's  employment,  plus any other employee benefits due the EMPLOYEE under
Section  4 of  this  Agreement,  in  such  manner  as may be  prescribed  in the
applicable plan. As used in this



                                                         7

<PAGE>



Agreement, the term "Total Disability" shall mean a mental or physical condition
which,  in the  opinion of the  COMPANY  and in the  opinion  of two  consulting
physicians,  renders EMPLOYEE unable or incompetent to carry out his obligations
hereunder.
                  C. With Cause.  The COMPANY  shall have the right to terminate
the employment of EMPLOYEE at any time for cause (as  hereinafter  defined) upon
at least five (5) days' written notice setting forth the specific details of the
action or inaction of EMPLOYEE  which  constitutes  cause.  For  purposes of the
foregoing,  "cause"  shall  mean  (i)  conviction  of a felony  or  other  crime
involving moral turpitude or pursuant to which EMPLOYEE is imprisoned,  (ii) the
use of narcotics or alcohol by EMPLOYEE to an extent which materially interferes
with his  performance of his duties under this  Agreement,  (iii)  dishonesty of
EMPLOYEE  in a material  matter,  (iv)  repeated  failure by  EMPLOYEE to devote
proper time and attention to the business of the COMPANY  and/or of an Affiliate
employing EMPLOYEE in accordance with this Agreement, (v) failure by EMPLOYEE to
carry  out  the  directions,  policies,  instructions  and/or  decisions  of the
President of the COMPANY,  (vi) repeated and unexcused  absenteeism by EMPLOYEE,
or (vii) the material breach by EMPLOYEE of any of his obligations or agreements
contained  herein.  Upon such  termination,  the  COMPANY  shall have no further
obligations or liability hereunder except to pay EMPLOYEE the unpaid portion, if
any,  of  EMPLOYEE's  compensation  accrued  for the  period  up to the  date of
termination of EMPLOYEE's employment, plus any other employee benefits due



                                                         8

<PAGE>



the  EMPLOYEE  under  Section  4 of this  Agreement,  in such  manner  as may be
prescribed in the applicable plan.
                  D. Without  Cause.  If the COMPANY at any time during the term
of this  Agreement  desires to terminate  EMPLOYEE for any reason other than for
cause,  the COMPANY shall have the right to terminate the employment of EMPLOYEE
at anytime.  If the COMPANY shall terminate the employment of EMPLOYEE  pursuant
to this Section 6D, the term of this  Agreement  shall end and the COMPANY shall
not have any further  obligations or liability  hereunder except to pay EMPLOYEE
the unpaid portion, if any, of EMPLOYEE's compensation accrued for the period up
to the date of  termination  of EMPLOYEE's  employment,  plus any other employee
benefits due the EMPLOYEE under Section 4 of this  Agreement,  in such manner as
may be prescribed in the applicable plan,  together with an additional amount of
one year's Base  Salary,  said payment is to be payable in  accordance  with the
COMPANY's normal payroll schedule and is to commence  immediately  following the
effective date of the termination of EMPLOYEE's employment hereunder.
                  E. By  EMPLOYEE.  If  EMPLOYEE  at any time is for any  reason
dissatisfied with the terms and conditions of his employment hereunder, EMPLOYEE
shall have the right to terminate his  employment  upon no less than sixty days'
notice to the  COMPANY;  provided,  however,  the term of this  Agreement  shall
terminate  upon the date set by EMPLOYER which shall in no event be greater than
sixty days' from the giving of EMPLOYEE's  notice.  If EMPLOYEE shall  terminate
his employment pursuant to this



                                                         9

<PAGE>



Section 6E, the term of this Agreement shall end at the expiration of the notice
period and the COMPANY shall have no further  obligations or liability hereunder
except to pay to EMPLOYEE the unpaid portion, if any, of EMPLOYEE's compensation
accrued for the period up to the date of  termination,  plus any other  employee
benefits due the EMPLOYEE under Section 4 of this  Agreement,  in such manner as
may be prescribed in the applicable plan.

