HE RO GROUP LTD
10-K, 1997-08-29
WOMEN'S, MISSES', AND JUNIORS OUTERWEAR
Previous: LAZARD FUNDS INC, 497, 1997-08-29
Next: LITTLE SWITZERLAND INC/DE, NT 10-K, 1997-08-29




                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549
                                    Form 10-K

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

For the fiscal year ended May 31, 1997

                                       OR

            [ ] TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
                         SECURITIES EXCHANGE ACT OF 1934

For the transition period from............to...........

                         Commission File Number 1-10860

                              THE HE-RO GROUP, LTD.
             (Exact name of registrant as specified in its charter)

           Delaware                                       13-3615898
(State or other jurisdiction of                       (I.R.S. employer
incorporation or organization)                     identification number)

550 Seventh Avenue, New York, New York                      10018
(Address of principal executive offices)                 (Zip code)

Registrant's telephone number, including area code:  212 840-6047

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

       Title of class                Name of each exchange on which registered
Common Stock $.01 par value                    OTC Bulletin Board

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

     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  filers pursuant to Item
405 of Regulation 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. [ ]

     Based upon the closing sale price on the OTC  Bulletin  Board on August 22,
1997, the aggregate market value of the registrant's Common Stock, $.01


<PAGE>



par value per share, held by non-affiliates of the registrant on such date
was approximately $571,521.

     Number of shares  of the  registrant's  Common  Stock,  par value  $.01 per
share, outstanding as of August 22, 1997: 6,717,333 shares.

Documents Incorporated by Reference: None of the information required by Parts I
and II is  incorporated by reference.  The information  required by Items 11, 12
and 13 of Part III is  incorporated  by  reference  to  Registrant's  definitive
information  statement filed under  Regulation 14C in connection with the annual
meeting  of  Registrant's  stockholders  to be  filed  with the  Securities  and
Exchange  Commission  not later than 120 days  after the end of the fiscal  year
covered by this report.
























                                       2

<PAGE>



PART I

ITEM 1.  BUSINESS

Overview

The He-Ro Group,  Ltd.  (the  "Company")  designs,  manufactures  and markets an
extensive  range of women's  evening and special  occasion  wear.  The Company's
products are sold under the licensed  designer  label Black Tie by Oleg Cassini,
as well as under labels owned by the Company,  including Niteline. The Company's
products are sold  primarily in the United  States to  department  and specialty
stores, including off-price specialty stores. To better manage its inventory and
in conjunction with the changing distribution pattern of women's retail apparel,
the Company sells end-of-season and surplus merchandise through its own chain of
25 retail outlet stores, as well as to off-price specialty and discount stores.

Evening and  special  occasion  wear,  retailing  at  "designer,"  "bridge"  and
"better"  prices,  account for most of the Company's net sales.  See "Business -
Divisions  and  Products"  for the  definitions  of these  price  levels.  These
products are purchased by women who are interested in wearing  glamorous evening
apparel,  typically  for a special  occasion  such as a  wedding,  prom or other
formal event. Because production of the Company's higher quality hand beaded and
sequined evening and special  occasion wear is labor intensive,  the Company has
developed  sourcing alliances with overseas  manufacturers  located primarily in
The Peoples Republic of China ("China"),  India and Korea. Foreign manufacturing
has  allowed the Company to provide  retailers  with beaded  evening and special
occasion wear at lower prices which, in turn, has broadened  consumer demand for
these products.

The Company's products are manufactured at independent manufacturers, a majority
of  which  are  located  abroad,  primarily  in  China.  Many  of the  Company's
eveningwear  products  include  intricate bead,  sequin and embroidery  patterns
which require skilled hand application and can be economically performed only in
countries  where labor is plentiful and  inexpensive.  Approximately  90% of the
Company's products are manufactured  abroad and imported into the United States,
principally from China. The loss of "most-favored nation" trade status for China
would have and the imposition of retaliatory  trade  sanctions  against  Chinese
products  imported by the Company  could have a material  adverse  effect on the
Company's  business.  See "Business - Import and Import  Restrictions -- Chinese
Imports" and Item 7 "Management's Discussion and Analysis of Financial Condition
and Results of Operations."

As used herein the term  "Company"  consists of The He-Ro Group,  Ltd.  ("HeRo")
which was organized  under the corporate  laws of the state of Delaware in April
1991 and He-Ro's 28 direct and indirect  subsidiaries.  The Company's  principal
executive offices are located at 550 Seventh Avenue,  New York, New York and its
telephone number is (212) 840-6047.

Divisions and Products

The Company has three  divisions,  each of which is operated in many respects as
independent and distinct  businesses under the separate  direction of management
motivated by entrepreneurial  incentives.  Day-to-day management  decisions,  as
well as product design, in the case of certain apparel

                                        3

<PAGE>



divisions,  marketing and other operational decisions are made at the divisional
level,  subject  to  review  by  senior  corporate  officers.   Each  division's
operations  conform  to the  Company's  overall  marketing  policies,  which are
determined at the corporate level and monitored  principally  through  budgetary
and financial controls.

Apparel  is  generally  divided  into six price  levels:  "budget,"  "moderate,"
"better,"   "bridge,"   "designer"  and  "couture."   "Couture"  and  "designer"
merchandise is characterized  by high fashion styling,  with "couture" being the
most expensive product  classification.  "Couture" priced  eveningwear  products
range in price at wholesale from $600 to $2,000.  "Designer" priced  eveningwear
products range in price at wholesale from $300 to $600.  Apparel in the "bridge"
classification  generally  carries  designer  labels but is less  expensive than
"couture" or "designer" apparel.  "Bridge" priced eveningwear  products range in
price at wholesale from $109 to $300.  "Better" products typically carry a brand
name and are less expensive than "bridge" products.  "Better" priced eveningwear
products  range in  price at  wholesale  from  $59 to $109.  Merchandise  in the
"moderate"  classification  is also  generally  brand  name  but is in the  less
expensive range than "better" products.  "Moderate" priced eveningwear  products
range in price at wholesale from $39 to $59.

Set forth below is a description of the Company's  products;  the order in which
the products appear is not indicative of their contribution to the Company's net
sales for the year ended May 31, 1997.


Black Tie by Oleg Cassini Products

The Black Tie by Oleg Cassini products  currently offered by the Company consist
of bridge priced  evening and special  occasion  wear which include  dresses and
separates marketed under the Black Tie by Oleg Cassini label,  substantially all
of which involve extensive beading, sequins and embroidery. The target customers
for these eveningwear products are women who are interested in wearing glamorous
evening apparel  typically for special  occasions,  such as weddings,  proms, or
other formal events. Currently, the Company offers two Black Tie by Oleg Cassini
eveningwear  collections per year,  each of which is comprised of  approximately
250 styles.  Net sales of this product line accounted for  approximately  19.9%,
22.0% and 25.3%,  respectively,  of the Company's net sales for the fiscal years
ended  May 31,  1995,  1996 and  1997,  respectively.  Oleg  Cassini  is a world
renowned designer.


Niteline Products

Products offered by the Company under its proprietary  Niteline label consist of
better to bridge priced evening and special  occasion wear dresses and separates
which are designed to appeal to women  interested in wearing  glamorous  evening
and  special  occasion  wear at less  expensive  prices  than other  eveningwear
products offered by the Company.

Niteline  eveningwear was developed in response to retailers' requests for lower
priced fashionable eveningwear. Currently, the Company offers two collections of
Niteline  eveningwear  per year,  each of which  consists of  approximately  200
styles. Net sales of this product line accounted for

                                        4

<PAGE>



approximately 40.9%, 39.3% and 33.3%,  respectively,  of the Company's net sales
for the fiscal years ended May 31, 1995, 1996 and 1997, respectively.

Retail Stores

The  Company  opened its first store in August  1988 and  currently  operates 25
retail stores under the name "He-RO Group  Outlet".  These stores are located in
outlet  centers  throughout the United States and sell surplus and end of season
merchandise.  These stores  primarily  sell the  Company's  products,  which are
offered at prices  ranging  from 30% to 70% off  suggested  retail  prices.  The
Company's  stores range in size from  approximately  1,500 to 5,500 square feet,
average approximately 3,500 square feet and are stocked with approximately 1,500
to 7,000 apparel pieces.  Net sales of the Company's retail stores accounted for
38.1%, 38.8% and 41.4% of the Company's net sales for the fiscal years ended May
31, 1995, 1996 and 1997,  respectively.  Certain of the Company's  outlet stores
may compete directly with some of the Company's  retailing  customers,  although
the Company generally does not advertise its stores in the media. Site selection
for the Company's outlet stores is influenced primarily by competitor locations,
demographics and lease arrangements.


Sales and Marketing

The Company's products are sold primarily in the United States to department and
specialty  stores including  off-price  specialty  stores.  To better manage its
inventory and in conjunction with the changing  distribution  pattern of women's
retail apparel, the Company sells surplus and end-of-season  merchandise through
its own chain of 25 retail stores as well as to off-price specialty stores.

The  Company's  customers  include  such  stores as Saks  Fifth  Avenue,  Cache,
Nordstrom Inc., Neiman Marcus & Co., Lillie Rubin Fashions,  Gantos Stores Inc.,
Dayton's-Marshall  Field's-Hudson's,   Lord  &  Taylor,  Bloomingdales  and  the
Company's own "He-Ro Group Outlet" stores.  Almost all of the Company's sales to
date have been made in the United States, although the Company
sells some products in Canada and Europe.

During  the  year  ended  May  31,  1996  and  the  year  ended  May  31,  1997,
respectively,  the Company's 10 largest customers  accounted for 26.7% and 28.9%
of net sales and its 100 largest customers  accounted for 46.2% and 44.7% of net
sales.

The Company's  products are sold under  licensed  designer and other trade names
and  proprietary  brand name labels which,  on occasion,  are  advertised by the
Company.  In addition,  the Company also benefits from designer name advertising
by its  licensor  and its other  licensees  for  their  respective  products  in
national magazines and trade publications.

The Company's  products are sold through its own salaried sales staff as well as
through  independent  commissioned  sales  representatives,  some of  whom  also
represent  competitors of the Company.  The Company's  products are exhibited in
separate  showrooms  in New York City and at five annual  apparel  shows held at
trade marts in Los Angeles, Atlanta and Dallas.


                                        5

<PAGE>



Product Design

The Company has in-house designers who are primarily  responsible for the design
of certain of the Company's  products.  The design staff for a specific  product
line meets  regularly  with the sales and  merchandising  staffs for the product
line to review market  trends and sales results as well as the Company's  fabric
department   to  review  the   latest   ideas  in   fabrics,   trim  and  color.
Representatives  of each product line  regularly  attend trade and fashion shows
and shop at fashion forward stores in the United States, Europe and the Far East
and present  sample items to the  applicable  apparel  division along with their
evaluation  of the styles  expected  to be in demand by the  applicable  product
line's  target  customers  and  consumers.  Each  division also seeks input from
selected customers with respect to product design.


Production, Manufacturing and Raw Materials

For each of the years  ended May 31,  1996 and  1997,  substantially  all of the
Company's products were manufactured  abroad and imported into the United States
principally from China.  Currently,  the Company's  products are manufactured in
accordance with the Company's design  specifications and production schedules by
16 independent  manufacturers,  most of which are located  abroad,  primarily in
China with the  remainder  in India.  While most of the  Company's  products are
manufactured   in  China,   the  Company  has   developed   relationships   with
manufacturers in other countries such as Hong Kong, the United States, India and
Korea.  See  "Business - Import and Import  Restrictions"  for a  discussion  of
certain risks associated with  manufacturing  abroad and importing products into
the United States.

The  Company's  Hong Kong office is  responsible  for sourcing a majority of the
Company's   merchandise,   preparing  samples  for  certain  apparel  divisions,
coordinating the purchase and delivery of fabrics and trim and  manufacturing or
arranging  for the  manufacture  of the  Company's  products in the Far East. In
allocating production among independent manufacturers,  a number of criteria are
considered, including availability of production, quality, pricing, reliability,
ability to meet changing production  requirements on relatively short notice and
available  quota.  The Company is unable to predict the impact on its operations
of the recent  British  withdrawal  from Hong Kong in July 1997. See "Business -
Import and Import Restrictions."

The intricate bead, sequin and embroidery  patterns,  which are an integral part
of substantially all of the Company's eveningwear products, require skilled hand
application and can be  economically  performed only in countries where labor is
inexpensive.  The Company has historically had good, long standing relationships
with the  independent  contractors  with  which it does  business.  The  Company
monitors  production at each  facility  where its products are  manufactured  to
ensure quality  control,  compliance with applicable  specifications  and timely
delivery  of  finished  goods  to the  distribution  location  specified  by the
Company.

The average lead time from the  commitment of piece goods through the production
and shipment of goods  ranges from two to four months for domestic  products and
four to six months for imported  products.  These lead times impose  substantial
time constraints on the Company requiring


                                        6

<PAGE>



manufacturing  decisions  and piece good  commitments  for certain  products and
product  lines,  particularly  beaded  eveningwear,  to be made well  before the
Company  receives  customer  orders for these  products.  For other products and
product  lines,  customer  orders are obtained  before the Company is obliged to
make  manufacturing   decisions.  For  those  products  requiring  manufacturing
decisions  in  advance  of  customer  orders,  the  Company  may be faced with a
substantial  amount of unsold  finished  goods if it misjudges  the market for a
particular product or product group. For all products,  the Company may be faced
with a  substantial  amount of unsold  finished  goods  inventory if the Company
receives finished goods after the scheduled receipt dates.

Although the Company, like many apparel companies,  has from time to time in the
past  experienced  delays in deliveries in the ordinary  course of its business,
such  delays  have not had a  material  effect on the  Company's  business.  The
Company believes that the production  capacity of the independent  manufacturers
with which it has developed or is developing  relationships  is adequate to meet
the Company's  production  requirements for the foreseeable  future. The Company
believes that while alternative  foreign and domestic  manufacturers are readily
available for its non-beaded products, inability to have its evening and special
occasion  wear  beaded or  embroidered  in China  would have a material  adverse
effect  on  the  Company's  operations.   See  "Business  -  Import  and  Import
Restrictions."

The raw materials used to produce the Company's products consist of piece goods,
approximately half of which is silk, and trim,  primarily beads and sequins. The
Company  generally  purchases  and then  supplies the raw  materials to both the
foreign and domestic manufacturers of its products.  Otherwise raw materials are
purchased  directly  by  the  manufacturer  in  accordance  with  the  Company's
specifications.  Raw materials,  substantially  all of which are made or colored
especially  for the  Company,  are  purchased  by the  Company  from a number of
foreign and domestic  textile  mills and  converters.  The Company does not have
long-term,  formal  arrangements  with  any  raw  materials  suppliers  and  has
experienced  little  difficulty in satisfying its raw material  requirements and
considers its sources of supply  adequate.  All substantial  purchase orders for
piece goods are approved at the Company's New York headquarters.


Distribution

The Company  utilizes an independent  third party facility located in New Jersey
for  substantially  all its product  distribution  and warehousing of inventory.
Upon arrival at this facility, as appropriate,  goods are inspected, pressed and
hung for reshipment to the Company's  customers.  The goods are delivered to the
Company and its customers by independent shippers. Most of the goods produced by
the Company  abroad are sent by air to the New Jersey  facility  and the balance
are shipped by boat.  Goods produced  domestically by the Company are trucked to
the New Jersey  facility.  The Company ships  merchandise  from the distribution
facility to its customers in the manner specified by the customer.


                                        7

<PAGE>


Import and Import Restrictions

Bilateral and Multilateral Textile Agreements

The  Company  imports  substantially  all  of its  products  from  abroad.  Such
importations  have  historically  been  subject to the  restrictions  imposed by
bilateral textile  agreements  between the United States and the major exporting
countries which impose quotas and/or visa  requirements  that limit or otherwise
control the  quantities  of certain types of goods that may be imported into the
United States from these countries. Such agreements also allow the United States
to impose, under certain conditions, restraints on the importation of categories
of merchandise that under the terms of the agreements are not otherwise  subject
to specified limits.

Approximately  half of the  apparel  imported  by the Company is made from silk.
Historically,  bilateral  textile  agreements  have not  imposed  quotas  on the
importation of silk or silk products; however, a bilateral agreement between the
United  States  and  China,  announced  in  February  1997,  subjects  to  quota
limitations China's exports of apparel containing 70% or more by weight of silk.
This agreement is effective with respect to goods  manufactured  in China and is
exported  therefrom  during the period January 1, 1997 through December 31, 1997
and replaces a substantially similar agreement which was in effect from April 1,
1994 through  December  31, 1996.  In  addition,  retaliatory  trade  sanctions,
including  punitive tariffs on various products  including certain silk imported
from China, were proposed by the Office of United States Trade Representative in
1996, although such sanctions were not imposed.  The imposition of the quota and
visa  restrictions  on silk apparel has not had a significant  adverse effect on
the Company;  however,  imposition of punitive  tariffs or other trade sanctions
could have a material  adverse  effect on the  Company.  The  Company  regularly
monitors duty, tariff and  quota-related  developments to minimize its potential
exposure to import risks. See "Chinese Imports" below.

The  multilateral  trade  negotiations  (known  as the  "Uruguay  Round"),  were
conducted under the auspices of the General  Agreement on Tariffs and Trade (the
"GATT"),  and  completed  at the end of 1994.  The Uruguay  Round  Agreement  on
Textiles and Clothing (the "ATC") concluded  thereunder generally requires World
Trade   Organization   (the  "WTO")  member  countries  to  phase-out   existing
restrictions  on textile and apparel  categories in three stages over a ten year
period,  commencing  January 1, 1995,  with such trade to be integrated into the
trading  rules of the WTO (which  succeeded  the  GATT).  In  addition,  the ATC
regulates  trade in  non-integrated  textile and apparel  categories  during the
transition period.  However, even with respect to integrated textile and apparel
categories,  the United States remains free to establish numerical restraints in
response to a particular product being imported in such increased  quantities as
to cause (or threaten)  serious damage to the relevant  domestic  industry.  Any
such restrictions are subject to review by the WTO.

Based on the schedule of the phase-out of  restrictions  announced by the United
States,  it is not expected that the Company will realize  significant  benefits
therefrom  until  the end of the ten year  phase-out  period.  China has not yet
become a member of the WTO; therefore,  importations of goods from China are not
presently  subject to the  phase-out  of  restrictions  on textile  and  apparel
categories provided by the ATC. The remaining exporting countries from which the
Company purchases its products have

                                        8

<PAGE>



become  members  of  the  WTO  and,  thus,  are  subject  to  the  phase-out  of
restrictions on textile and apparel categories provided by the ATC.

Legislation  implementing  the Uruguay Round of the GATT was signed by President
Clinton in late 1994.  Among other  provisions,  it  contained  a section  which
amended  the  rules of origin  applicable  to  textiles  and  textile  products,
effective  with  respect  to goods  entered  or  withdrawn  from  warehouse  for
consumption on or after July 1, 1996. Regulations implementing these changes are
currently in effect. In general, and with specified exceptions,  the statute and
regulations  provide that most textile  apparel  articles  will be considered to
originate in the country in which they are wholly assembled. In many cases, this
represents  a change  from  the  manner  in which  country  of  origin  has been
determined, which in many instances, was based on where the components were cut.
The Company cannot now predict to what extent the new rules  concerning  country
of origin will  change  import  trade  patterns or how it will impact upon quota
usage from exporting countries.

Chinese Imports

For the year ended May 31, 1997,  approximately  80% of the  Company's  products
were  manufactured  in China.  In each year since 1980,  China has been  granted
"most-favored-nation"  trade  status by the United  States  which has meant that
goods which are the  product of China are not subject to the highest  duty rates
imposed by the United  States.  Annual  renewal of  "most-favored-nation"  trade
status for China depends upon the President's recommendation that such status be
continued  for a  twelve  month  period.  Congress  may,  by  means  of a  joint
resolution,  disapprove of such treatment, however, such a resolution is subject
to a  Presidential  veto and  Congressional  override  procedures.  In addition,
Congress    may   enact    legislation    that   would    deny   or    condition
"most-favored-nation" trade status for China.