                  F.  After  the  Expiration  of the Term.  In the  event  that,
following  the  expiration  of the  term of this  Agreement,  EMPLOYEE  shall be
terminated by the COMPANY prior to his 65th birthday and the  termination  shall
be for other  than  "cause" , the  COMPANY  shall pay  EMPLOYEE  as a  severance
allowance  an amount  equal to one year's  annual  compensation,  plus any other
employee  benefits due the EMPLOYEE under Section 4 of this  Agreement,  in such
manner as may be  prescribed  in the  applicable  plan.  The  EMPLOYEE's  annual
compensation  shall be the  total of his base  salary  at the rate  paid for the
month prior to such termination of employment.

         7.  ARBITRATION.
                  Any controversy or claim arising out of or in any way relating
to this Agreement,  the performance of the parties  thereunder,  the termination
thereof,  or the  breach  thereof,  shall be settled  by  arbitration  in Howard
County, Maryland, in



                                                        10

<PAGE>



accordance  with the Commercial  Arbitration  Rules of the American  Arbitration
Association,  and  judgment  upon the award  rendered by the  arbitrator  may be
entered in any court of the State of Maryland having jurisdiction  thereof.  The
parties  agree that any  controversy  or claim  subject to  arbitration  will be
submitted to single  arbitrator  selected from the panels of  Arbitrators of the
American  Arbitration Rules unless some other method is agreed to by the parties
to this Agreement.  Additionally,  the discovery provisions of the Federal Rules
of Civil  Procedure then in effect shall apply in any such  arbitration  and the
arbitrator  is hereby  directed to enforce  such Rules.  The losing party in any
such arbitration  shall pay the prevailing  party's legal fees and costs as well
as the costs of the arbitration.  The foregoing  agreement to arbitrate shall be
specifically enforceable.

         8.       NON-ASSIGNABILITY BY EMPLOYEE
                  EMPLOYEE  shall have no right to assign this  Agreement or any
of his rights or obligations hereunder to another party or parties.
         9.       ASSIGNABILITY BY THE COMPANY
                  the COMPANY shall have the right to assign this
Agreement  or any of its rights or  obligations  hereunder,  provided  that such
assignment  shall  not  alter  the  financial  arrangements  or basic  duties of
EMPLOYEE as provided in this Agreement.
         10.      APPLICABLE LAW
                  This Agreement shall be governed by and construed in



                                                        11

<PAGE>



accordance  with the laws of the State of Maryland  applicable to contracts made
and  to be  performed  therein,  without  giving  effect  to the  principles  of
conflicts of law.
         11.      NON-WAIVER OF BREACH
                  No failure of either  party to  exercise  any power,  right or
remedy given such party  hereunder,  or to insist upon the strict  compliance by
the other  party of any  obligation,  covenant,  term,  condition,  warranty  or
agreement  hereunder,  and no  custom or  practice  at  variance  with the terms
hereof,  shall  constitute  a waiver of such  party's  rights  to  demand  exact
compliance with the terms hereof.
         12.      NUMBER AND GENDER
                  Where text required,  words in the singular shall be deemed to
include the plural and  vice-versa,  and words of any gender  shall be deemed to
include all genders.
         13.      HEADINGS NOT PART OF AGREEMENT
                  Any headings  preceding  the text of the several  Sections and
subparagraphs of this Agreement are inserted solely for convenience of reference
and shall not  constitute  a part of this  Agreement  nor shall they  affect its
meaning, construction or effect.
         14.      NOTICES
                  No  notice,  request,  consent,   approval,  waiver  or  other
communication  which may be or is required or  permitted  to be given under this
Agreement  shall be effective  unless the same is in writing and is delivered in
person, or sent by registered or



                                                        12

<PAGE>



certified mail, return receipt requested, first-class postage prepaid, (1) if to
the COMPANY to the first  grammatical  paragraph of this  Agreement,  Attention:
President,  with a copy to  Ronald M.  Hirschel,  Esquire,  481 North  Frederick
Avenue, Suite 200,  Gaithersburg,  Maryland 20877, and (2) if to EMPLOYEE to the
address  set forth in the first  grammatical  paragraph  of this  Agreement,  or
(effective  upon receipt) at any other address that may be given by one party to
the other by notice  pursuant to this  Paragraph  14. Such  notices,  if sent by
registered or certified  mail,  return receipt  requested,  first-class  postage
prepaid, shall be deemed to have been given at the time of mailing.
         15.      ENTIRE AGREEMENT
                  This   Agreement   contains   all   of  the   agreements   and
understandings  between the parties  hereto with  respect to the  employment  of
EMPLOYEE by the COMPANY, and no oral agreements or written  correspondence shall
be held to affect the provisions hereof.
         16.      PARTIAL INVALIDITY
                  Should any part of this  Agreement  for any reason be declared
or held invalid or unenforceable,  such invalidity or unenforceability shall not
affect the validity and enforceability of any remaining portion, which remaining
portion shall remain in force and effect as of this  Agreement had been executed
with the invalid or unenforceable portion thereof eliminated.
         17.      AMENDMENTS
                  Neither this Agreement nor any provision hereof may be