In May 1997, President Clinton issued a Presidential  Determination recommending
the  renewal  of  "most-favored-nation"  trade  status  for China for the twelve
months ending July 2, 1998. Although resolutions  disapproving such renewal were
introduced into both the U.S. Senate and the House of Representatives, the House
resolution  was voted on and failed to pass.  As has  occurred in the last three
years, in a break with previous years,  the Presidential  Determination  did not
recommend  subjecting any future renewal of  "most-favored-nation"  trade status
for  China to  various  conditions,  such as  China's  compliance  with the 1992
bilateral  agreement with the United States  concerning prison labor and overall
progress  with  respect  to human  rights,  release  and  accounting  of Chinese
citizens  imprisoned  or detained for their  political  and  religious  beliefs,
humane  treatment  of  prisoners,  protecting  Tibet's  religious  and  cultural
heritage and  permitting  international  radio and  television  broadcasts  into
China.  However,  bills have been  introduced  into Congress  which, if enacted,
would ban all entries or  importations  of Chinese origin articles which are the
product,   growth  or   manufacture   of  forced  labor  and  which  would  deny
most-favored-nation  rates of duty to goods produced by the People's  Liberation
Army.  "Most-favored-nation"  trade  status  was  effective  in July 1997 for an
additional  year.  There is no assurance  that the President  will recommend the
renewal of "most-favored-nation"  trade status for China for the year commencing
July 3, 1998 or thereafter,  or that Congress will not enact legislation denying
or conditioning the grant of "most-favored-nation"


                                        9

<PAGE>



trade status to China in the future or otherwise  restricting the importation of
goods from China.

In February 1997, the United States and China entered into a four year bilateral
textile agreement, covering certain cotton, wool, man-made fiber, silk blend and
other vegetable fiber textiles and textile products, expiring December 31, 2000.
Among other things,  the agreement reduces China's export quotas with respect to
fourteen  (14) apparel and fabric  categories  and permits the United  States to
impose  significant  penalties  for  transshipment  violations.  Such  penalties
include the assessment of  "transshipment  charges" against the restraint levels
of affected categories which could result in such levels filling more rapidly or
becoming  fully  utilized with little,  or no, advance  notice.  In addition,  a
separate  agreement  between  the  United  States  and China  subjects  to quota
limitations China's exports of apparel containing 70% or more by weight of silk.

In  addition,  over the past several  years  including  1996,  the Office of the
United States Trade Representative has conducted, and may in the future conduct,
investigations relating to China's trade policies and practices.  While previous
investigations  were resolved  without  resort to  retaliatory  trade  sanctions
against  China by the United  States,  an  unfavorable  resolution of any future
investigation  could result in the  imposition of  retaliatory  trade  sanctions
against  China and on products  imported  from  China.  This  includes  punitive
duties,  fees or restrictions on certain Chinese  products,  including  products
manufactured by the Company in China.

The Company has taken various steps that it believes will mitigate the impact on
the Company's  business if "most-favored  nation" trade status for China is lost
or if  retaliatory  sanctions  against  Chinese goods are imposed.  One of these
steps included the  development  of a contingency  plan in 1992 to shift certain
significant  manufacturing  operations to countries other than China so that the
resulting products will constitute,  under applicable United States customs laws
and  regulations,  products  of a country  other than  China.  The  Company  has
developed  relationships with manufacturers in countries and territories such as
Hong Kong, the United States, India and South Korea, some of which are currently
manufacturing  certain of the Company's  products.  The Company would anticipate
increasing  its business with these  manufacturers  to lessen its  dependence on
China if "most-favored  nation" trade status for China is lost or if retaliatory
tariffs are imposed on Chinese goods.  Notwithstanding  the Company's  plans and
efforts,  to date,  there can be no  assurance  that the Company will be able to
lessen  its  dependence  on China in an  economic  manner.  Furthermore,  as the
Company  shifts  certain of its  operations  to countries  other than China,  it
continues  to conduct a  substantial  portion of these  operations  in countries
other than the United  States.  Accordingly,  these  operations  continue  to be
subject to import  restrictions  and possible  trade  sanctions  and the various
risks  associated  with  foreign  manufacturing.  See  "Business  -  Production,
Manufacturing and Raw Materials."

On July 1, 1997,  the British Crown Colony of Hong Kong reverted to the People's
Republic of China.  The United States has announced its agreement  with China on
the separate  treatment of textile  quotas for Hong Kong after the  reversion of
such  territory.  Should the United  States in the future  determine  that goods
produced in Hong Kong would be subjected to Chinese quota,  such a determination
would adversely  affect any contingency  plans of the Company which are premised
on the shifting of production or assembly of

                                       10

<PAGE>



the products from China to Hong Kong.


Additional Restrictions

Substantially  all of the  Company's  imported  products and raw  materials  are
subject to United States Customs duties ranging from  approximately 3% to 34% of
imported  value based upon the type and  composition  of the  garments,  and the
rates applicable to the countries from which the Company currently imports. Such
rates are subject to future modest reductions  pursuant to agreements  concluded
under the Uruguay Round  negotiations.  In the ordinary  course of its business,
the  Company  is,  from time to time,  subject  to claims by the  United  States
Customs Service for additional duties and other charges. Similarly, from time to
time, the Company is entitled to refunds from the United States Customs  Service
due to the overpayment of duties.

The United  States  and other  countries  in which the  Company's  products  are
manufactured may, from time to time, impose new quotas, duties, tariffs or other
restrictions,   including  trade   sanctions,   or  adversely  adjust  presently
prevailing  quotas or duty rates,  which could  adversely  affect the  Company's
operations  and its  ability  to  continue  to import  products  at  current  or
increased  levels.  The  Company  cannot  currently  predict the  likelihood  or
frequency of any such events occurring.

Due to alleged fraudulent transshipments of certain textile and apparel products
through other countries, the United States assessed charges against certain 1996
quota levels for certain imports from China which have had the effect of causing
the affected categories of goods to fill more rapidly.  United States Customs is
continuing its investigation of transshipped  textile and apparel from these and
other countries which could result in further quota charges.  The Company cannot
predict  whether any additional  quota charges will be assessed and if assessed,
whether such charges would have a material  impact on the  Company's  ability to
obtain goods from China.

The  Company's  ability  to  import  products  is also  subject  to the cost and
availability of transportation into the United States, the demand for production
capacity abroad by other manufacturers,  political  instability resulting in the
disruption of trade from exporting countries, any significant fluctuation in the
value of the dollar against foreign  currencies and restrictions on the transfer
of  funds.  Any  significant  disruption  of the  Company's  relationships  with
independent foreign manufacturers or owners of foreign manufacturing  facilities
could adversely affect the Company's operations.

The Company's operations have not been materially affected by any of the
foregoing factors to date, despite the fact that a significant portion of
the Company's merchandise is produced abroad.  See "Business - Production,
Manufacturing and Raw Materials."


Licensing

The Company's only license agreement is with Oleg Cassini.  Assuming all renewal
options are exercised,  the unexpired term of this agreement is 15 years.  Among
other things, the Company's license agreement requires the

                                       11

<PAGE>



Company to make minimum annual royalty  payments and  advertising  expenditures,
provide for  maintenance  of quality  control and requires  retail  distribution
commensurate  with the  licensor's  image.  The  license  agreement  permits the
licensor to approve  products  offered by the  Company  using its trade name and
terminate  the  license  if  the  Company  does  not  satisfy  its   contractual
obligations in any material respect. In addition, the licensor may terminate the
license as to specified  categories of licensed products if the Company does not
promote and sell a representative  line for such category of licensed  products.
The Company's  license  agreement  requires the Company to pay royalties ranging
from 1% - 4% of net sales on full-price merchandise and other merchandise. Under
this  license  agreement,  minimum  annual  royalty  payments  increase for each
successive renewal term.  Subject to the Company's  compliance with the terms of
the agreement,  the decision to exercise  rights for license renewal terms is at
the discretion of the Company.

Net wholesale  sales of products  bearing trade names or trademarks not owned by
the Company for the year ended May 31, 1996 and the year ended May 31, 1997 were
approximately  $11.7 million and $11.8  million,  respectively.  There can be no
assurance that the Company's  future net wholesale  sales of these products will
equal or exceed these amounts.


Trademarks

The designer  trademark,  Oleg Cassini,  used by the Company in connection  with
certain apparel is a registered trademark in the United States and certain other
countries and is owned by the licensor with which the Company has the agreement.
The  Company  has  proprietary  rights  in the  United  States  to use the names
Niteline  and Black  Tie.  The  Company  considers  its  trademark  and  license
agreement to have significant value in the marketing of its products.


Backlog

At August 22, 1997, the Company had unfilled orders for the Fall 1997 season for
its wholesale divisions of approximately $5.9 million, compared to approximately
$8.9  million  of such  orders at the  comparable  date in 1996.  These  amounts
include  both  confirmed  orders  and  unconfirmed  orders,  which  the  Company
believes, based on industry practice and its past experience, will be confirmed,
and are  therefore  considered  to be firm.  The amount of unfilled  orders at a
particular time is affected by a number of factors,  including the scheduling of
the manufacture and shipping of the product which, in some instances, depends on
the desires of the customer.  The Company believes that a comparison of unfilled
orders  from  period  to  period is not  necessarily  meaningful  and may not be
indicative of eventual  actual  shipments.  Shipment of Spring  orders  normally
commences  in the  early  part of  January  with the  major  portion  of  Spring
merchandise  shipped  in March  and  April.  Shipment  of Fall  orders  normally
commences  in late June with the major  portion of Fall  merchandise  shipped in
August, September and October.


                                       12

<PAGE>



Competition

The apparel  business is  competitive  and  consists of numerous  manufacturers,
importers and distributors,  none of which accounts for a significant percentage
of total industry  sales,  but some of which are  significantly  larger and have
substantially  greater  resources  than the Company.  The Company  competes with
distributors  that import  apparel from  abroad,  domestic  companies  that have
established  foreign  manufacturing  relationships,  and companies  that produce
apparel domestically. In addition, in recent years, department stores, including
some of the  Company's  major  customers,  have  increased  the  amount of goods
manufactured specifically for them and sold under their own private labels.

The  Company's  business  depends upon its ability to  anticipate,  evaluate and
respond to changing consumer demands and tastes and to remain competitive in the
areas of style,  quality  (both in  material  and  production)  and price  while
operating  within the significant  foreign and domestic  production and delivery
constraints  of the  industry.  The Company  believes that consumer and customer
acceptance and support of its products depends,  in part, on its well-recognized
designer  brand  name and  proprietary  label.  The  Company  believes  that its
continued  success will depend upon its ability to remain  competitive  in these
areas as well as in its  ability to maintain  its  existing  relationships  with
foreign  manufacturers  and to develop new ones.  The Company  believes that the
quality and value of its products and its ability to market its products through
a variety  of retail  distribution  channels  are  important  to its  ability to
compete.

Credit and Collection

The Company  manages all of its  customer  credit  functions  through its Credit
Department  operated  from its New Jersey  facility.  Generally,  the  Company's
standard terms of sale include an 8% discount.  Despite several  bankruptcies of
large  retailers in recent  years,  the  Company,  which  carefully  selects and
screens  potential  and existing  customers,  has not  experienced a significant
increase in its bad debts as a result of such bankruptcies.  For the years ended
May 31, 1995,  1996 and 1997,  the  Company's  bad debts as a percentage  of net
sales were 0.3%, 0.7% and 0.3%, respectively. There can be no assurance that the
Company will not experience an increase in bad debts in the future.

Management Information Systems

To  coordinate  and monitor the numerous  components of its business and provide
the  Company's  management  with  the  information  it  needs  to make  informed
decisions,  the Company has developed a management  information  system using an
on-line data base which is  accessible  to both the  Company's New York and Hong
Kong offices. This management  information system was designed to provide, among
other  things,  comprehensive  order  processing,   production,  accounting  and
management   information  for  the  marketing,   manufacturing,   importing  and
distribution  functions of the Company's  business.  All of the Company's outlet
stores have a  management  information  system that enables the Company to track
inventory from store receipt to final sale.

The Company does not believe that it will be substantially  affected by the date
change in the year 2000, and believes its computer systems are Year

                                       13

<PAGE>



2000 compliant. To ensure that its computer systems are Year 2000 compliant, the
Company will be performing an internal study of these systems.  As the study has
not yet been completed, any programming changes, if any, required to address any
possible  issues and the related  costs are not yet known.  The cost  associated
with this work will be expensed as incurred.


Employees

At May 31, 1997,  the Company  employed  approximately  279  employees,  of whom
approximately 222 were employed  domestically and approximately 57 were employed
in Hong  Kong.  Of the  Company's  domestic  employees,  approximately  9 occupy
executive or managerial  positions,  approximately  12 hold design,  production,
quality control or distribution positions and the balance occupy sales, clerical
and office  positions.  Of the Company's  overseas  employees,  approximately  6
occupy  executive  or  managerial  positions,   approximately  34  hold  design,
production,  quality  control or  distribution  positions  and the balance  hold
clerical and office  positions.  None of the  Company's  employees are currently
covered  by  a  collective  bargaining  agreement.  The  Company  considers  its
relations with its employees to be good and has not experienced any interruption
of operations due to labor disputes.


ITEM 2.  PROPERTIES

The Company's principal domestic offices are located in two leased facilities in
New York City. These  facilities,  which encompass  approximately  20,000 square
feet in total,  house the Company's  executive  offices,  sales,  merchandising,
production, and design staff, as well as its showrooms space.

Prior to May 1997, the Company's  primary  domestic  warehouse and  distribution
center, and  administrative  offices were located in a single leased facility in
Secaucus,  New Jersey. The facility is approximately 132,000 square feet in size
and has an annual rent of  approximately  $953,000.  The lease for this facility
expires in 2002 and may be renewed for two additional five year periods. Because
the Company has downsized its  operation to its core  eveningwear  business as a
result of the  structuring  plan  adopted  by the  Board in  October  1993,  the
Company's  current  operations no longer  justify the use of the more  expansive
facilities  located in  Secaucus,  New  Jersey.  Accordingly,  the  Company  has
relocated  its  retail  store to a  smaller  leased  space in  Secaucus,  and is
utilizing an independent third party for distribution and warehousing inventory.
Effective May 15, 1997, the Company  subleased the entire facility for an annual
rent of  approximately  $891,000,  expiring  in the year  2000.  The  Company is
subleasing  approximately  10,000 square feet in this facility as administrative
office space for an annual rental of approximately $80,000.

The  Company's  Hong Kong  operations  are in leased  facilities,  consisting of
sample rooms and  administrative  offices  aggregating  21,460 square feet.  The
leases for these facilities  provide for an aggregate annual rental of H.K. $1.6
million (approximately U.S. $210,000), and will expire November 1997.


                                       14

<PAGE>



At present, the Company has entered into leases for 25 outlet stores covering an
aggregate of  approximately  96,000 square feet of space in various outlet malls
and centers  throughout the United States.  The average rental expense per store
is  approximately  $16 per square  foot and the  average  remaining  lease term,
assuming all renewal options are exercised, is approximately 8 years.

ITEM 3.  LEGAL PROCEEDINGS

There are no material pending legal  proceedings to which the Company is a party
or to which any of its property is subject.

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

Not applicable.


PART II

ITEM 5.  MARKET FOR REGISTRANT'S COMMON STOCK
         AND RELATED MATTERS

Market Information

The  Company's  common stock  trades on the OTC Bulletin  Board under the symbol
HRGR.  The  Company's  common  stock was traded on The New York  Stock  Exchange
("NYSE")  under the symbol HRG until July 21, 1997,  when it was delisted by the
NYSE.  The table  below sets forth the high and low  closing  sale prices of the
common stock for the quarterly  periods in the Company's  fiscal years ended May
31, 1997 and May 31, 1996, as reported by The Wall Street Journal.

Fiscal 1997                 High                   Low

 1st Quarter               1 5/8                  1
 2nd Quarter               1 1/8                    5/8
 3rd Quarter               1 5/8                   11/16
 4th Quarter               1 3/8                    7/8


Fiscal 1996                 High                   Low

 1st Quarter               1 1/8                    5/8
 2nd Quarter                15/16                   7/16
 3rd Quarter                 9/16                  11/32
 4th Quarter               2                        7/16

On August 18,  1997,  the closing sale price of the  Company's  stock on the OTC
Bulletin  was $.25.  At August 18,  1997,  the  Company had 69  shareholders  of
record,  many of which represent  nominees such as brokerage firms or commercial
depositories as record holders for a number of individuals.


Dividends

The Company has not paid any cash dividends since its initial public offering in
September 1991, other than dividends representing a portion

                                       15

<PAGE>



of the previously earned and distributed  earnings of the former "S" corporation
subsidiaries.  The Company's  revolving credit and term loan agreements prohibit
the Company  from paying  dividends or making  distributions  (see Note 6 of the
Notes to  Consolidated  Financial  Statements).  The Company intends to reinvest
future earnings to provide funds for the operation of its business.


ITEM 6.  SELECTED CONSOLIDATED FINANCIAL DATA

The selected  consolidated  financial data presented below for and as of the end
of each of the years in the five year period ended May 31, 1997 are derived from
the consolidated  financial statements of the Company. The selected consolidated
financial  data  presented  below  should  be read in  conjunction  with Item 7.
"Management's  Discussion  and  Analysis of Financial  Condition  and Results of
Operations" and the  Consolidated  Financial  Statements and notes thereto.  See
Consolidated Financial Statements.

<TABLE>
<CAPTION>


                                                                             In thousands, except per share data
                                                                                    Year Ended May 31,

                                                             1993            1994            1995            1996            1997
                                                             ----            ----            ----            ----            ----
<S>                                                       <C>             <C>             <C>             <C>             <C>     
STATEMENT OF OPERATIONS DATA:
Net Sales ..........................................      $170,469        $ 86,971        $ 57,224        $ 53,361        $ 46,654

Cost of sales

  Cost of sales from operations ....................       122,689          62,860          35,235          33,646          28,527
  Other charges ....................................          --              --              --              --             2,400
                                                          --------        --------        --------        --------        --------
                                                           122,689          62,860          35,235          33,646          30,927
                                                          --------        --------        --------        --------        --------

  Gross profit .....................................        47,780          24,111          21,989          19,715          15,727

Operating expenses
  Selling, general and
  administrative ...................................        49,464          29,481          23,237          21,104          19,321
  Restructuring and other charges ..................          --            19,800           1,000            --             2,779
                                                          --------        --------        --------        --------        --------
                                                            49,464          49,281          24,237          21,104          22,100
                                                          --------        --------        --------        --------        --------

  Operating loss ...................................        (1,684)        (25,170)         (2,248)         (1,389)         (6,373)

Interest expense ...................................         2,607           3,118           2,262           2,539           2,316
                                                          --------        --------        --------        --------        --------

  Loss before income taxes .........................        (4,291)        (28,288)         (4,510)         (3,928)         (8,689)

Income taxes .......................................        (1,954)          2,268            (159)           --              --
                                                          --------        --------        --------        --------        --------

  Net loss .........................................      $ (2,337)       $(30,556)       $ (4,351)       $ (3,928)       $ (8,689)
                                                          ========        ========        ========        ========        ========

Net loss per common share ..........................      $  (0.35)       $  (4.55)       $  (0.65)       $  (0.58)       $  (1.29)
                                                          ========        ========        ========        ========        ========

Weighted average common shares
outstanding ........................................         6,717           6,717           6,717           6,717           6,717
                                                          ========        ========        ========        ========        ========


                                                                                             May 31,

                                                             1993            1994            1995            1996            1997
                                                             ----            ----            ----            ----            ----
BALANCE SHEET DATA:
Working capital ....................................       $34,187         $ 9,125         $ 8,701         $ 4,120        $ (2,208)
Total assets .......................................        89,398          42,771          30,711          24,623          17,806
Short-term debt ....................................        27,500          16,195           7,452           8,577           7,782
Long-term debt .....................................          --              --             1,950             150            --
Subordinated notes payable-stockholder .............         2,796           4,296           5,296           5,296           5,296
Stockholders' equity (deficit) .....................        41,566          11,010           6,659           2,731          (5,958)

</TABLE>

                                       16

<PAGE>



Item 7.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF
         FINANCIAL CONDITION AND RESULTS OF OPERATIONS

General

The following  discussion  provides  information  and analysis for the Company's
results of  operations  from June 1, 1994  through May 31, 1997.  The  following
discussion and analysis  should be read in conjunction  with the information set
forth  under  "Selected   Consolidated  Financial  Data"  and  the  Consolidated
Financial Statements and notes thereto herein.

In May 1997, President Clinton issued a Presidential  Determination recommending
the  renewal  of  "most-favored-nation"  trade  status  for China for the twelve
months ending July 2, 1998. Although resolutions  disapproving such renewal were
introduced into both the U.S. Senate and the House of Representatives, the House
resolution  was voted on and failed to pass.  As has  occurred in the last three
years, in a break with previous years,  the Presidential  Determination  did not
recommend  subjecting any future renewal of  "most-favored-nation"  trade status
for  China to  various  conditions,  such as  China's  compliance  with the 1992
bilateral  agreement with the United States  concerning prison labor and overall
progress  with  respect  to human  rights,  release  and  accounting  of Chinese
citizens  imprisoned  or detained for their  political  and  religious  beliefs,
humane  treatment  of  prisoners,  protecting  Tibet's  religious  and  cultural
heritage and  permitting  international  radio and  television  broadcasts  into
China.  However,  bills have been  introduced  into Congress  which, if enacted,
would ban all entries or  importations  of Chinese origin articles which are the
product,   growth  or   manufacture   of  forced  labor  and  which  would  deny
most-favored-nation  rates of duty to goods produced by the People's  Liberation
Army.  "Most-favored-nation" trade status was renewed effective July 1997 for an
additional  year.  There is no assurance  that the President  will recommend the
renewal of "most-favored-nation"  trade status for China for the year commencing
July 3, 1998 or thereafter or that Congress will not enact  legislation  denying
or conditioning the grant of "most-favored-nation"  trade status to China in the
future or otherwise restricting the importation of goods from China.

In February 1997, the United States and China entered into a four year bilateral
textile agreement, covering certain cotton, wool, man-made fiber, silk blend and
other vegetable fiber textiles and textile products, expiring December 31, 2000.
Among other things,  the agreement reduces China's export quotas with respect to
fourteen  (14) apparel and fabric  categories  and permits the United  States to
impose  significant  penalties  for  transshipment  violations.  Such  penalties
include the assessment of  "transshipment  charges" against the restraint levels
of affected categories which could result in such levels filling more rapidly or
becoming  fully  utilized with little,  or no, advance  notice.  In addition,  a
separate  agreement  between the United States and China was reached subjects to
quota  limitations,  China's exports of apparel containing 70% or more by weight
of silk.  This  agreement  is  effective  with  respect to goods  produced in or
manufactured  in China and  exported  to the  United  States  during  the period
January 1, 1997 through  December 31, 1997 and replaces a substantially  similar
agreement which was in effect from April 1, 1994 through December 31, 1996.

In  addition,  over the past several  years  including  1996,  the Office of the
United States Trade Representative has conducted, and may in the future conduct,
investigations relating to China's trade policies and practices.  While previous
investigations were resolved without resort to retaliatory

                                       17

<PAGE>



trade sanctions against China by the United States, an unfavorable resolution of
any future  investigation  could result in the imposition of  retaliatory  trade
sanctions  against  China and on products  imported  from China.  This  includes
punitive  duties,  fees or restrictions on certain Chinese  products,  including
products manufactured by the Company in China.

The Company has taken various steps that it believes will mitigate the impact on
the Company's  business if "most-favored  nation" trade status for China is lost
or if  retaliatory  sanctions  against  Chinese goods are imposed.  One of these
steps included the  development  of a contingency  plan in 1992 to shift certain
significant  manufacturing  operations to countries other than China so that the
resulting products will constitute,  under applicable United States customs laws
and  regulations,  products  of a country  other than  China.  The  Company  has
developed  relationships with manufacturers in countries and territories such as
Hong Kong, the United States, India and South Korea, some of which are currently
manufacturing  certain of the Company's  products.  The Company would anticipate
increasing  its business with these  manufacturers  to lessen its  dependence on
China if "most-favored  nation" trade status for China is lost or if retaliatory
tariffs are imposed on Chinese goods.  Notwithstanding  the Company's  plans and
efforts,  to date,  there can be no  assurance  that the Company will be able to
lessen  its  dependence  on China in an  economic  manner.  Furthermore,  as the
Company  shifts  certain of its  operations  to countries  other than China,  it
continues  to conduct a  substantial  portion of these  operations  in countries
other than the United  States.  Accordingly,  these  operations  continue  to be
subject to import  restrictions  and possible  trade  sanctions  and the various
risks  associated  with  foreign  manufacturing.  See  "Business  -  Production,
Manufacturing and Raw Materials."

On July 1, 1997,  the British Crown Colony of Hong Kong reverted to the People's
Republic of China.  The United States has announced its agreement  with China on
the separate  treatment of textile  quotas for Hong Kong after the  reversion of
such  territory.  Should the United  States in the future  determine  that goods
produced in Hong Kong would be subjected to Chinese quota,  such a determination
would adversely  affect any contingency  plans of the Company which are premised
on the shifting of  production  or assembly of the  products  from China to Hong
Kong.

Legislation  implementing  the Uruguay Round of the GATT was signed by President
Clinton in late 1994.  Among other  provisions,  it  contained  a section  which
amended  the  rules of  origin  applicable  to  textile  and  textile  products,
effective July 1, 1996. Regulations  implementing these changes are currently in
effect. In general, and with specified  exceptions,  the statute and regulations
provide that most textile  apparel  articles  will be considered to originate in
the country in which they are wholly assembled. In many cases, this represents a
change from the manner in which country of origin has been determined, which, in
general  was based on where the  components  were cut.  The  Company  cannot now
predict to what  extent the new roles  concerning  country of origin will change
import  trade  patterns or how it will  impact  upon quota usage from  exporting
countries.

The Company sells its merchandise to major retailers, some of which have engaged
in leveraged  buy-outs or  transactions  in which such  retailers  have incurred
significant  amounts  of debt and  others  of  which  are  experiencing  or have
experienced  financial  difficulties.  Despite  several  bankruptcies  of  large
retailers in the past several years, some of which were customers

                                       18

<PAGE>



of the  Company,  the Company,  which  carefully  selects,  screens and monitors
potential and existing customers,  has not experienced a significant increase in
its bad debts as a result of such bankruptcies.  Notwithstanding  the foregoing,
because  the  Company  sells its  product  to  highly  leveraged  retailers  and
retailers  which  are  currently   experiencing  financial   difficulties,   any
significant  deterioration in these customers financial circumstances could have
an adverse effect on the Company's financial position or results of operations.


Results of Operations

The following table sets forth for the period indicated (i) certain items in the
Company's consolidated statements of operations expressed as a percentage of net
sales and (ii) the percentage  change in dollar amount of such items as compared
to the indicated prior period for the periods indicated below.

<TABLE>
<CAPTION>


                                                                            ( i )                                  ( ii )

                                                                                                              Period to Period
                                                                                                             Percentage Increase
                                                                                                                 (Decrease)
                                                                   Percentage of Net Sales                       Year Ended
                                                                     Year Ended May 31,                            May 31,
                                                              1995            1996            1997          1995-96         1996-97
                                                              ----            ----           -----            ----           ----- 
<S>                                                          <C>             <C>             <C>              <C>            <C>    
Net sales ..........................................         100.0%          100.0%          100.0            (6.8)%         (12.6)%

Cost of sales

  Cost of sales from operations ....................          61.6            63.1            61.2            (4.5)          (15.2)
  Other charges ....................................           --              --              5.1              --              --
                                                              ----            ----           -----            ----           ----- 
                                                              61.6            63.1            66.3            (4.5)           (8.1)

  Gross profit .....................................          38.4            36.9            33.7           (10.3)          (20.2)

Operating expenses

  Selling, general and
  administrative ...................................          40.6            39.5            41.4            (9.2)           (8.4)

  Restructuring and other charges ..................           1.8             --              6.0          (100.0)            --
                                                              ----            ----           -----            ----           ----- 
                                                              42.4            39.5            47.4           (12.9)            4.7
                                                              ----            ----           -----            ----           ----- 

  Operating loss ...................................          (3.9)           (2.6)          (13.7)          (38.2)          358.8

Interest expense ...................................           4.0             4.8             5.0            12.2            (8.8)

  Loss before income taxes .........................          (7.9)           (7.4)          (18.6)          (12.9)          121.2

Income taxes .......................................          (0.3)            --              --           (100.0)             --
                                                              ----            ----           -----            ----           ----- 

  Net loss .........................................          (7.6)%          (7.4)%         (18.6)%          (9.7)%         121.2%
                                                              ====            ====           =====            ====           ===== 
</TABLE>







                                       19

<PAGE>



1997 Compared to 1996

Net sales of $46.7  million  for the year ended May 31, 1997  decreased  by $6.7
million (12.6%) from net sales of $53.4 million for the year ended May 31, 1996.
This  decrease  is  primarily  attributable  to reduced  sales for the  Niteline
division due to increased  competition and the disrupted business including loss
of personnel  resulting from transaction  negotiations for the contemplated sale
of the  Company in addition  to the  closing  and  downsizing  of several of its
outlet stores.

Cost of sales for the year ended May 31, 1997 was $30.9 million, or 66.3% of net
sales  compared to $33.7  million,  or 63.1% of net sales for the year ended May
31, 1996.  The increase in cost of sales as a percentage of net sales was due to
a loss on sale of raw materials  inventory of $2.4 million  which  resulted from
the Company's ongoing cost cutting efforts,  including  occupancy costs, and the
Company's  increasing  demand for  working  capital  and cash (see Note 3 in the
notes to the Consolidated Financial Statements).

Gross profit for the year ended May 31, 1997 was $15.7 million,  or 33.7% of net
sales,  compared  to $19.7  million or 36.9% of net sales for the year ended May
31, 1996. The decrease in gross profit dollars was primarily  attributable  to a
decrease  in  sales  volume  described  above  and the  loss on the  sale of raw
materials described above.

Selling,  general and  administrative  ("SG&A")  expenses  were $19.3 million or
41.4% of net sales for the year ended May 31, 1997 compared to $21.1 million, or
39.5% of net sales for the year ended May 31, 1996. The lower  selling,  general
and  administrative  expenses  for the year  ended  May 31,  1997 are  primarily
attributable  to planned  reductions  in salary  expenses,  rent and  occupancy,
professional fees and insurance.

Restructuring and other charges were $2.8 million, or 6.0% of net sales, for the
year ended May 31, 1997.(See Note 2 in the Notes to the  Consolidated  Financial
Statements).

Operating loss was $(6.4) million or (13.7)% of net sales for the year ended May
31, 1997 compared to operating loss of $(1.4) million or (2.6)% of net sales for
the year ended May 31, 1996. The increase in operating loss was  attributable to
the  increase  in  restructuring  and  other  charges  in cost of sales and SG&A
described above.

Interest  expense  was $2.3  million or 5.0% of net sales for the year ended May
31, 1997 compared to $2.5  million,  or 4.8% of net sales for the year ended May
31, 1996.

As a result of the factors  described above, the Company's net loss increased to
$(8.7)  million (or $(1.29) per share) for the year ended May 31, 1997  compared
to a net loss of $(3.9)  million  (or  $(0.58) per share) for the year ended May
31, 1996.


1996 Compared to 1995

Net sales of $53.4  million  for the year ended May 31, 1996  decreased  by $3.8
million  (6.8%) from net sales of $57.2 million for the year ended May 31, 1995.
This decrease is primarily attributable to reduced sales for

                                       20

<PAGE>



evening  wear  products  due to the soft  economy  in the  apparel  industry  in
addition to the closing and downsizing of several of its outlet stores.

Cost of sales for the year ended May 31, 1996 was $33.7 million, or 63.1% of net
sales  compared to $35.2  million,  or 61.6% of net sales for the year ended May
31, 1995.  The increase in cost of sales as a percentage of net sales was due to
an  inventory  write-down  of  $.7  million  resulting  from a  build-up  of raw
materials after  management  revised its design  philosophy based primarily upon
the projected use of fewer beads and sequins in current lines and from remaining
excess  quantities  of  non-current  fabric.  See  Note  3 in the  Notes  to the
consolidated financial statements.

Gross profit for the year ended May 31, 1996 was $19.7 million,  or 36.9% of net
sales,  compared  to $21.9  million or 38.4% of net sales for the year ended May
31, 1995. The decrease in gross profit dollars was primarily attributable to the
decrease in sales volume  described  above.  Gross margins  remained  relatively
consistent based upon the results of the Company's business. However, the margin
decline was attributable to the inventory write-down described above.

Selling,  general and  administrative  ("SG&A")  expenses  were $21.1 million or
39.5% of net sales for the year ended May 31, 1996 compared to $23.2 million, or
40.6% of net sales for the year ended May 31, 1995. The lower  selling,  general
and  administrative  expenses  for the year  ended  May 31,  1996 are  primarily
attributable  to planned  reductions  in salary  expenses,  rent and  occupancy,
professional fees and insurance.

Operating  loss was $(1.4) million or (2.6)% of net sales for the year ended May
31, 1996 compared to operating loss of $(2.2) million or (3.9)% of net sales for
the year ended May 31,  1995.  The  decrease  in  operating  loss was  primarily
attributable  to  the  decrease  in  restructuring  charges  and  SG&A  expenses
described above.

Interest  expense  was $2.5  million or 4.8% of net sales for the year ended May
31, 1996 compared to $2.3  million,  or 4.0% of net sales for the year ended May
31, 1995.

As a result of the factors described above, the Company's net loss before income
taxes  decreased to $(3.9) million (or $(0.58) per share) for the year ended May
31, 1996 compared to a net loss of $(4.4) million (or $(0.65) per share) for the
year ended May 31, 1995.


Liquidity and Capital Resources

At May 31,  1997,  the  Company  had an  increase  in cash flows from  operating
activities  of $.7  million.  This  increase  resulted  from a net  decrease  in
inventories of $4.3 million,  depreciation and amortization of $1.1 million, the
loss on disposition of fixed assets of $1.2 million, and an increase in accounts
payable  and  accrued  expenses  of $2.8  million  offset  by a net loss of $8.7
million.  The decrease in inventory levels reflects the planned  reduction based
on the  Company's  strategic  plan.  The  Company's  level  of cash  flows  from
operating  activities  varies from quarter to quarter due to the  seasonality of
its business.

In regard to cash flows from investing activities, during the fiscal year

                                       21

<PAGE>



ending May 31,  1997,  the Company  spent  approximately  $.1 million on capital
improvements  and replacement  expenditures.  For the fiscal year ending May 31,
1998,  capital  improvements  and  replacement   expenditures  are  expected  to
approximate $.2 million.

Cash  flows  from  financing  activities  decreased  by $1.0  million  resulting
primarily  from a reduction in bank  borrowings  under the  Company's  revolving
credit facilities.

Because the Company has been incurring  losses from  operations,  there has been
insufficient  liquidity,  as  required by its credit  agreement  with its senior
lender, Foothill Capital Corporation  ("Foothill"),  to allow the Company to pay
required monthly  installments of principal to its group of four banks that rank
junior  to  Foothill.  In  addition,  the  Company  is  projecting  losses  from
operations for the year ending May 31, 1998, which would result in its continued
non-compliance  with the financial  covenants  under its credit  agreement  with
Foothill  during this fiscal  year.  The  combination  of these  factors  raises
substantial  doubt about the Company's  ability to generate  sufficient  cash to
support its  operations  during the twelve month period  following May 31, 1997.
The Company's  ability to continue as a going concern is dependent upon plans to
restructure  debt,  to reduce or delay  expenditures,  or to increase  ownership
equity as discussed in Note 13 of Notes to Consolidated Financial Statements. In
the absence of the  preceding  events,  there is a  substantial  doubt as to the
Company's  success  of  future  operations.   The  result  includes  a  possible
discontinuance  of operations in which there is a commencement of dissolution or
bankruptcy.  The  Company  believes  that  successful  closure  of  any  of  the
contemplated transactions as discussed in Note 13, as well as funds generated by
operations  (i.e.  management's  ability  to reduce  the  significant  operating
losses),  the availability of credit under the revised credit facilities coupled
with reduced  inventory levels will contribute to meeting the Company's  working
capital,  letter  of  credit  and  capital  expenditure   requirements  for  the
foreseeable  future.  (See  Note 6 in the  Notes to the  consolidated  financial
statements for further discussion of the revised credit facilities.)

Inflation

The  moderate  rate  of  inflation  over  the  past  four  years  has  not had a
significant impact on the Company's sales and profitability.

Seasonality of Business

Historically,  the Company has  achieved  its highest net sales and gross profit
levels in its second fiscal  quarter,  followed in declining order by the first,
fourth and third  quarters.  This pattern  results  primarily from the timing of
shipments for each season;  however,  the timing of seasonal  shipments can vary
from quarter to quarter.


ITEM 8.  FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA

The  information  called for by this Item 8 is included  following the "Index to
Consolidated  Financial  Statements  and Schedule"  appearing at the end of this
Form 10-K.


                                       22

<PAGE>



ITEM 9.  CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS
         ON ACCOUNTING AND FINANCIAL DISCLOSURE

None.


PART III

ITEM 10.  DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT

Information  as to the Directors  and  Executive  Officers of the Company is set
forth below:


Name                                    Age         Office
- ----                                    ---         ------

Della Rounick . . . . . . . . . .        51         Chairman of the Board and
                                                      Chief Executive Officer

Sam D. Kaplan . . . . . . . . . .        41         Chief Financial Officer and
                                                      Secretary

Martin R. Bring . . . . . . . . .        54         Director


Each  director  holds office until the next annual  meeting of  stockholders  or
until his successor shall have been elected and qualified. Officers serve at the
discretion of the Board of Directors.

Della Rounick was appointed Co-Chairman of the Board and Chief Executive Officer
in July  1995,  after  being  appointed  Vice-Chairman  of the  Board  and Chief
Executive  Officer in June 1995 and has become  Chairman  of the Board after the
death of her  Co-Chairman  William J. Carone in June 1997.  She was appointed to
the Company's Board of Directors in January 1994. Mrs. Rounick beneficially owns
4,430,748 shares of He-Ro Group common stock, representing  approximately 66% of
the common stock outstanding.  Prior to being appointed Chief Executive Officer,
Mrs.  Rounick served as Vice President and Director of Design  Coordination  for
the Company since April 1994.  Prior to April 1994, Mrs.  Rounick was a designer
for the  Niteline  division  and for the  Company's  D'Ore line,  which has been
discontinued as a result of He-Ro's  restructuring  in 1993.  Mrs.  Rounick also
served as a fashion  advisor to her late  husband,  the Company's  founder,  for
eight years, and sold her own line of clothing in Greece under the Della label.

Sam D. Kaplan was appointed Chief  Financial  Officer and Secretary of the He-Ro
Group in March 1994.  Prior to that he served as the Corporate  Controller since
joining the Company in November 1991. From 1988 to 1991, Mr. Kaplan, a certified
public accountant, was an audit manager for the accounting firm of Ferro, Berdon
& Company.