                                                        13

<PAGE>



amended, modified, changed, waived, discharged or terminated orally, but only by
an instrument in writing  signed by the party against which  enforcement  of the
amendment, modification, change, waiver, discharge or termination is sought.
         18.      BURDEN AND BENEFIT
                  This  Agreement is binding upon, and inures to the benefit of,
the   parties   hereto  and  their   respective   spouses,   heirs,   executors,
administrators, personal and legal representatives, successors and assigns.
         19.      COUNTERPARTS
                  This  Agreement  may be executed  in one or more  counterparts
and, in such event, all such  counterparts  shall  constitute  originals and all
such counterparts shall constitute a single agreement.
         20.      NO INFERENCE AGAINST AUTHOR
                  No provision of this Agreement  shall be  interpreted  against
any party because such party or its legal representative drafted such provision.




                                                        14

<PAGE>


                  IN WITNESS  WHEREOF,  the parties have executed this Agreement
as of the day and year hereinabove first written.
                                            COMPANY:
                                            THE COSMETIC CENTER, INC.



                                            /s/ BEN KOVALSKY       (SEAL)
                                            Ben Kovalsky,
                                            President


WITNESS: /s/ BRUCE E. STROHL                 EMPLOYEE:


                                            /s/ MICHAEL J. LEWIS   (SEAL)
                                            Michael J. Lewis







                                                        15



                                                                     EXHIBIT 22


                       SUBSIDIARIES OF THE REGISTRANT


                         THE COSMETIC CENTER, INC.
                              (The registrant)

                                                     State of Incorporation

The Cosmetic Center, Inc.                                   Delaware
M. Steven Cosmetic Company, Inc.                            Delaware
Susan Kay Cosmetics, Inc.                                   Maryland
Anita Jean Cosmetics, Inc.                                  Maryland
Adam Michael Cosmetics, Inc.                                Illinois
Courtney Brooke, Inc.                                       Maryland
Dumonde Distributors, Inc.                                  Maryland

                                     38






                                                                     EXHIBIT 24


                                     CONSENT OF INDEPENDENT PUBLIC ACCOUNTANTS



As independent public accountants, we hereby consent to the incorporation of our
report included in the Form 10-K, into The Cosmetic  Center's  previously  filed
Registration Statement on Form S-8, File No. 33-39846.


                                                        /S/ ARTHUR ANDERSEN LLP

Washington, D.C.,
  December 18, 1995

                                                      39




<TABLE> <S> <C>


<ARTICLE> 5
       
<S>                             <C>
<PERIOD-TYPE>                   YEAR
<FISCAL-YEAR-END>                          SEP-29-1995
<PERIOD-END>                               SEP-29-1995
<CASH>                                           1,320
<SECURITIES>                                         0
<RECEIVABLES>                                      881
<ALLOWANCES>                                        20
<INVENTORY>                                     61,891
<CURRENT-ASSETS>                                66,733
<PP&E>                                          18,012
<DEPRECIATION>                                   7,211
<TOTAL-ASSETS>                                  77,967
<CURRENT-LIABILITIES>                           33,643
<BONDS>                                            420
<COMMON>                                            43
                                0
                                          0
<OTHER-SE>                                      41,898
<TOTAL-LIABILITY-AND-EQUITY>                    77,967
<SALES>                                        132,304
<TOTAL-REVENUES>                               132,304
<CGS>                                          105,094
<TOTAL-COSTS>                                  132,127
<OTHER-EXPENSES>                                 (670)
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                                 725
<INCOME-PRETAX>                                    122
<INCOME-TAX>                                     (157)
<INCOME-CONTINUING>                                279
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                       279
<EPS-PRIMARY>                                     0.06
<EPS-DILUTED>                                     0.06
        


</TABLE>


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