Martin R. Bring assumed a position on the Company's Board of Directors in
September 1991.  Mr. Bring is and since 1978 has been a principal of the
New York law firm Lowenthal, Landau, Fischer, & Bring, P.C.  Mr. Bring is
also a director of Sloans Supermarkets, Inc., a supermarket chain.


                                       23

<PAGE>



ITEM 11.  EXECUTIVE COMPENSATION

The  Registrant  will file  with the  Securities  and  Exchange  Commission,  by
September 30, 1997, a definitive information  statement,  pursuant to Regulation
14C under the  Securities  and Exchange Act of 1934  relating to its 1997 Annual
Meeting Act of Stockholders at which directors will be elected.  The information
statement will include the  information  required by Item 402 of Regulation S-K.
The information statement, when filed, is incorporated by reference.


ITEM 12.  SECURITY OWNERSHIP OF CERTAIN
          BENEFICIAL OWNERS AND MANAGEMENT

The  registrant  will file  with the  Securities  and  Exchange  Commission,  by
September 30, 1997, a definitive information  statement,  pursuant to Regulation
14C under the  Securities  and Exchange Act of 1934  relating to its 1997 Annual
Meeting of  Stockholders  at which  directors will be elected.  The  information
statement will include the  information  required by Item 403 of Regulation S-K.
The information statement, when filed, is incorporated herein by reference.


ITEM 13.  CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

The  Registrant  will file  with the  Securities  and  Exchange  Commission,  by
September 30, 1997, a definitive information  statement,  pursuant to Regulation
14C under the  Securities  and Exchange Act of 1934  relating to its 1997 Annual
Meeting of  Stockholders  at which  directors will be elected.  The  information
statement will include the  information  required by Item 404 of Regulation S-K.
The information statement, when filed, is incorporated herein by reference.

























                                       24

<PAGE>



PART IV


ITEM 14.   EXHIBITS, FINANCIAL STATEMENT SCHEDULES, AND REPORTS
           ON FORM 8-K

(a)     Financial Statements and Financial Schedule: Page Number

Report of Independent Public Accountants ............................ F-2

Financial Statements:

     Consolidated Balance Sheets as of .............................. F-3
     May 31, 1996 and May 31, 1997

     Consolidated Statements of Operations for ...................... F-4
     the Three Years Ended May 31, 1997

     Consolidated Statements of Changes ............................. F-5
     in Stockholders' Equity (Deficit)for the
     Three Years Ended May 31, 1997

     Consolidated Statements of Cash Flows .......................... F-6
     for the Three Years Ended May 31, 1997

Notes to Consolidated Financial Statements .......................... F-7 - F-19

Unaudited Quarterly Results ......................................... F-20


(b)     Exhibits:

3.1     Restated  Certificate of  Incorporation  of Registrant.  Incorporated by
        reference to Exhibit 3.1 of Registrant's  Annual Report on Form 10-K for
        the year ended May 31, 1995 ("Registrant's 1995 10-K").

3.2     Bylaws of Registrant,  as amended.  Incorporated by reference to Exhibit
        3.2 of Registrant's 1995 10-K.

3.3     Specimen  Certificate  for Common Stock of Registrant.  Incorporated  by
        reference to Exhibit 3.3 of Registrant's 1995 10-K.

10.1    Lease dated December 20, 1990, between Hartz Mountain  Industries,  Inc.
        and The  He-Ro  Group,  Inc.  relating  to the  premises  located  at 35
        Enterprise Avenue,  Secaucus,  New Jersey.  Incorporated by reference to
        Exhibit 10.1 of Registrant's 1995 10-K.

*10.2   Sublease  dated  March  6,  1997  between  The  He-Ro  Group,  Inc.  (as
        sublessor)  and Harve  Benard (as  sublessee)  relating to the  premises
        located at One American Way, Secaucus, New Jersey.

10.3    Lease dated  September 21, 1994,  between The Louis Adler Realty Company
        and H.R.I., Inc. relating to the premises located at

                                       25

<PAGE>



        550 Seventh Avenue, New York, New York.  Incorporated by
        reference to Exhibit 10.3 of Registrant's 1995 10-K.

10.4    Lease dated  September 24, 1994,  between The Louis Adler Realty Company
        and H.R.I., Inc. relating to the premises located at 550 Seventh Avenue,
        New  York,  New York.  Incorporated  by  reference  to  Exhibit  10.4 of
        Registrant's 1995 10-K.

10.5    Lease dated  September 21, 1994,  between The Louis Adler Realty Company
        and H.R.I., Inc. relating to the premises located at 550 Seventh Avenue,
        New York,  New York.  Incorporated  by  reference  to  Exhibit  10.10 of
        Registrant's 1995 10-K.

10.6    Lease dated  September 21, 1994,  between The Louis Adler Realty Company
        and The He-Ro  Group,  Inc.  relating  to the  premises  located  at 530
        Seventh Avenue, New York, New York. Incorporated by reference to Exhibit
        10.6 of Registrant's 1995 10-K.

10.7    Tenancy Agreement dated December 20, 1994, between Grandford Development
        and The He-Ro Group,  Inc.  relating to the  premises  located at Cosmos
        Sing Shing  Building,  81 Hung To Road, Kwun Tong,  Kowloon,  Hong Kong.
        Incorporated by reference to Exhibit 10.7 of Registrant's 1995 10-K.

10.8    License Agreement dated June 1, 1990,  between The He-Ro Group, Inc. and
        Oleg Cassini,  Inc.  ("Cassini  License").  Incorporated by reference to
        Exhibit 10.8 of Registrant's 1995 10-K.

10.8.1  Letter Agreement dated December 15, 1995, from Oleg Cassini, Inc. to the
        He-Ro Group, Inc.,  amending Cassini License.  Incorporated by reference
        to Exhibit  10.8.1 of  Registrant's  Annual  Report on Form 10-K for the
        year ended May 31, 1996 ("Registrant's 1996 10-K").

10.9    Fourth Amended and Restated  Revolving  Credit Agreement dated as of May
        15, 1995, by and among The He-Ro Group,  Inc.,  and Marine Midland Bank,
        N.A.,  as agent,  The Chase  Manhattan  Bank,  The Hongkong and Shanghai
        Banking  Corporation  Limited  and ABN AMRO  Bank N.V.  Incorporated  by
        reference to Exhibit 10.9 of Registrant's 1995 10-K.

10.10   Loan and Security Agreement dated as of May 12, 1995, by and between The
        He-Ro Group,  Ltd. and certain of its  subsidiaries and Foothill Capital
        Corporation,  as amended.  10.11 Contribution  Agreement dated as of May
        20, 1991,  between the Registrant and Herbert  Rounick.  Incorporated by
        reference to Exhibit 10.11 of Registrant's 1995 10-K.

10.12   1991 Stock Option Plan.  Incorporated  by reference to Exhibit  10.12 of
        Registrant's 1995 10-K.

10.13   1992 Outside  Director Stock Option Plan.  Incorporated  by reference to
        Exhibit 10.13 of Registrant's 1995 10-K.

10.14   1993 Outside Director Stock Option Plan. Incorporated by

                                       26

<PAGE>



        reference to Exhibit 10.14 of Registrant's 1995 10-K.

10.15   Amended  and  Restated   1994  Outside   Director   Stock  Option  Plan.
        Incorporated by reference to Exhibit 10.15 of Registrant's 1996 10-K.

21.1    Subsidiaries  of the  Registrant.  Incorporated  by reference to Exhibit
        21.1 of Registrant's 1995 10-K.

*27     Financial Data Schedule

* Filed herewith.


(c)     Reports on Form 8-K

None




                                       27

<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 Annual Report on Form 10-K to
be signed on its behalf by the undersigned, thereunto duly authorized, on August
27, 1997.

                                           THE HE-RO GROUP, LTD.




                                           By /s/ SAM D. KAPLAN
                                           --------------------
                                           Sam D. Kaplan
                                           Chief Financial Officer
                                           and Secretary
                                           (principal financial and
                                           accounting officer)


Pursuant to the requirements of the Securities Exchange Act of 1934, this Annual
Report on Form 10-K has been signed below by the following  persons on behalf of
the registrant and in the capacities indicated, on August , 1997.


Signature                                               Title


/s/ DELLA ROUNICK                              Chairman of the Board and
- ------------------------                       Chief Executive Officer
Della Rounick



/s/ MARTIN R. BRING                            Director
- ------------------------
Martin R. Bring




                                       28

<PAGE>





                     THE HE-RO GROUP, LTD. AND SUBSIDIARIES

             INDEX TO CONSOLIDATED FINANCIAL STATEMENTS AND SCHEDULE


                                                         Page
                                                        Number
                                                        ------

REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS ................ F-2

FINANCIAL STATEMENTS:
   Consolidated Balance Sheets as of
   May 31, 1996 and May 31, 1997 ........................ F-3

   Consolidated Statements of Operations for the
   Three Years Ended May 31, 1997 ....................... F-4

   Consolidated Statements of Changes In
   Stockholders' Equity (Deficit) for the
   Three Years Ended May 31, 1997 ....................... F-5

   Consolidated Statements of Cash Flows
   for the Three Years Ended May 31, 1997 ............... F-6

   Notes to Consolidated Financial Statements ........... F-7 - F-19

UNAUDITED QUARTERLY RESULTS ............................. F-20


NOTE:   Supplemental schedules have been omitted as inapplicable or not required
        under the instructions contained in Regulation S-X or the information is
        included elsewhere in the financial statements or the notes thereto.


                                       F-1

<PAGE>



                    REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS


To the Board of Directors and Stockholders of The He-Ro Group, Ltd.:

We have audited the accompanying consolidated balance sheets of The He-Ro Group,
Ltd. (a Delaware  corporation) and subsidiaries as of May 31, 1997 and 1996, and
the related  consolidated  statements of  operations,  changes in  stockholders'
equity (deficit) and cash flows for each of the three fiscal years in the period
ended May 31, 1997.  These financial  statements are the  responsibility  of the
Company's  management.  Our  responsibility  is to  express  an opinion on these
financial statements based on our audits.

We  conducted  our  audits  in  accordance  with  generally   accepted  auditing
standards.  Those standards require that we plan and perform the 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 He-Ro  Group,  Ltd. and
subsidiaries  as of May 31, 1997 and 1996,  and the results of their  operations
and their cash flows for each of the three  fiscal years in the period ended May
31, 1997 in conformity with generally accepted accounting principles.

The  accompanying  financial  statements  have been  prepared  assuming that the
Company  will  continue  as a  going  concern.  As  discussed  in  Note 6 to the
financial  statements,  because  the  Company  has been  incurring  losses  from
operations,  the Company was in default of certain financial  covenants with its
senior  lender,  Foothill  Capital  Corporation,  which have been  waived by the
lender  through the fiscal  quarter  ending on August 31, 1997.  As discussed in
Note 13 to the financial statements,  there has been insufficient  liquidity, as
required by its credit agreement with Foothill Capital  Corporation to allow the
Company to pay required  monthly  installments of principal to its group of four
banks that rank junior to Foothill Capital Corporation. In addition, the Company
is projecting  further losses from  operations for the year ending May 31, 1998.
The  combination of these factors raises  substantial  doubt about the Company's
ability to continue as a going  concern.  Management's  plans in regard to these
matters are also described in Note 13. The accompanying  financial statements do
not  include  any  adjustments  that  might  result  from  the  outcome  of this
uncertainty.


New York, New York
August 18, 1997 (except
with respect to the credit
agreement amendment and 
financial covenant waiver 
discussed in Note 6, as to
which date is August 27, 1997)


                                       F-2

<PAGE>

<TABLE>
<CAPTION>

                     THE HE-RO GROUP, LTD. AND SUBSIDIARIES
                           CONSOLIDATED BALANCE SHEETS
                      (In thousands, except per share data)

                                                                                                              May 31

                                                                                                  1996                     1997
                                                                                              -----------               -----------
<S>                                                                                           <C>                       <C>        
     ASSETS
CURRENT ASSETS:
     Cash ......................................................................              $       405               $       354
                                                                                              -----------               -----------
     Accounts receivable:
         Trade, net of allowances for doubtful
           accounts of $300 (1996) and $400 (1997) .............................                    1,648                     1,016
         Suppliers and other ...................................................                    2,991                     3,311
                                                                                              -----------               -----------
                                                                                                    4,639                     4,327

     Inventory, net ............................................................                   15,029                    10,751
     Other current assets ......................................................                      493                       828
                                                                                              -----------               -----------
         Total current assets ..................................................                   20,566                     6,260
                                                                                              -----------               -----------

FIXED ASSETS - at cost, net of accumulated
     depreciation and amortization .............................................                    2,424                       515
                                                                                              -----------               -----------
OTHER ASSETS:
     Deposits and other assets .................................................                      835                       233
     Investment - foreign affiliates ...........................................                      798                       798
                                                                                              -----------               -----------
         Total other assets ....................................................                    1,633                     1,031
                                                                                              -----------               -----------
                                                                                              $    24,623               $    17,806
                                                                                              ===========               ===========

     LIABILITIES AND STOCKHOLDERS' EQUITY (DEFICIT)
CURRENT LIABILITIES:
     Bank loans ................................................................              $     5,977                     5,032
     Current maturities of long-term debt ......................................                    2,600                     2,750
     Accounts payable ..........................................................                    5,981                     7,604
     Accrued expenses and other current
     liabilities ...............................................................                    1,888                     3,082
                                                                                              -----------               -----------
         Total current liabilities .............................................                   16,446                    18,468
                                                                                              -----------               -----------

Subordinated notes payable -
     stockholder ...............................................................                    5,296                     5,296

Long-term debt, net of current maturities ......................................                      150                      --
                                                                                              -----------               -----------
         Total liabilities .....................................................                   21,892                    23,764
                                                                                              -----------               -----------

STOCKHOLDERS' EQUITY (DEFICIT):
     Preferred stock, $.01 par value; 1,000,000
         authorized shares; no shares outstanding ..............................                     --                        --
     Common stock, $.01 par value; 25,000,000
         authorized shares; issued and outstanding
         6,717,333 shares ......................................................                       67                        67
     Additional paid-in capital ................................................                   40,166                    40,166
     Accumulated Deficit .......................................................                  (37,502)                  (46,191)
                                                                                              -----------               -----------
         Total stockholders' equity (deficit) ..................................                    2,731                    (5,958)
                                                                                              -----------               -----------
                                                                                              $    24,623               $    17,806
                                                                                              ===========               ===========

</TABLE>


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

                                       F-3

<PAGE>

<TABLE>
<CAPTION>


                     THE HE-RO GROUP, LTD. AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF OPERATIONS
                      (In thousands, except per share data)


                                                               Year Ended May 31


                                                        1995         1996         1997
                                                    ---------    ---------    ---------

<S>                                                   <C>          <C>          <C>    
Net sales ......................................      $57,224      $53,361      $46,654

Cost of sales

   Cost of sales from operations ...............       35,235       33,646       28,527
   Other charges ...............................         --           --          2,400
                                                    ---------    ---------    ---------
                                                       35,235       33,646       30,927
                                                    ---------    ---------    ---------

  Gross profit .................................       21,989       19,715       15,727
                                                    ---------    ---------    ---------

Operating expenses

  Selling, general and administrative ..........       23,237       21,104       19,321
  Restructuring and other charges ..............        1,000         --          2,779
                                                    ---------    ---------    ---------
                                                       24,237       21,104       22,100
                                                    ---------    ---------    ---------
  Operating loss ...............................       (2,248)      (1,389)      (6,373)

Interest expense ...............................        2,262        2,539        2,316
                                                    ---------    ---------    ---------

  Loss before income taxes .....................       (4,510)      (3,928)      (8,689)

Benefit for income taxes .......................         (159)        --            --
                                                    ---------    ---------    ---------

  Net loss .....................................    $  (4,351)   $  (3,928)   $  (8,689)
                                                    =========    =========    =========

Net loss per common share .....................     $   (0.65)   $   (0.58)   $   (1.29)
                                                    =========    =========    =========

Weighted average shares outstanding ............        6,717        6,717        6,717
                                                    =========    =========    =========

</TABLE>


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

                                       F-4

<PAGE>

<TABLE>
<CAPTION>


                     THE HE-RO GROUP, LTD. AND SUBSIDIARIES
      CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY (DEFICIT)
                                 (In thousands)


                                               Common Stock
                                             -------------------                       Additional
                                             No. of                      Paid-in      Accumulated
                                             Shares       Amount         Capital         Deficit         Total
                                             ------       ------         -------         -------        -------

<S>                                           <C>           <C>          <C>            <C>             <C>    
Balance, May 31, 1994.............            6,717         $67          $40,166        $(29,223)       $11,010

Net loss..........................               -           -                -           (4,351)        (4,351)
                                             ------         ---          -------         -------        -------

Balance, May 31, 1995.............            6,717         $67          $40,166        $(33,574)       $ 6,659

Net loss..........................               -           -                -           (3,928)        (3,928)
                                             ------         ---          -------         -------        -------

Balance, May 31, 1996.............            6,717         $67          $40,166        $(37,502)       $ 2,731

Net loss..........................               -           -                -           (8,689)        (8,689)
                                             ------         ---          -------         -------        -------

Balance, May 31, 1997.............            6,717         $67          $40,166        $(46,191)       $(5,958)
                                             ======         ===          =======        =========       =======


</TABLE>


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

                                       F-5

<PAGE>


<TABLE>
<CAPTION>


                     THE HE-RO GROUP, LTD. AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                                 (In thousands)


                                                                                              Year Ended May 31

                                                                                         1995          1996         1997
                                                                                       -------       -------      -------
<S>                                                                                   <C>           <C>          <C>     
CASH FLOWS FROM OPERATING ACTIVITIES:
      Net loss..................................................                      $(4,351)      $(3,928)     $(8,689)
                                                                                       -------       -------      -------
      Adjustments to reconcile net loss to
      net cash provided by operating activities
          Depreciation and amortization.........................                        1,422         1,054          826
          Loss on disposition of fixed assets...................                           91            46        1,171
          Deferred income taxes.................................                         (215)            -            -
          Amortization of deferred finance costs................                            9           276          309

      (Increase) decrease in assets:
          Trade receivables....................................                           611           536          632
          Suppliers and other receivables......................                         3,092          (341)        (320)
          Inventories, net.....................................                         2,317         4,054        4,278
          Other current assets.................................                           201           288         (335)

      Increase (decrease) in liabilities:
          Accounts payable.....................................                           112        (1,013)       1,623
          Accrued expenses and other current liabilities.......                          (273)         (472)       1,194
                                                                                       -------       -------       ------
          Total net adjustments................................                         7,367         4,428        9,378
                                                                                       -------       -------      -------
              Net cash provided by operating activities........                         3,016           500          689
                                                                                       -------       -------      -------

CASH FLOWS FROM INVESTING ACTIVITIES:
      Acquisition of fixed assets..............................                          (511)          (76)         (88)
      Investment - foreign affiliates..........................                           292             -            -
      Decrease in other assets.................................                           156            74          333
                                                                                       -------       -------      -------
              Net cash (used in)/provided by
              investing activities.............................                           (63)           (2)         245
                                                                                       -------       -------      -------

CASH FLOWS FROM FINANCING ACTIVITIES:
      Increase in subordinated notes payable -
      stockholder..............................................                         1,000             -           -
      Deferred finance costs...................................                          (327)         (227)         (40)
      (Decrease) in bank loans.................................                        (6,793)         (675)        (945)
                                                                                       -------       -------      -------
              Net cash (used in) financing
              activities.......................................                        (6,120)         (902)        (985)
                                                                                       -------       -------      -------

NET (DECREASE) IN CASH.........................................                        (3,167)         (404)         (51)

CASH, beginning of year........................................                         3,976           809          405
                                                                                       -------       -------      -------

CASH, end of year..............................................                       $   809       $   405      $   354
                                                                                       =======       =======     ========


</TABLE>

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

                                       F-6

<PAGE>


                     THE HE-RO GROUP, LTD. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

1)  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Basis of Presentation

The consolidated  financial  statements include the accounts of The He-Ro Group,
Ltd. and its subsidiaries (the "Company"). All significant intercompany accounts
and  transactions  have  been  eliminated  in  consolidation.  The  consolidated
financial  statements have been prepared in accordance  with generally  accepted
accounting  principles  applicable to a going concern,  which principles  assume
that assets will be realized and liabilities  discharged in the normal course of
business.

The  Company is  primarily  engaged in the  merchandising  and  distribution  of
imported  designer  women's  apparel at the  wholesale  and retail  levels.  The
principal market for the Company's products is the United States.

Investment - foreign  affiliates is accounted for on the equity method (see Note
5 for further discussion).

The years  ending May 31,  1995,  1996 and 1997 are  defined  as "fiscal  1995",
"fiscal 1996" and "fiscal 1997", respectively.


Uses of Estimates

Generally  accepted  accounting  principles require management to make estimates
and assumptions  that affect the reported  amounts of assets and liabilities and
disclosure  of  contingent  gains  and  losses  at the  date  of  the  financial
statements and the reported  amounts of revenues and expenses during the period.
Actual results could differ from those estimates.


Inventory, net

Inventory is stated at lower of cost (first-in, first-out method) or market.


Fixed Assets

Machinery and equipment  and  furniture and fixtures are  depreciated  using the
straight-line  method over their estimated useful lives of 5-7 years.  Leasehold
improvements  are amortized using the  straight-line  method over the shorter of
the term of the lease or the estimated useful life of the asset.


Deferred Charges

Costs  incurred with respect to the Company's  debt financing are amortized on a
straight-line basis over the term of the loan.



                                       F-7

<PAGE>



Foreign Currency Translation

The  accounts of the  Company's  foreign  operations  are  translated  into U.S.
dollars  in  accordance   with  FASB   Statement  No.  52,   "Foreign   Currency
Translation." Balance sheet accounts are translated at the current exchange rate
and income  statement items are translated at the average  exchange rate for the
year. Exchange gains and losses are included in the determination of the current
year's results of operations and are not significant for any year presented.


Income Taxes

Certain items of income and expense are not reported in both the tax returns and
financial  statements  in the same  year.  The  resulting  tax  differences  are
reported as deferred income taxes.


Revenue Recognition

Sales are recognized  upon shipment of products or, in the case of retail sales,
when payment is received.  Allowances  for  estimated  returns and discounts are
provided for based on historical experience when sales are recorded.


New Accounting Pronouncements

In February 1997, the Financial  Accounting Standards Board issued SFAS No. 128,
"Earnings per Share." This  statement is effective for the Company  beginning in
the third  quarter of fiscal year ending May 31, 1998.  Adoption of SFAS No. 128
will  require the Company to replace the  presentation  of primary  earnings per
share ("EPS") with a presentation  of basic EPS. The Company will be required to
restate all prior-period  EPS data presented.  The Company does not expect there
to be any differences between the presented EPS and restated EPS.


2)      RESTRUCTURING CHARGES

In October 1993, the Board adopted a restructuring plan pursuant to which during
the fiscal year ending May 31, 1994 and  thereafter,  the Company  would refocus
substantially all of its resources on its core evening and special occasion wear
business,  primarily its Black Tie by Oleg Cassini and Niteline  product  lines,
and its retail outlet stores. At the same time, the Company determined it should
discontinue  producing  moderate  dresses and  sportswear and bridge dresses and
suits, and close the divisions responsible for the discontinued product lines.

In connection with these actions,  the Company  recorded  pre-tax  restructuring
charges of $1.0 million for the year ended May 31, 1995 that primarily  reflects
the continued  downsizing  of the  Company's  Hong Kong  production  office,  in
addition  to  lease  and  other  settlements  and  legal  fees  relating  to the
discontinued  business,  offset  by a  $.4  million  reversal  of  a  previously
established  accrual for a legal  action based on legal  counsel's  opinion that
such legal action is unlikely to result in the Company being required to pay any
such amount.

During fiscal 1995, the Company made payments of approximately $1.4 million


                                      F-8

<PAGE>



related to fiscal 1994 and 1995 restructuring  charges consisting of $.1 million
in  severance,  $.2  million in legal fees,  $.5 million in lease and  licensing
payments, and $.6 million relating to other settlements. During fiscal 1996, the
Company made payments of  approximately  $.4 million  related to fiscal 1994 and
1995  restructuring  charges consisting of $.3 million in lease payments and $.1
million in severance and other settlements.

In February 1997, at a Special Meeting of the Company's  Board of Directors,  as
part of its ongoing cost cutting efforts, the Board adopted a restructuring plan
in  connection  with the  subletting  of the  Company's  domestic  warehouse and
distribution center, administrative offices and retail store which are currently
located in a single leased facility in Secaucus,  New Jersey,  and in March 1997
the Company  entered  into a sublease  with Harve  Benard  with  respect to such
facility.   Because  the  Company  has  downsized  its  operation  to  its  core
eveningwear business as a result of the structuring plan adopted by the Board in
October 1993, the Company's current  operations no longer justify the use of the
more expansive  facilities  located in Secaucus,  New Jersey.  Accordingly,  the
Company has  relocated  its  administrative  offices and retail store to smaller
leased space in Secaucus,  and is utilizing an  independent  third party for the
distribution and warehousing of inventory.

In May 1997, at a Special Meeting of the Company's Board of Directors, the Board
expanded upon the restructuring plan, which was adopted by the Board in February
1997,  to further  cut costs and  streamline  operations.  The Board  elected to
further  restructure  the Company's Hong Kong  operations  again  downsizing and
consolidating the production office and moving the sample making operations from
Hong Kong to China.  Additionally,  as part of this  restructuring,  the Company
will close certain  unprofitable  retail stores so it can focus its resources on
developing the profitable store operations.

As a result of the foregoing fiscal 1997 restructuring, the restructuring charge
for the year ended May 31, 1997 is $1.7 million,  of which $0.8 million reflects
losses  due  to  the   abandonment   of  certain   fixed  assets  and  leasehold
improvements,  $0.5 million of costs related to the loss incurred by the Company
due to the lower rent payable by the subleassee  and other  expenses  related to
the sublet,  $0.2 million to downsize the Company's Hong Kong  operations  which
includes costs to close down the Hong Kong sample facility,  severance costs and
other related expenses,  and $0.2 million of costs related to closing certain of
the Company's retail stores.

Included on the accompanying consolidated balance sheets in accrued expenses and
other current liabilities related to the restructuring  charges is an accrual of
$0.1 million and $.7 million as of May 31, 1996 and 1997, respectively.



                                      F-9

<PAGE>



3)  INVENTORY, NET

Inventory, net consists of the following:
                                                            May 31
                                                        -------------
                                                   1996                 1997
                                                 -------              ------
                                                        (In thousands)

Finished goods...............................    $10,647              $ 9,012
Raw materials................................      4,382                1,739
                                                 -------               ------
                                                 $15,029              $10,751
                                                 =======              =======

During fiscal 1996, the Company  recorded a $0.7 million  inventory  write-down.
The increase in the inventory  reserve resulted from a build-up of raw materials
after  management  revised  its  design  philosophy  based  primarily  upon  the
projected use of fewer beads and sequins in current lines and from the remaining
excess quantities of non-current fabric.

During  fiscal  1997,  the Company  recorded a $2.4  million loss on sale of raw
materials inventory. The loss related to the bulk sale of raw materials that the
Company had previously intended to use in future inventory designs.  However, in
connection with the Company's ongoing cost cutting efforts,  including occupancy
costs,  and the Company's  increasing  demand for working  capital and cash, the
Company decided to sell the raw materials.


4)  FIXED ASSETS

Fixed assets consist of the following:
                                                            May 31
                                                        -------------
                                                  1996                 1997
                                                -------              ------
                                                       (In thousands)

Machinery and equipment.....................    $ 3,115              $ 1,943
Furniture and fixtures......................      2,979                2,526
Leasehold improvements......................      3,647                1,894
                                                -------               ------
                                                  9,741                6,363
Less - Accumulated depreciation
   and amortization.........................      7,317                5,848
                                                -------               ------
                                                $ 2,424              $   515
                                                =======              =======

Depreciation  and amortization  expense was $1,422,000,  $1,054,000 and $826,000
for the years ended May 31, 1995, 1996 and 1997, respectively.

In fiscal 1997, the Company adopted Statement of Financial  Accounting Standards
No. 121 ("SFAS 121"),  "Accounting  for the Impairment of Long-Lived  Assets and
for  Long-Lived  Assets  to  be  Disposed  Of."  This  statement   requires  the
recognition of an impairment loss for an asset held for use when the estimate of
undiscounted  future cash flows  expected to be  generated  by the asset is less
than the carrying value of the asset.  Generally,  fair value will be determined
using valuation techniques such as the present value of expected cash flows.

As a result of  implementing  SFAS 121,  the  Company  recorded  charges of $0.5
million to write down to fair value the assets of certain retail stores.

The $0.5 million impairment charge is included in restructuring and other

                                      F-10

<PAGE>



charges in the consolidated statement of operations for the year ended May
31, 1997.


5)  RELATED PARTY TRANSACTIONS

Investment-foreign affiliates as presented on the Consolidated Balance Sheets as
of May 31, 1996 and 1997 represents the Company's  $798,000  investment in Great
Projects Limited (GPL), a Hong Kong  corporation.  Fifty percent of GPL is owned
by a  subsidiary  of the  Company,  and 25% is owned  by each of two  Hong  Kong
companies that are  unaffiliated  with the Company or its officers or directors.
As of October 31, 1993,  the partners  agreed to  discontinue  the operations of
GPL. In January 1996,  liquidation  proceedings  in Hong Kong were  commenced to
wind up GPL.  Included  in  accounts  payable on the  accompanying  consolidated
balance  sheet is  $2,151,000  due to the foreign  affiliate at May 31, 1996 and
1997.  The  Company  does not  expect  any  material  impact on its  results  of
operations due to the liquidation of GPL.

Della Rounick, the beneficial principal stockholder, is employed as the Chairman
of the Board and Chief Executive Officer by the Company,  and has held the title
of Co-Chairman and Chief  Executive  Officer since the beginning of fiscal 1996,
for which she is being paid an annual salary of $220,000.  Prior to that,  Della
Rounick had been the Director of Design for the Company,  for which she was paid
approximately $75,000 during the year ended May 31, 1995. See Note 8.


6)  BANK LOANS AND LONG TERM DEBT

On May 12, 1995,  the Company signed a credit  agreement  (the "Foothill  Credit
Agreement") with Foothill Capital  Corporation  ("Foothill") for a two year term
expiring June 2, 1997, to enable the Company to borrow,  assuming that borrowing
base  thresholds  are met (for direct loans and letters of credit),  amounts not
exceeding $15,000,000 during the term of the credit agreement. As a result of an
Amendment dated August 27, 1997, the term of the Foothill  Credit  Agreement has
been extended  through  November 30, 1997. The  indebtedness  incurred under the
Foothill Credit  Agreement is secured by a first lien on the Company's  domestic
inventory and accounts receivable, among other collateral.

Interest  on direct  debt is payable at the prime rate  (8.50% at May 31,  1997)
plus 3 1/2% per annum.  At May 31, 1997, the direct debt  outstanding  under the
Foothill Credit Agreement was $5,032,000 and the Company was contingently liable
for  outstanding  letters of credit of  approximately  $500,000.  The  Company's
credit line with Foothill  refinanced a substantial  portion of the indebtedness
previously  outstanding  from the  Company  to a group of four  banks (the "Bank
Group").  At May 31, 1997, the  outstanding  indebtedness  of the Company to the
Bank Group was  $2,750,000 in the aggregate  under the Company's  fourth amended
and restated credit  agreement with its Bank Group,  evidenced by a term note to
each bank with interest at 2% above the prime rate.  The Company's  indebtedness
to the Bank Group is (i) subordinated to the Company's  indebtedness to Foothill
(ii) secured by a second lien on the domestic inventory and accounts receivable,
among other  collateral,  and a first lien on the inventory located in Hong Kong
and China, and (iii) subject to a mandatory prepayment of $100,000 for any

                                      F-11

<PAGE>



month in which the  Company's  inventory in Hong Kong and China  decrease  below
certain minimum thresholds. This loan is due and payable in monthly installments
of  principal  ranging  from $50,000 to $150,000  beginning  August  1995,  plus
monthly  interest  payments,  with the final  payment  due in June  1997.  These
payments are permitted under the Foothill Credit Agreement if certain  liquidity
standards are met.

For the months ended  December 1995 through July 1997,  because these  liquidity
standards  were  not met,  the  Company  was not  permitted  to pay the  monthly
installments  of  principal  to the  Bank  Group,  and  accordingly,  was not in
compliance  with its credit  agreement  with the Bank Group.  As a result of the
foregoing  and in  connection  with  the  current  transaction  negotiations  as
discussed in Note 13, the Company is negotiating  with its lenders to revise its
credit facilities.

The Bank Group holds  warrants to purchase up to an aggregate of 250,000  shares
of the  Company's  common  stock at a price  of  $2.00  per  share  expiring  on
September 17, 1999.

The Company's  credit  agreements with Foothill and the Bank Group require Della
Rounick and the estate of Herbert  Rounick,  collectively,  to own or control at
least 51% of the  Company's  outstanding  common  stock.  In addition,  the more
significant  restrictive  covenants as defined in the Foothill Credit  Agreement
are as follows:

    -  The minimum current ratio must equal:  1.0 to 1

    -  The maximum liabilities to net worth must equal:  38.0 to 1

    -  The minimum net worth required:  $400,000

    -  The minimum working capital required :  $3,500,000

    -  Capital expenditures may not exceed $500,000 in one year.

    -  The Company is prohibited  from paying  dividends  throughout  the
       term of the agreement.

    -  The net income on a  cumulative  basis and  measured at the end of
       each fiscal  quarter may not fall below negative  $4,500,000  from
       June 1, 1995.

As of May 31, 1997,  the Company was not in compliance  with the majority of the
financial  covenants  under the  Foothill  Credit  Agreement.  The  Company  has
received a waiver from Foothill  relating to the foregoing  non-compliance as at
the fiscal year ended May 31, 1997 and the first quarter of fiscal 1998.

See Note 13 for a  discussion  relating  to the  Company's  projections  and the
affect on its compliance with these financial  covenants for the year ending May
31, 1998.





                                      F-12

<PAGE>




7)  INCOME TAXES

Foreign and domestic (loss) before income taxes is as follows:

                                            Year Ended May 31
                                         ----------------------
                                   1995           1996             1997
                                   ----           ----             ----
                                             (In thousands)

Domestic....................    $(4,510)        $(3,928)         $(8,689)
Foreign.....................          -              -                -
                                 ------          ------            -----
                                $(4,510)        $(3,928)         $(8,689)
                                =======         =======          =======


The following summarizes the (benefit) for income taxes:

                                            Year Ended May 31
                                         ----------------------
                                   1995           1996             1997
                                   ----           ----             ----
                                            (In thousands)

Federal....................      $(156)         $    -           $    -
State and local............         (3)              -                -
                                 -----           ------           ------
                                 $(159)         $    -           $    -
                                 =====           ======           ======


The  provision  for income taxes  differs from the amounts  computed by applying
Federal statutory rates due to the following:

                                            Year Ended May 31
                                         ----------------------
                                   1995           1996             1997
                                   ----           ----             ----
                                            (In thousands)

Provision computed at the
  Federal statutory
  rate of 34%................. $(1,533)        $(1,336)         $(2,954)
State and foreign income 
  taxes, net of
  Federal income tax benefit..       3               -               -
Valuation allowance for 
  deferred tax assets 
  not recognized..............   1,371           1,336            2,954
                                ------         -------          -------
Income taxes..................  $ (159)        $     -          $    -
                                ======         =======          =======


Deferred  income taxes are the result of  provisions  of the tax law that either
require or permit  certain  items of income or expense  to be  reported  for tax
purposes in different  periods than for financial  reporting.  The nature of the
differences and their effect on income tax expense is as follows:

                                             Year Ended May 31
                                    ------------------------------------
                                    1995            1996            1997
                                    ----            ----            ----
Depreciation methods,
  net of valuation allowance ... $  (155)              -              -

Provision for bad debts ........     (60)              -              -
                                  ------          ------           ------

                                  $ (215)         $    -           $  -
                                  ======          ======           ======




                                      F-13

<PAGE>



A summary of deferred tax assets (liabilities) is as follows:

                                                        May 31
                                                    -------------
                                             1996                     1997
                                             ----                     ----
                                                   (In thousands)
Deferred Tax Assets - Current
- -----------------------------
Provision for bad debts ................  $   143                  $   143
Accrued shareholder interest ...........      234                      431
Loss carryforwards .....................   12,078                   14,835
                                           ------                  -------
                                           12,455                   15,409
Valuation allowance ....................  (12,312)                 (15,266)
                                          -------                  -------
                                           $  143                  $   143
                                           ======                  =======


Deferred Tax Liabilities - Long-term
- ------------------------------------
Undistributed Earnings of
  foreign affiliate ....................   $ (325)                 $  (325)

Depreciation methods ...................      392                      392
                                           ------                  -------
                                               67                       67
Valuation allowance ....................      (67)                     (67)
                                           $    -                  $     -
                                           ======                  =======


The current  deferred  tax assets are  included in other  current  assets on the
accompanying  consolidated  balance  sheets.  The  current  deferred  tax assets
arising  from  loss  carryforwards  and  timing  differences  are  significantly
reserved with valuation allowances because of the uncertainty of realizing their
benefit of future offsets against taxable income.

At May 31, 1997, the Company has approximately $38,000,000 of net operating loss
carryforwards for U.S. tax reporting purposes which begin to expire in 2009.


8)  SUBORDINATED NOTES PAYABLE - STOCKHOLDER

Notes and  obligations  payable to the beneficial  principal  stockholder in the
aggregate  principal  amount of  $5,296,000  are  subordinated  to the Company's
indebtedness to Foothill and the Bank Group and bear interest varying from 8% to
12% per annum. Included in obligations to the beneficial principal  stockholder,
which have also been subordinated to the Company's  indebtedness to Foothill and
the Bank  Group  (see Note 6), is  $1,500,000  of  accrued  death  benefits  and
$1,000,000  representing  an amount which the beneficial  principal  stockholder
loaned to the  Company on January 24, 1995 and  concurrently  was  released on a
guarantee of the credit facility with the Bank Group.  Interest  expense paid or
accrued to the  beneficial  principal  stockholder  was  $432,000,  $492,000 and
$492,000 for the years ended May 31, 1995, 1996 and 1997, respectively.  Accrued
expenses and other current liabilities on the accompanying  consolidated balance
sheets includes $.6 million and $1.1 million in accrued  interest payable to the
beneficial  principal  stockholder  as  of  May  31,  1996  and  May  31,  1997,
respectively.  All of the foregoing  obligations are due upon demand but because
these obligations are subordinated to the Company's indebtedness to Foothill and
the Bank Group, the liability relating thereto has been classified as long-term.
See Note 13.


                                      F-14

<PAGE>



9)  SUPPLEMENTAL CASH FLOW INFORMATION

Payments of income taxes were  $83,000,  $10,000 and $41,000 for the years ended
May 31,  1995,  1996 and 1997,  respectively.  Payments of  interest  during the
corresponding years were $2,123,000, $2,266,000 and $1,829,000 respectively.


10)  COMMITMENTS, CONTINGENCIES AND OTHER MATTERS


License Agreements

Effective  June 1,  1996,  the  Company  was  obligated  to pay  minimum  annual
royalties  of  $350,000 to its  licensor  for the next three  years.  If all the
renewal privileges are exercised, the agreement will expire in 2011. The license
agreement contains royalty percentages on sales ranging from 1% to 4%.

Total royalty expense approximated $474,000, $442,000 and $417,000 for the years
ended May 31, 1995, 1996 and 1997, respectively.


Leases

At May 31,  1997,  the  Company was  obligated  to pay  minimum  annual  rentals
expiring at various dates through the year 2002 which include  increases in real
estate taxes and other operating  assessments.  Minimum annual rentals exclusive
of  increases  in real  estate  taxes and  other  operating  assessments  are as
follows:
                                                    Year Ending
                                                      May 31
                                                  (In thousands)

1998...............................                     $ 2,970
1999...............................                       2,224
2000...............................                       1,881
2001...............................                       1,526
2002...............................                         978
Thereafter.........................                          26
                                                        -------
                                                        $ 9,605

The  minimum  payments  shown  above have not been  reduced by minimum  sublease
payments of $891,000 due in the future under the sublease expiring January 2002.
Total rent expense  approximated  $3,517,000,  $3,300,000 and $2,975,000 for the
years ended May 31, 1995, 1996 and 1997, respectively.


Contingencies

Because a substantial  amount of the Company's  products are manufactured in The
People's Republic of China ("China"), the loss of "most-favored-nation"  ("MFN")
trading status for China would have, and the conditional granting of MFN trading
status for China or the imposition of retaliatory  trade sanctions against China
involving the Company's  products  could have a material  adverse  affect on the
Company,  resulting  from  significantly  higher  rates of duty and other  trade
sanctions imposed on goods originating in China.

                                      F-15

<PAGE>



In May 1997, President Clinton issued a Presidential  Determination recommending
the  renewal  of  "most-favored-nation"  trade  status  for China for the twelve
months ending July 2, 1998. Although resolutions  disapproving such renewal were
introduced into both the U.S. Senate and the House of Representatives, the House
resolution  was voted on and failed to pass.  As has  occurred in the last three
years, in a break with previous years,  the Presidential  Determination  did not
recommend  subjecting any future renewal of  "most-favored-nation"  trade status
for  China to  various  conditions,  such as  China's  compliance  with the 1992
bilateral  agreement with the United States  concerning prison labor and overall
progress  with  respect  to human  rights,  release  and  accounting  of Chinese
citizens  imprisoned  or detained for their  political  and  religious  beliefs,
humane  treatment  of  prisoners,  protecting  Tibet's  religious  and  cultural
heritage and  permitting  international  radio and  television  broadcasts  into
China.  However,  bills have been  introduced  into Congress  which, if enacted,
would ban all entries or  importations  of Chinese origin articles which are the
product,   growth  or   manufacture   of  forced  labor  and  which  would  deny
most-favored-nation  rates of duty to goods produced by the People's  Liberation
Army.  "Most-favored-nation"  trade  status  was  renewed  in July  1997  for an
additional  year.  There is no assurance  that the President  will recommend the
renewal of "most-favored-nation"  trade status for China for the year commencing
July 3, 1998 or thereafter or that Congress will not enact  legislation  denying
or conditioning the grant of "most-favored-nation"  trade status to China in the
future or otherwise restricting the importation of goods from China.

In February 1997, the United States and China entered into a four year bilateral
textile agreement, covering certain cotton, wool, man-made fiber, silk blend and
other vegetable fiber textiles and textile products, expiring December 31, 2000.
Among other things,  the agreement reduces China's export quotas with respect to
fourteen  (14) apparel and fabric  categories  and permits the United  States to
impose  significant  penalties  for  transshipment  violations.  Such  penalties
include the assessment of  "transshipment  charges" against the restraint levels
of affected categories which could result in such levels filling more rapidly or
becoming  fully  utilized  with  little or no advance  notice.  In  addition,  a
separate  agreement  between  the  United  States  and China was  reached  which
subjects to quota limitations, China's exports of apparel containing 70% or more
by weight of silk. This agreement is effective with respect to goods produced in
or  manufactured  in China and exported to the United  States  during the period
January 1, 1997 through  December 31, 1997 and replaces a substantially  similar
agreement which was in effect from April 1, 1994 through December 31, 1996.

The United  States  has  announced  its  agreement  with  China on the  separate
treatment of textile quotas for Hong Kong after the reversion of such territory.
Should the United  States in the future  determine  that goods  produced in Hong
Kong would be subjected to Chinese quota,  such a determination  would adversely
effect any  contingency  plans of the Company which are premised on the shifting
of production or assembly of the products from China to Hong Kong.

In  addition,  over the past several  years  including  1996,  the Office of the
United States Trade Representative has conducted, and may in the future conduct,
investigations relating to China's trade policies and practices.  While previous
investigations were resolved without resort to retaliatory

                                      F-16

<PAGE>



trade sanctions against China by the United States, an unfavorable resolution of
any future  investigation  could result in the imposition of  retaliatory  trade
sanctions  against  China and on products  imported  from China.  This  includes
punitive  duties,  fees or restrictions on certain Chinese  products,  including
products manufactured by the Company in China.

Legislation  implementing the Uruguay Round of the General  Agreement on Tariffs
and Trade was signed by President  Clinton in late 1994. Among other provisions,
it contained a section which amended the rules of origin  applicable to textiles
and textile products,  effective with respect to goods entered or withdrawn from
warehouse for  consumption  on or after July 1, 1996.  Regulations  implementing
these changes were promulgated.  In general, and with specified exceptions,  the
statute and  regulations  provide that most  textile  apparel  articles  will be
considered  to originate in the country in which they are wholly  assembled.  In
many cases,  this represents a change from the manner in which country of origin
has been determined,  which in many instances, was based on where the components
were cut. The Company cannot now predict to what extent the new rules concerning
country of origin will change  import trade  patterns or how it will impact upon
quota usage from exporting countries.

The Company is a party to various claims,  legal actions, and complaints arising
in the ordinary course of business.  In the opinion of the Company's management,
all  such  matters  are  without  merit  or  involve  such  amounts  in which an
unfavorable  disposition  would not have a material  effect on the  consolidated
financial statements of the Company.


11) STOCK OPTIONS

In May 1991, the  stockholders of the Company  approved the adoption of the 1991
Stock  Option Plan (the "Option  Plan").  The Option Plan is designed to provide
long-term incentive benefits to key employees,  consultants and directors of the
Company or any of its  subsidiaries  as  determined  by the Board of  Directors,
which group  constitutes  approximately  fifteen  (15%) percent of the Company's
employees, or approximately 42 persons at the present time. In October 1992, the
Board of Directors and stockholders  approved an amendment to the Option Plan to
increase the maximum  aggregate  number of shares of common stock authorized for
issuance thereunder from 250,000 shares to 500,000 shares.

The Option Plan  authorizes the issuance of incentive  stock options (an "ISO"),
as defined in section 422 of the Internal  Revenue Code of 1986, as amended (the
"Code"),  and stock options that do not conform to the  requirements of the Code
section (a "Non-ISO"). Consultants and directors who are not also an employee of
the Company may only be granted Non-ISOs. The exercise price of each ISO may not
be less than 100% of the fair  market  value of the common  stock at the time of
grant,  except that in the case of a grant to an employee  who owns  (within the
meaning of the Code) 10% or more of the outstanding  stock of the Company or any
subsidiary ("10%  Stockholder"),  the exercise price shall not be less than 110%
of such fair market  value.  The exercise  price of each Non-ISO may not be less
than  85% of the fair  market  value  of the  common  stock at the time of grant
thereof.




                                      F-17

<PAGE>


<TABLE>
<CAPTION>

Changes in common shares under option for the years ended May 31, 1997, 1996 and
1995, are as follows:
                              1997                      1996                        1995
                     ----------------------   -------------------------   -------------------------

                               PRICE RANGE                PRICE RANGE                  PRICE RANGE
                     SHARES      PER SHARE       SHARES     PER SHARE       SHARES       PER SHARE
                     ------    -----------       ------   -----------       ------     -----------
<S>                 <C>        <C>              <C>        <C>             <C>         <C>
BEGINNING OF YEAR   472,400    $1.00-$17.00     637,400    $2.00-$17.00    651,700     $2.00-$17.00

GRANTED              50,000       $1.00         107,000       $1.00            -            -

EXERCISED              -            -              -            -              -            -

CANCELLED           (53,800)   $1.00-$17.00    (272,000)      $2.00        (14,300)    $2.00-$17.00

END OF YEAR         468,600    $1.00-$17.00     472,400    $1.00-$17.00    637,400     $2.00-$17.00
                    =======    ============     =======    ============    =======     ============

</TABLE>

In March 1994,  the  stockholders  of the Company  approved  the adoption of the
1992,  1993 and  1994  Outside  Directors  Stock  Option  Plans  (together,  the
"Directors  Option  Plans").  Pursuant to the Directors  Option  Plans,  185,000
shares are  reserved for issuance  upon the  exercise of stock  options  granted
under the  individual  Directors  Option  Plans.  Both the 1992 and 1993 Outside
Directors  Stock Option  Plans  provide that all options are to be granted at an
exercise  price equal to the last sale price  reported on the date of the grant.
On October 11, 1995, the Board of Directors  amended the 1994 Outside  Directors
Stock Option Plan in which the Company granted options to purchase 50,000 shares
of common stock to each 1994 outside  director at an exercise price equal to the
greater of $1.00 per share or the last sale price  reported  on the grant  date.
Each outside  director  previously  held options to purchase  100,000  shares of
common stock at an exercise price equal to the greater of $2.00 per share or the
last sale price reported on the grant date.

Statement of Financial Accounting Standards No.123 ("SFAS 123"), "Accounting for
Stock Based  Compensation," is effective for the Company's fiscal year ended May
31, 1997. As permitted by SFAS 123, the Company intends to continue to apply the
accounting  provisions  of APB Opinion No. 25,  "Accounting  for Stock Issued to
Employees,"  and to make annual  disclosures  of the effect of adopting the fair
value method of accounting for employee stock and similar instruments.

As a result of the fact that the strike  price of the  Company's  stock  options
exceeds the current  market value of the stock  (closing  price as of August 18,
1997 of $.25 per share),  management's  assessment  is that the  options  have a
negligible or zero value.


12)  401(K) PLAN

The Company adopted a 401(K) plan effective January 1, 1995. The plan covers all
eligible U.S. employees who are 21 years of age with six months or more years of
service.  The  plan  pays  benefits  based  on an  employee's  account  balance.
Participants  may  contribute  from 1% to 15% of their  salary  on a  before-tax
basis.  The Company  matches 10% of participant  contributions.  Participant and
employer  contributions are fully and immediately  vested.  The Company's fiscal
1997 and 1996  contributions  to the plan were not material to the  consolidated
financial statements.

                                      F-18

<PAGE>



13) GOING CONCERN CONSIDERATION

Because the Company has been incurring  losses from  operations,  there has been
insufficient  liquidity,  as  required by its credit  agreement  with its senior
lender, Foothill Capital Corporation  ("Foothill"),  to allow the Company to pay
required monthly  installments of principal to its group of four banks that rank
junior  to  Foothill.  In  addition,  the  Company  is  projecting  losses  from
operations  for  the  year  ending  May  31,  1998,  which  will  result  in its
non-compliance  with the financial  covenants  under its credit  agreement  with
Foothill in fiscal 1998.  In  addition,  the  Company's  credit  agreement  with
Foothill  currently  expires on November  30,  1997.  The  combination  of these
factors raises  substantial  doubt about the Company's  ability to continue as a
going  concern.  In the fourth  quarter of fiscal  1996,  the  Company  began to
explore its options relative to alleviating its financial  instability including
strategic  alliances  with other  companies,  an  infusion  of capital  into the
Company, the sale or merger of the Company, or any combination of the foregoing.
The Company is currently  negotiating  with  several  potential  investors  with
regard to certain  proposed  transactions.  Costs  associated  with  transaction
investigations  that have not reached fruition  amounted to $.6 million and have
been expensed. These costs appear as part of the restructuring and other charges
in  the  consolidated   statement  of  operations.   Costs  related  to  ongoing
negotiations are capitalized.

In the absence of the  consummation of any of the  contemplated  transactions or
similar  events that would provide plans to re-finance or  restructure  debt, to
reduce  or delay  expenditures,  or to  increase  ownership  equity,  there is a
substantial doubt as to the Company's success of future  operations.  The result
includes  a  possible   discontinuance   of  operations  in  which  there  is  a
commencement of dissolution or bankruptcy or there could be an externally forced
revision of its present operations structure.


                                      F-19

<PAGE>




<TABLE>
<CAPTION>



                     THE HE-RO GROUP, LTD. AND SUBSIDIARIES

                           UNAUDITED QUARTERLY RESULTS

                      (In thousands, except per share data)

Unaudited quarterly financial  information for fiscal years 1997 and 1996 is set
forth in the table below:


                                            August               November               February                 May
                                       --------------         --------------         --------------        -------------- 
                                       1996      1995         1996      1995         1997      1996        1997      1996
                                       ----      ----         ----      ----         ----      ----        ----      ----

<S>                                  <C>       <C>          <C>       <C>          <C>       <C>         <C>       <C>    
Net Sales .........................  $11,577   $13,704      $13,904   $14,845      $ 9,648   $12,278     $11,525   $12,534
Gross Profit ......................    4,642     5,772        5,240     5,457        3,615     4,643       2,230     3,843
Net loss ..........................     (994)      (89)        (129)     (641)      (2,964)     (967)     (4,602)   (2,231)
Net loss per common share .........  $ (0.15)  $ (0.01)     $ (0.02)  $( 0.10)     $ (0.44)  $ (0.14)    $ (0.68)  $ (0.33)

</TABLE>



                                      F-20













                                    SUBLEASE

                                     between

                             THE HE-RO GROUP, INC.,

                                            as Sublessor,

                                       and

                               HARVE BENARD, LTD.,

                                            as Subtenant.






                              Dated: March 6, 1997






                           Premises:   One American Way
                                       Secaucus, New Jersey





<PAGE>




                                TABLE OF CONTENTS


1.      DEMISE, TERM AND OCCUPANCY..........................................  1

2.      SUBORDINATE TO MAIN LEASE...........................................  2

3.      INCORPORATION BY REFERENCE............................................3

4.      PERFORMANCE BY SUBLESSOR............................................  4

5.      NO BREACH OF MAIN LEASE.............................................  5

6.      NO PRIVITY OF ESTATE................................................  5

7.      INDEMNITY...........................................................  5

8.      RELEASES............................................................  6

9.      RENT; RENT ABATEMENT AND NET SUBLEASE...............................  6

10.     ADDITIONAL RENT.....................................................  8

11.     LATE CHARGES, CHECK CHARGES AND NOTICE CHARGES......................  8

12.     UTILITIES...........................................................  9

13.     USE.................................................................  9

14.     CONDITION OF SUBLEASED PREMISES.....................................  9

15.     CONSENTS AND APPROVALS..............................................  9

16.     NOTICES............................................................. 10

17.     TERMINATION OF MAIN LEASE........................................... 10

18.     ASSIGNMENT AND SUBLETTING........................................... 10

19.     INSURANCE........................................................... 12

20.     ESTOPPEL CERTIFICATES............................................... 12

<PAGE>


21.    ALTERATIONS......................................................     13

22.     RIGHT TO CURE SUBTENANT'S DEFAULTS.................................. 13

23.     SECURITY............................................................ 13

24.     BROKERAGE........................................................... 14

25.     WAIVER OF JURY TRIAL AND RIGHT TO COUNTERCLAIM...................... 14

26.     NO WAIVER........................................................... 14

27.     COMPLETE AGREEMENT.................................................. 15

28.     SUCCESSORS AND ASSIGNS.............................................. 15

29.     INTERPRETATION...................................................... 15

30.     DIRECT LEASE........................................................ 15

31.     CONSENT OF LANDLORD UNDER MAIN LEASE AND SECURITY................... 16

32.     LEASEBACK SPACE..................................................... 17

33.     SUBLESSOR'S MACHINERY AND EQUIPMENT................................. 20

34.     SUBLESSOR'S WAREHOUSE SALE.......................................... 20

35.     REPRESENTATIONS .................................................... 21


<PAGE>

                                    SUBLEASE


                THIS  SUBLEASE,  dated the day of March,  1997 between THE HE-RO
GROUP,  INC., a New York corporation having its principal office at One American
Way, Secaucus, New Jersey 07094 ("Sublessor"), and HARVE BENARD LTD., a New York
corporation  having an office at 225 Meadowland  Parkway,  Secaucus,  New Jersey
07094-2399 ("Subtenant").

                              W I T N E S S E T H :


     1. DEMISE, TERM AND OCCUPANCY.

     (a) Sublessor  hereby leases to Subtenant,  and Subtenant hereby hires from
Sublessor,   those  certain  premises  constituting  the  entire  building  (the
"Building")  known as One American Way (formerly  known as 35  Enterprise  Way),
Secaucus,  New Jersey  07094  (the  "Subleased  Premises")  and being all of the
premises  which  were  leased to  Sublessor  under the Main  Lease  (hereinafter
defined) subject, however, to Subtenant leasing back to Sublessor the "Leaseback
Space" upon the terms and  conditions  hereinafter  described in Paragraph 32 of
this Sublease.

     (b) The term of this Sublease  shall:  (i) commence on the later of (A) the
date hereof and (B) the receipt by Sublessor of the Consent of Overlandlord  (as
each such term is  hereinafter  defined) and the  satisfaction  or waiver of any
conditions  precedent  with respect to such  consent  (such later date being the
"Commencement  Date") and (ii) end at 11:59 p.m.  on January 31,  2002),  unless
sooner terminated as herein provided (the "Sublease Expiration Date"). Sublessor
shall not be subject to any  liability,  the validity of this Sublease shall not
be impaired and the term of this Sublease  shall not be extended by any delay in
the delivery of possession of the Subleased Premises to Subtenant.

     (c)  Sublessor  shall employ its diligent  efforts to deliver the Subleased
Premises to Subtenant  in  accordance  with the  following  schedule  (provided,
however,  that nothing  herein shall be construed as preventing  Sublessor  from
delivering  all or any portion of the Subleased  Premises to Subtenant  prior to
the scheduled  dates  hereinafter  set forth and Subtenant shall be obligated to
accept such delivery when made):

          (i) Warehouse/distribution portion of the Subleased Premises:

               (A) At least fifty percent (50%) of the first floor and mezzanine
          warehouse/distribution   space  (including  the  entire  second  floor
          "gravity" and mezzanine) not later than March 24, 1997;

<PAGE>




               (B) At  least  seventy  percent  (70%)  of the  first  floor  and
          mezzanine warehouse/distribution space not later than May 1, 1997; and

               (C) One Hundred  percent  (100%) of the first floor and mezzanine
          warehouse/distribution space not later than June 15, 1997.

          (ii) The  balance of the  Subleased  Premises  shall be  delivered  to
     Subtenant by not later than June 15, 1997.

          (iii) Upon request of either  Sublessor or  Subtenant,  Sublessor  and
     Subtenant shall promptly  execute an instrument  confirming the delivery of
     all or any  portion  of the  Subleased  Premises  to  Subtenant  and/or the
     satisfaction of the provisions of all or any of this Paragraph 1(c).

     (d) So long as Sublessor shall continue to occupy any part of the Subleased
Premises, access to the receiving/shipping  overhead doors and staging areas and
loading  docks shall be shared by Sublessor and Subtenant and such shared access
by Sublessor shall constitute part of the Leaseback and Leaseback Space pursuant
to Paragraph 32 hereof.

     (e)  Upon  the  delivery  of each  portion  of the  Subleased  Premises  to
Subtenant,  Sublessor and Subtenant shall each execute a letter agreement in the
form of Exhibit A  attached  hereto  confirming  the  portion  of the  Subleased
Premises so delivered.

     2.  SUBORDINATE  TO MAIN LEASE.  This  Sublease is and shall be subject and
subordinate to the lease dated December 20, 1990 (the "Original Main Lease"), as
amended by a Lease Modification Agreement dated August 27, 1991 (the "Main Lease
Modification"  and,  together  with the Original Main Lease,  collectively,  the
"Main Lease")  between Hartz  Mountain  Industries,  Inc.  ("Overlandlord"),  as
landlord,  and Sublessor,  as tenant, and to the matters to which the Main Lease
is or shall be subject and subordinate.  Subtenant represents that a copy of the
Main Lease (from  which  certain  economic  terms have been  redacted)  has been
delivered to and examined by Subtenant.  This Sublease shall also  automatically
be subject and  subordinate  to any amendments to the Main Lease (and same shall
for the purpose of this Sublease  automatically  be deemed to be included in the
definition  of the Main Lease) made after the date hereof if such  amendments do
not: (a) prevent or  adversely  affect the use and  enjoyment  of the  Subleased
Premises by Subtenant in accordance with this Sublease,  (b) shorten the term or
increase the rent required to be paid by Subtenant under this Subleases,  or (c)
increase the  obligations of Subtenant or decrease the rights of Subtenant under
this Sublease.

     3. INCORPORATION BY REFERENCE.  (a) The terms,  covenants and conditions of
the Main  Lease are  incorporated  herein by  reference  so that,  except to the
extent that they are  inapplicable  or are  modified by the  provisions  of this
Sublease,  for the purpose of  incorporation  by reference  each and every term,
covenant and  condition  of the Main Lease  binding or inuring to the benefit of
the landlord thereunder shall, in respect of this Sublease,

                                        2

<PAGE>



bind or inure to the benefit of Sublessor, and each and every term, covenant and
condition  of the Main Lease  binding  or  inuring to the  benefit of the tenant
thereunder  shall, in respect of this Sublease,  bind or inure to the benefit of
Subtenant,  with the same  force and  effect  as if such  terms,  covenants  and
conditions  were  completely  set  forth in this  Sublease,  and as if the words
"Lessor" and "Lessee," or words of similar  import,  wherever the same appear in
the  Main  Lease,  were  construed  to  mean,   respectively,   "Sublessor"  and
"Subtenant" in this Sublease,  and as if the words "Demised  Premises," or words
of similar import, wherever the same appear in the Main Lease, were construed to
mean "Subleased Premises" in this Sublease, and as if the word "Lease," or words
of similar import, wherever the same appear in the Main Lease, were construed to
mean this "Sublease."

     (b)  Notwithstanding  anything to the contrary  contained in this Sublease,
the following  are not  incorporated  in this  Sublease:  (i) the  provisions of
Subsections  C, D, I, K, L, N, Q, X, BB, II and JJ of Section  1.01;  Article 2;
Article 5; Article 7; Section  12.01;  Article 30; Article 31; and Article 32 of
the Original Main Lease;  (ii) the provisions of the  introductory  paragraph of
Paragraph R2 and Paragraphs  R2.1 through R2.6 of the Rider to the Original Main
Lease; (iii) the provisions of Exhibits C (Work Letter) and E (Letter of Credit)
annexed to the Original  Main Lease;  and (iv) the  provisions of the Main Lease
Modification.

     (c) The provisions of Section 34.01 of the Main Lease,  as  incorporated by
reference  in this  Sublease,  are hereby  modified to provide that neither this
Sublease nor a notice or memorandum of this Sublease shall be recorded.

     (d) The  provisions of Section 7.2 of the Rider to the Original Main Lease,
as incorporated by reference in this Sublease, is hereby modified to provide the
references to the "Commencement Date" contained therein shall be deemed to refer
to the Commencement Date (as defined in this Sublease).

     (e) The time limits  contained in the Main Lease for the giving of notices,
making of demands or performing of any act, condition or covenant on the part of
the tenant  thereunder,  or for the  exercise  by the tenant  thereunder  of any
right, remedy or option, are changed for the purposes of incorporation herein by
reference by  shortening  the same in each instance by five (5) days, so that in
each instance Subtenant shall have five (5) days less time to give notice,  make
demand,  observe or perform any act or covenant or execute any right,  remedy or
option hereunder than is accorded  Sublessor as the tenant under the Main Lease,
unless  any such time limit is five (5) days or less,  in which  event such time
limit shall be shortened by only one (1) day.

     (f) If any of the express  provisions of this Sublease  shall conflict with
any of the provisions incorporated by reference, such conflict shall be resolved
in every  instance  in favor of the  express  provisions  of this  Sublease.  If
Subtenant  receives any notice or demand from the landlord under the Main Lease,
Subtenant shall promptly,  and in any event, by the following business day, give
a copy thereof to Sublessor.


                                        3

<PAGE>



     4.  PERFORMANCE  BY SUBLESSOR.  (a) Any  obligation  of Sublessor  which is
contained in this Sublease by the  incorporation  by reference of the provisions
of the Main Lease and which is the  obligation of the  Overlandlord  thereunder,
may,  upon  Subtenant's  request and at  Subtenant's  sole cost and expense,  be
observed  or  performed  by  Sublessor   using   reasonable   efforts  to  cause
Overlandlord  to  observe  and/or  perform  the same;  provided,  however,  that
Subtenant  shall  pay  on  demand  any  cost  or  expense  (including,   without
limitation,  reasonable  attorney's  fees)  incurred  by  Sublessor  in  causing
Overlandlord  to observe  and/or  perform the same,  and Sublessor  shall have a
reasonable  time to enforce its rights to cause such  observance or performance.
Sublessor shall not be required to furnish,  supply or install anything required
to be furnished,  supplied or installed by Overlandlord under any article of the
Main Lease.  Subtenant  shall not in any event have any rights in respect of the
Subleased  Premises  greater  than  Sublessor's  rights  under  the Main  Lease.
Notwithstanding any provision to the contrary, as to obligations incorporated in
this Sublease by reference to the provisions of the Main Lease,  Sublessor shall
not be required to make any payment or perform  any  obligation,  and  Sublessor
shall have no  liability  to  Subtenant  for any matter  whatsoever,  except for
Sublessor's  obligation to pay the rent and  additional  rent due under the Main
Lease and for Sublessor's  obligation to use reasonable efforts, upon request of
Subtenant,  but at the sole cost and expense of Subtenant as provided  above, to
cause the Overlandlord to observe and/or perform its obligations  under the Main
Lease.

     (b)  If  Sublessor  is  unable,   after  making   reasonable   requests  of
Overlandlord,  to cause  Overlandlord  to perform  or  commence  to perform  any
obligation of Sublessor which is contained in this Sublease by the incorporation
by  reference  of the  provisions  of the  Main  Lease  by  making  demand  upon
Overlandlord,  Sublessor shall, upon request by Subtenant,  either: (i) commence
and diligently prosecute  appropriate  litigation or (ii) authorize Subtenant to
commence and diligently prosecute such litigation against Overlandlord  provided
that Sublessor shall approve all documents filed and actions taken in connection
with such  litigation,  which  approval  of  documents  or actions  shall not be
unreasonably  withheld or delayed.  Upon request by Sublessor,  such  litigation
shall be brought  in the name of  Subtenant,  with  appropriate  subrogation  of
Sublessor's  rights  limited to the matter at issue,  unless same is required by
reason of lack of privity to be brought in the name of  Sublessor in which event
such litigation  brought by Sublessor shall be brought in the name of Sublessor.
Notwithstanding  anything to the  contrary  contained  in this  Paragraph 4: (A)
Sublessor  shall have no obligation to take any action to cause  Overlandlord to
observe  and/or  perform  the same or to  litigate  or to  permit  Subtenant  to
litigate the same if Sublessor in good faith shall believe that  Overlandlord is
not required by the Main Lease to observe and/or perform the obligation at issue
or that it would not be  commercially  reasonable to litigate the same;  (B) any
such litigation shall be brought by counsel designated by Sublessor,  subject to
the  reasonable  approval of Subtenant as to any counsel  other than  Lowenthal,
Landau,  Fischer & Bring,  P.C.  (and  Subtenant  hereby  waives any conflict of
interest arising out of such  representation) and any such litigation brought by
Subtenant  shall be brought by counsel  designated by Subtenant,  subject to the
reasonable  approval  of  Sublessor;  (C) any actual  out-of-pocket  cost and/or
expense  incurred  by  Sublessor  in  seeking  to  enforce  the  obligations  of
Overlandlord  under the Main Lease,  including  reasonable  attorneys'  fees and
expenses, shall be paid by Subtenant within five (5) days after demand and,


                                        4

<PAGE>



upon  request  by  Sublessor,  deposits  on  account  thereof  shall  be paid by
Subtenant;  (D) Subtenant shall  indemnify,  defend and hold Sublessor  harmless
from and against any and all loss, liability, damage, cost or expense, including
reasonable counsel fees, incurred by Sublessor in connection with any litigation
commenced  by or on  behalf  of  Subtenant  in  accordance  with the  terms  and
provisions of this  Paragraph 4; and (E)  Sublessor  shall have no obligation to
Subtenant if such litigation,  action or proceeding is unsuccessful if Sublessor
has complied with the provisions of this Paragraph 4.

     (c) Sublessor shall not be responsible for any failure or interruption, for
any reason whatsoever,  of the services or facilities that may be appurtenant to
or  supplied  at the  building  of which the  Subleased  Premises  are a part by
Overlandlord   or  otherwise,   including,   without   limitation,   heat,   air
conditioning,  water,  elevator  service and  cleaning  service,  if any; and no
failure to furnish,  or interruption  of, any such services or facilities  shall
give  rise to  any:  (i)  abatement,  diminution  or  reduction  of  Subtenant's
obligations under this Sublease;  (ii) claim of constructive  eviction, in whole
or in part; or (iii) liability on the part of Sublessor.

     5. NO BREACH OF MAIN LEASE. Subtenant shall not do or permit to be done any
act or thing which may constitute a breach or violation of any term, covenant or
condition of the Main Lease by the tenant thereunder, whether or not such act or
thing is permitted  under the provisions of this Sublease and whether or not the
relevant  provision  of the Main  Lease is  incorporated  by  reference  in this
Sublease.  The preceding  sentence is not intended to vitiate the  provisions of
this Sublease as between  Sublessor and  Subtenant;  however,  in the event that
stricter or different  standards,  provisions  or  conditions  exist in the Main
Lease as between  Overlandlord,  as landlord,  and Sublessor,  as tenant, or the
performance  by Subtenant of any act or thing which may be permitted  under this
Sublease  might  constitute a breach or  violation of any  provision of the Main
Lease, then, in addition to complying with this Sublease, Subtenant shall either
comply with the relevant  provision of the Main Lease,  regardless of whether or
not such provision is  incorporated  by reference in this Sublease,  or obtain a
consent  to such act or thing or a waiver of such  provision  from  Overlandlord
prior to the performance of such act or thing.

     6. NO  PRIVITY OF  ESTATE.  Nothing  contained  in this  Sublease  shall be
construed  to create  privity of estate or of  contract  between  Subtenant  and
Overlandlord.

     7. INDEMNITY. (a) Subtenant shall indemnify, hold harmless and upon request
defend  Sublessor  from and against all losses,  costs,  damages,  expenses  and
liabilities,  including,  without limitation,  reasonable attorneys' fees, which
Sublessor  may incur or pay out by reason  of:  (i) any  accidents,  damages  or
injuries to persons or property occurring in, on or about the Subleased Premises
(unless  the same shall have been  caused by  Sublessor's  gross  negligence  or
willful misconduct);  (ii) any default by Subtenant  hereunder,  after notice if
required and expiration of any applicable cure period; (iii) any work done in or
to the  Subleased  Premises by or on behalf of Subtenant  (unless the same shall
have been caused by  Sublessor's  negligence  or  misconduct);  or (iv) any act,
omission or negligence on the part of Subtenant


                                        5

<PAGE>



and/or its officers, employees, agents, customers and/or invitees, or any person
claiming through or under Subtenant, with respect to the Subleased Premises.

     (b)  Sublessor  shall  indemnify,  hold  harmless and upon  request  defend
Subtenant from and against all losses, costs, damages, expenses and liabilities,
including,  without limitation,  reasonable attorneys' fees, which Subtenant may
incur or pay out by reason of: (i) any accidents, damages or injuries to persons
or property occurring in, on or about the Leaseback Space (unless the same shall
have been caused by Subtenant's  negligence or misconduct);  (ii) any default by
Sublessor under the Leaseback (hereinafter defined) after notice if required and
expiration  of any  applicable  cure  period;  (iii)  any work done in or to the
Leaseback  Space by or on behalf of  Sublessor  (unless the same shall have been
caused  by  Subtenant's  negligence  or  misconduct)  or (iv) any,  omission  or
negligence  on the part of Sublessor  and/or its  officers,  employees,  agents,
customers  and/or  invitees,  or any person claiming  through or under Subtenant
with respect to the Subleased Premises.

     8. RELEASES.  Subtenant  hereby releases  Overlandlord  and anyone claiming
through or under  Overlandlord  by way of subrogation or otherwise to the extent
that  Sublessor  released  Overlandlord  and/or  Overlandlord  was  relieved  of
liability or  responsibility  pursuant to the provisions of the Main Lease,  and
Subtenant  will  cause  its  insurance   carriers  to  include  any  clauses  or
endorsements in favor of Overlandlord  and others which Sublessor is required to
provide pursuant to the provisions of the Main Lease.

     9. RENT; RENT ABATEMENT AND NET SUBLEASE.

     (a) Subtenant shall pay to Sublessor rent (the "Fixed Rent") at the rate of
Eight  Hundred  Ninety One Thousand  ($891,000.00)  Dollars per annum payable in
advance in equal monthly installments of Seventy Four Thousand Two Hundred Fifty
($74,250.00)  Dollars per month on the twenty-fifth  (25th) day of the preceding
month for each month or part  thereof  during the term of this  Sublease.  On or
prior to May 1, 1997,  Subtenant  shall pay Sublessor  Fixed Rent and Additional
Rent  (hereinafter  defined)  for the  period  from  May 15,  1997  through  and
including  June 30, 1997 in the amount of  $130,612.81  consisting of: (i) Fixed
Rent of $111,375.00  (based on monthly Fixed Rent of $74,250),  (ii)$ $17,272.05
of real estate taxes (based on quarterly real estate taxes of $34,544.09), (iii)
$1,236.14  of  operating  expenses  (based  on  monthly  operating  expenses  of
$824.09), (iv) $729.63 of property insurance (based on annual property insurance
of $5,837). Such payment shall be subject to adjustment pursuant to Paragraph 32
(b). If the Expiration date is other than the last day of a month then the Fixed
Rent and  Additional  Rent for the  month  in  which  the term of this  Sublease
expires shall be prorated. Fixed Rent, Additional Rent (hereinafter defined) and
all other sums due under this Sublease shall be paid promptly when due,  without
notice or demand therefor,  and without  deduction,  abatement,  counterclaim or
setoff of any amount or for any reason whatsoever.  Fixed Rent,  Additional Rent
and all other sums due under this  Sublease  shall be paid to  Sublessor by good
unendorsed check of Subtenant at the address of Sublessor set forth in Paragraph
16 of this  Sublease  or to such other  person  and/or at such other  address as
Sublessor may from time to time designate by notice to Subtenant.  No payment by
Subtenant or receipt


                                        6

<PAGE>



by  Sublessor  of any  lesser  amount  than  the  amount  stipulated  to be paid
hereunder shall be deemed other than on account of the earliest stipulated Fixed
Rent or  Additional  Rent or other sums due under this  Sublease;  nor shall any
endorsement  or  statement  on any check or  letter  be  deemed  an  accord  and
satisfaction, and Sublessor may accept any check or payment without prejudice to
Sublessor's  right to recover  the  balance  due or to pursue  any other  remedy
available to Sublessor.  Any provision in the Main Lease referring to Fixed Rent
or Additional Rent incorporated  herein by reference shall be deemed to refer to
the Fixed Rent and Additional Rent due under this Sublease.

     (b)  Notwithstanding the delivery to Subtenant of all or any portion of the
Subleased Premises prior to the Rent Commencement  Date,  Subtenant shall not be
required to pay the Fixed Rent or any  Additional  Rent due  hereunder  from the
Commencement  Date  through  the  later of (i) May 15,  1997 or (ii) the date on
which  Sublessor  has  complied  with  Paragraph  1(c)(i)(B)  (such  later  date
constituting  the "Rent  Commencement  Date").  Subtenant's  obligation  for the
payment of Fixed Rent and Additional  Rent shall  however,  commence on the Rent
Commencement Date regardless of whether all of the Subleased Premises shall have
been delivered to Subtenant or whether  Subtenant shall have actually  commenced
the use of all or any part of the Subleased  Premises  except that to the extent
that Sublessor has failed to deliver any of the Subleased  Premises  (other than
the  Leaseback  Space) to  Subtenant  by June 15, 1997 as provided in  Paragraph
1(c),  then the  Fixed  Rent  shall be  reduced  by fifty  percent  (50%)  until
possession thereof has been delivered to Subtenant.

     (c) Except as expressly  otherwise provided herein, it is intended that the
Rent,  Additional  Rent and other sums payable  under this Sublease to Sublessor
shall be absolutely "net" to Sublessor,  without deduction, setoff or diminution
of any nature or under any  circumstances and that no payments shall be required
to be made by Sublessor  hereunder  other than (i) the Fixed Rent (as defined in
the Main Lease) to be paid by  Sublessor as tenant under the Main Lease and (ii)
the rental and other  payments to be made by Sublessor as  "sub-subtenant"  with
respect to the Leasehold Space to Paragraph 32 of this Sublease.

     (d) Subtenant  shall make its checks for the Fixed Rent and Additional Rent
payable to  Overlandlord  but shall  deliver such checks to Sublessor and not to
Overlandlord.  The provisions of the preceding sentence shall apply if and only:
(i) a  corresponding  payment  for a  corresponding  type of  expense is due and
payable to Overlandlord under a corresponding provision of the Overlease and, if
so,  only to the extent  that the amount  due to  Sublessor  does not exceed the
amount due to Overlandlord,  (ii) such payment is timely made by Subtenant under
this Sublease by delivery of such checks to Sublessor,  (iii)  Sublessor has not
given Subtenant reasonably  satisfactory evidence that the corresponding payment
due to Overlandlord  under the Overlease has been paid or is not due and payable
(which  evidence  may be an  affidavit  of an officer,  partner or  principal of
Subtenant with copies of appropriate supporting  documentation attached thereto)
and (iv)  Overlandlord  has agreed in writing in its consent to this Sublease to
accept payments from Subtenant on account of Sublessor's  obligations  under the
Main Lease.


                                        7

<PAGE>



     10.  ADDITIONAL  RENT. (a) Subtenant  shall be required to pay to Sublessor
any amounts payable by Sublessor to  Overlandlord  under the Main Lease pursuant
to the provisions  thereof as Additional Charges (as defined in the Main Lease),
including,  without  limitation,  all sums due in respect of real estate  taxes,
utilities,  expenses of operation,  escalations  or any other  matters,  and the
entire amount of the costs,  if any,  imposed on Sublessor  pursuant to the Main
Lease (collectively, "Additional Rent"); provided, however, that Sublessor shall
not be required to pay any sums due to Overlandlord  under the Main Lease solely
as a result of a  default  by  Sublessor  as tenant  under the Main  Lease  when
Subtenant is not similarly in default under this  Sublease  (e.g.,  late charges
and  attorney's  fees due as a result of the late payment of rent under the Main
Lease when Subtenant has timely paid all Fixed Rent and Additional Rent).

     (b) There shall be no  proration  or  adjustment  of  Additional  Rent as a
result of the occupancy of any part of the Subleased Premises by Sublessor under
Paragraphs  1(c) or 32.  To the  extent  that  Sublessor  has  prepaid  any item
constituting  Additional Rent (e.g.,  real estate taxes) for a period beyond the
Rent  Commencement  Date,  same  shall be  adjusted  as  between  Sublessor  and
Subtenant as of the Rent Commencement Date. All amounts, charges, expenses, pass
throughs  and other sums due from  Subtenant to  Sublessor  under this  Sublease
(other  than Fixed  Rent)  shall  constitute  Additional  Rent and shall be paid
within five (5) days after demand.

     11. LATE CHARGES, CHECK CHARGES AND NOTICE CHARGES

     (a) If  payment of any Fixed  Rent or  Additional  Rent shall not have been
paid by the  eighth  (8th) day after the date on which  such  amount was due and
payable a late charge of four percent (4%) of the amount which is due and unpaid
shall, at Sublessor's  option, be payable as liquidated  damages for Subtenant's
failure to make prompt  payment and Subtenant  acknowledges  that such amount is
fair and reasonable and does not constitute interest.  In addition, in the event
that any Fixed Rent or Additional  Rent shall not have been paid by the 30th day
after the date on which such  amount was due and payable  interest  shall be due
and  payable as an  additional  late  charge at a rate equal to the "base  rate"
announced by Citibank,  N.A. from  time-to-time  at its principal  office in New
York City plus four percent  (4%) per calendar  month or any part thereof on the
amount due or the maximum rate of interest  which may lawfully be collected from
the  Subtenant,  whichever  is less,  from the date on  which  such  amount  was
originally  due and  payable as  liquidated  damages for  Subtenant's  continued
failure to make such payment. The late charges for any month shall be payable on
the first day of the  following  month,  and in  default  of payment of any late
charges,  Sublessor  shall have (in  addition  to all other  remedies)  the same
rights as provided in this Sublease  (including the provisions  incorporated  by
reference) for non-payment of Fixed Rent.  Nothing in this Section contained and
no acceptance  of late charges by Sublessor  shall be deemed to extend or change
the time for payment of Fixed Rent or Additional Rent.

     (b) If any check in payment of any sum due to Sublessor under this Sublease
is not  paid  promptly  upon  its  initial  presentation  for  payment  then  an
administrative


                                       8

<PAGE>



charge of $100 shall, at Sublessor's option, be payable as liquidated damages in
addition  to any  other  sums  due  to  Sublessor  under  this  Paragraph  10 or
otherwise.

     12. UTILITIES.  From and after the Rent Commencement Date,  Subtenant shall
pay for all  utilities  and any other  services  contracted  for or requested by
Subtenant.

     13. USE.  Subtenant shall use and occupy the Subleased  Premises solely for
the Permitted Uses (as such term is defined in the Main Lease).  Subtenant shall
comply with the certificate of occupancy  relating to the Subleased Premises and
with all laws, statutes, ordinances, orders, rules, regulations and requirements
of all federal,  state and municipal  governments and the appropriate  agencies,
officers,  departments,  boards and commissions  thereof,  and the board of fire
underwriters   and/or  the  fire  insurance   rating   organization  or  similar
organization performing the same or similar functions,  whether now or hereafter
in force,  applicable to the Subleased  Premises.  Sublessor and Subtenant shall
each  cooperate  with the  other in  obtaining  any  Certificates  of  Occupancy
required for the Subleased Premises and/or the Leaseback Space. Sublessor shall,
as promptly as is reasonably possible after the Commencement Date, obtain at its
sole cost and expense,  the initial  Certificate  of Occupancy for Subtenant for
the Subleased  Premises provided that no alterations or improvements are made or
proposed to be made by Subtenant  prior to the issuance of such  Certificate  of
Occupancy.

     14.  CONDITION OF SUBLEASED  PREMISES.  Subtenant is leasing the  Subleased
Premises "as is" subject to the  provisions of this  Paragraph 14. In making and
executing  this  Sublease,  Subtenant has relied solely on such  investigations,
examinations  and  inspections  as  Subtenant  has  chosen  to make or has made.
Subtenant acknowledges receipt of a copy of the current Certificate of Occupancy
for the  Subleased  Premises  and that  Sublessor  has  afforded  Subtenant  the
opportunity for full and complete investigations, examinations, and inspections.
Sublessor  represents  that to the best of its  knowledge,  without  independent
inquiry,  the plumbing,  electrical  and heating  systems  serving the Subleased
Premises are in working order on the date of this  Sublease;  provided,  however
that:  (i) this  representation  shall expire and terminate on July 15, 1997 and
written notice of any claim thereunder must be received by Sublessor on or prior
to such date and suit must be commenced with respect  thereto within thirty (30)
days after of such claim has been  given,  time  being of the  essence,  or such
claim shall be deemed waived and (ii)  Sublessor's  liability  with respect to a
breach of such representation shall be limited solely to the cost to repair such
condition and only to the extent that such cost as to each separate item exceeds
$1,000.

     15.  CONSENTS AND APPROVALS.  In any instance when  Sublessor's  consent or
approval is required under this Sublease,  Sublessor's  refusal to consent to or
approve  any matter or thing shall be deemed  reasonable  if,  inter alia,  such
consent  or  approval  is  required  by,  and  has  not  been   obtained   from,
Overlandlord;  provided,  however, Sublessor covenants to use reasonable efforts
(at the sole cost and  expense of  Subtenant,  including  reasonable  attorney's
fees) to obtain  the  consent  or  approval  of  Overlandlord.  Any  request  by
Subtenant  for  Sublessor's  consent to or approval of any matter or thing shall
specify whether or not, in the opinion of Subtenant,  the consent or approval of
Overlandlord is required as to same under the

                                        9

<PAGE>



Main Lease  (including,  without  limitation,  the  provisions of the Main Lease
which are not  incorporated  by reference in this Sublease) and shall  reference
the article,  section or paragraph  numbers of the relevant  provisions  of this
Sublease and the Main Lease; provided, however, that the opinion of Subtenant as
to any such  matter  shall not be  binding  upon  Sublessor.  In the event  that
Subtenant shall seek the approval by or consent of Sublessor and Sublessor shall
fail or refuse to give such consent or approval, Subtenant shall not be entitled
to any  damages  for any  withholding  or delay of such  approval  or consent by
Sublessor, it being intended that Subtenant's sole remedy shall be an action for
injunction  or  specific  performance  and that said  remedy  of an  action  for
injunction or specific  performance shall be available only in those cases where
Sublessor shall have expressly agreed in writing not to unreasonably withhold or
delay its consent.

     16. NOTICES. All notices, consents,  approvals,  demands and requests which
are required or desired to be given by either party to the other hereunder shall
be in writing and shall be  personally  delivered,  sent by reputable  overnight
courier delivery  service or sent by United States  registered or certified mail
and  deposited in a United  States post office,  return  receipt  requested  and
postage prepaid. Notices,  consents,  approvals,  demands and requests which are
served upon Sublessor or Subtenant in the manner provided herein shall be deemed
to have been given or served for all purposes  hereunder  on the day  personally
delivered, the next business day after sending by overnight courier as aforesaid
or on the fifth (5th)  business  day after  mailing as  aforesaid.  Prior to the
Commencement  Date,  all notices,  consents,  approvals  and  requests  given to
Subtenant  shall be  addressed  to the address  given at the  beginning  of this
Sublease. After the Commencement Date, all notices, consents, approvals, demands
and requests given to Subtenant shall be addressed to Subtenant at the Subleased
Premises.  All  notices,  consents,  approvals,  demands and  requests  given to
Sublessor  shall be addressed to it at the address set forth at the beginning of
this  Sublease to the  attention  of Mr. Sam Kaplan with a copy at the same time
and in the same manner to Lowenthal,  Landau,  Fischer & Bring,  P.C.,  250 Park
Avenue, New York, New York 10177, Attention:  Martin R. Bring, Esq. Either party
may from  time to time  change  the names  and/or  addresses  to which  notices,
consents,  approvals,  demands and requests shall be addressed by a notice given
in accordance with the provisions of this Section.

     17. TERMINATION OF MAIN LEASE. If for any reason the term of the Main Lease
shall  terminate  prior to the Sublease  Expiration  Date,  this Sublease  shall
thereupon be terminated and Sublessor shall not be liable to Subtenant by reason
thereof unless both: (a) Subtenant shall not then be in default  hereunder after
notice if required and expiration of the applicable cure period, if any, and (b)
said  termination  shall have been effected  because of the breach or default of
Sublessor  under the Main  Lease.  Sublessor  shall not,  except as  provided in
Paragraph  30 or after a fire,  other  casualty or  condemnation,  surrender  or
terminate the Main Lease.

     18.  ASSIGNMENT AND SUBLETTING.  Supplementing the provisions of Article 10
of the Main Lease (the  provisions  of which  have been  incorporated  herein by
reference), Subtenant shall not, by operation of law or otherwise, assign, sell,
mortgage, pledge


                                       10

<PAGE>



or in any manner transfer this Sublease or any interest therein, transfer direct
or indirect control of Subtenant,  sublet the Subleased  Premises or any part or
parts thereof,  or grant any concession or license or otherwise permit occupancy
of all or any part of the  Subleased  Premises by any person,  without the prior
written  consent of Sublessor and, if required under the Main Lease or the terms
of Overlandlord's consent to this Sublease, of Overlandlord. Sublessor shall not
unreasonably  withhold or delay its consent to any  assignment of the Main Lease
or any subletting of all or any part of the Subleased  Premises to any person or
entity  which  has a net  worth  of not less  than  $10,000,000  subject  to the
provisions of Article 10 of the Main Lease as incorporated  herein by reference.
Notwithstanding the foregoing, the consent of Sublessor shall not be required as
to any  assignment  of this  lease  or a  subletting  of all or any  part of the
Subleased  Premises to any entity  controlling,  controlled  by or under  common
control  with  Subtenant  provided  that  Sublessor is given ten (10) days prior
written notice  thereof  together with copies of such sublease or assignment any
other  relevant   documents  and  reasonably   satisfactory   evidence  of  such
relationship.  Any  subsequent  change in control of such  assignee or subtenant
shall be deemed to be an assignment of this Sublease or subletting,  as the case
may be,  subject to the  provisions  of this  Paragraph 18 and Article 10 of the
Main Lease.  Any sublease  shall provide that it is subject and  subordinate  to
this Sublease and the Main Lease and to the matters to which this Sublease is or
shall be  subordinate,  shall  include  the  provisions  of  Paragraph 5 of this
Sublease  and  shall  provide  that in the  event of  termination,  re-entry  or
dispossess by Sublessor under this Sublease,  Sublessor may, at its option, take
over all of the right, title and interest of Sublessor, as sublessor, under such
sublease,  and such subtenant shall, at Sublessor's option,  attorn to Sublessor
pursuant  to the  then  executory  provisions  of  such  sublease,  except  that
Sublessor  shall not be liable for any  previous  act or omission  of  Subtenant
under such sublease,  be subject to any offset which theretofore accrued to such
subtenant against  Subtenant,  or be bound by any previous  modification of such
sublease  or by any  previous  prepayment  of more than one  month's  rent.  Any
assignment  of this Sublease  shall  include an  assumption  of all  obligations
arising under the Sublease from and after the effective date of such assignment.
Neither the consent of Sublessor to an assignment,  subletting,  concession,  or
license,  nor  the  references  in  this  Sublease  to  assignees,   subtenants,
concessionaires or licensees, shall in any way be construed to relieve Subtenant
of the  requirement  of  obtaining  the  consent  of  Sublessor  to any  further
assignment  or  subletting  or to  the  making  of any  assignment,  subletting,
concession  or license  for all or any part of the  Subleased  Premises.  In the
event Sublessor consents to any assignment of this Sublease,  the assignee shall
execute and deliver to Sublessor an agreement in form and substance satisfactory
to Sublessor  whereby the assignee shall assume all of  Subtenant's  obligations
under this Sublease.  Notwithstanding  any assignment or subletting,  including,
without limitation,  any assignment or subletting permitted or consented to, the
original  Subtenant  named herein and any other person(s) who at any time was or
were Subtenant shall remain fully liable on this Sublease,  and if this Sublease
shall be amended,  modified,  extended or renewed,  the original Subtenant named
herein  and any  other  person(s)  who at any time was or were  Subtenant  shall
remain  fully  liable on this  Sublease  as so  amended,  modified,  extended or
renewed.  Any  violation  of any  provision  of this  Sublease by any  assignee,
subtenant  or  other  occupant  shall  be  deemed a  violation  by the  original
Subtenant named herein, the then Subtenant and any other persons who at any time
was or were  Subtenant,  it being the  intention  and meaning  that the original
Subtenant named herein, the then Subtenant


                                       11

<PAGE>



and any  other  person(s)  who at any time was or were  Subtenant  shall  all be
liable to Sublessor for any and all acts and omissions of any and all assignees,
subtenants and other occupants of the Subleased Premises. If this Sublease shall
be assigned or if the Subleased  Premises or any part thereof shall be sublet or
occupied  by any  person or  persons  other than the  original  Subtenant  named
herein,  Sublessor may collect rent from any such assignee and/or any subtenants
or  occupants,  and  apply  the net  amounts  collected  to the  Fixed  Rent and
Additional  Rent, but no such  assignment,  subletting,  occupancy or collection
shall be  deemed a  waiver  of any of the  provisions  of this  Section,  or the
acceptance of the assignee,  subtenant or occupant as Subtenant, or a release of
any person from the further  performance  by such person of the  obligations  of
Subtenant under this Sublease.

     19.  INSURANCE.  Subtenant  shall  maintain  throughout  the  term  of this
Sublease the following  insurance  coverage:  (a)  comprehensive  general public
liability  insurance  in respect of the  Subleased  Premises and the conduct and
operation of business therein, with Sublessor,  Overlandlord and any other party
required  under the Main Lease as  additional  insured,  with limits of not less
than  $10,000,000  for  bodily  injury  or  death  combined  single  limit,  and
$1,000,000  for property  damage,  including  water  damage and, if  applicable,
sprinkler leakage legal liability;  (b) Worker's  Compensation  Insurance in the
statutory  limits;  (c) rent insurance in an amount equal to one (1) years Fixed
Rent and Additional Rent (or business interruption insurance with an endorsement
satisfactory to Sublessor providing for the payment of Fixed Rent and Additional
Rent  directly to  Sublessor);  and (d)  casualty,  fire and  extended  coverage
insurance  in an  amount  equal to the  full  replacement  value of  Subtenant's
personalty and fixtures at the Subleased  Premises,  and any improvements to the
Subleased Premises.  Policies,  binders or other evidence of such insurance (but
not  certificates  of  insurance)  shall  be  delivered  to  Sublessor  upon the
execution of this  Sublease by  Subtenant.  Subtenant  shall procure and pay for
renewals  or  replacements  of such  insurance  from  time to  time  before  the
expiration  thereof,  and Subtenant  shall deliver to Sublessor  such renewal or
replacement  policy or  binder at least 30 days  before  the  expiration  of any
existing policy.  All such policies shall be issued by companies  licensed to do
business in the State of New Jersey and approved by Sublessor  and the forms and
substance  thereof  shall be  approved by  Sublessor.  All such  policies  shall
contain a  provision  whereby the same cannot be  cancelled  or modified  unless
Sublessor and  Overlandlord  are given at least 30 days' prior written notice by
certified or registered  mail of such  cancellation or  modification.  Subtenant
will  bear  the risk of loss  with  respect  to any  damage  to its  personalty,
fixtures and improvements  and the contents of the Subleased  Premises which are
owned, controlled or in the custody of Subtenant.

     20.  ESTOPPEL  CERTIFICATES.  Each party shall,  within ten (10) days after
each and every request by the other party,  execute,  acknowledge and deliver to
the requesting  party a statement in writing:  (a) certifying that this Sublease
is unmodified and in full force and effect (or if there have been modifications,
that  the  same is in full  force  and  effect  as  modified,  and  stating  the
modifications);  (b) specifying the dates to which the Fixed Rent and Additional
Rent have been paid;  (c) stating  whether or not, to the best  knowledge of the
responding  party,  Sublessor  or  Subtenant  is in  default in  performance  or
observance of its obligations  under this Sublease,  and, if so, specifying each
such default; (d) stating whether or not, to the best


                                       12

<PAGE>



knowledge of the responding  party, any event has occurred which with the giving
of notice or passage of time, or both,  would  constitute a default by Sublessor
or Subtenant under this Sublease,  and, if so,  specifying each such event;  and
(e) as to any other matters  reasonably  requested by the requesting  party. Any
such  statement  delivered  pursuant  to this  Section may be relied upon by any
actual or prospective assignee,  transferee or mortgagee of the leasehold estate
under the Main Lease.

     21.  ALTERATIONS.  Supplementing  the  provisions of Article 14 of the Main
Lease (the  provisions  of which have been  incorporated  herein by  reference),
Subtenant  shall  not  make  or  cause,  suffer  or  permit  the  making  of any
alteration, addition, change, replacement, installation or addition in or to the
Subleased  Premises without obtaining the prior written consent in each instance
of  Sublessor  and if  required  under  the Main  Lease or  under  the  terms of
Overlandlord's  consent to this Sublease,  of Overlandlord.  Sublessor shall not
unreasonably  withhold or delay its consent to any  non-structural  alterations.
Sublessor's  approval shall not be required as to the replacement of Sublessor's
signage with Subtenant's signage, the installation of a steam tunnel,  automatic
bagging equipment and sealing equipment and the modification of existing racking
to accommodate the flow of merchandise  through such new equipment,  unless same
requires  any  structural  alterations  in  which  event,  Sublessor  shall  not
unreasonably withhold, condition or delay its approval thereof.

     22. RIGHT TO CURE SUBTENANT'S DEFAULTS. If Subtenant shall at any time fail
to make any payment or perform any other obligation of Subtenant hereunder, then
Sublessor shall have the right, but not the obligation,  after 5 days' notice to
Subtenant,  or without  notice to  Subtenant in the case of any  emergency,  and
without  waiving  or  releasing  Subtenant  from any  obligations  of  Subtenant
hereunder, to make such payment or perform such other obligation of Subtenant in
such  manner  and to such  extent as  Sublessor  shall  deem  necessary,  and in
exercising  any such right,  to pay any  incidental  costs and expenses,  employ
attorneys,  and incur and pay reasonable attorneys' fees. Subtenant shall pay to
Sublessor upon demand all sums so paid by Sublessor and all incidental costs and
expenses of Sublessor in connection therewith, together with interest thereon at
the rate of two percent (2%) per calendar  month or any part thereof or the then
maximum  rate of  interest  which may  lawfully  be  collected  from  Subtenant,
whichever shall be less, from the date of the making of such expenditures.

     23.  SECURITY.  Subtenant shall deliver a security deposit in the amount of
$320,137.08 to  Overlandlord  or Sublessor as provided in Paragraph 31(b) hereof
as security for the  performance  and observance by Subtenant of the obligations
on the part of Subtenant to be performed  under this  Sublease.  If  alternative
(ii) under Paragraph 31(b) is in effect then the security  deposit shall bear no
interest and may be co-mingled  with the general  funds of Sublessor.  Sublessor
shall  have the  right,  without  notice to  Subtenant,  and  regardless  of the
exercise of any other remedy Sublessor may have by reason of a default, to apply
any part of said  deposit to cure any  default of  Subtenant  after  notice,  if
required  and after the  expiration  of any  applicable  cure  period,  and,  if
Sublessor  does so,  Subtenant  shall upon demand deposit with  Overlandlord  or
Sublessor,  as the case may be, the amount so  applied so that  Overlandlord  or
Sublessor,  as the case may be,  shall  have the  full  amount  of the  security
deposit plus interest at


                                       13

<PAGE>



all times during the term of this Sublease. If Subtenant shall fail to make such
deposit,  Sublessor  shall have the same  remedies for such failure as Sublessor
has for a default in the payment of Fixed Rent. In the event of an assignment or
transfer of the leasehold  estate under the Main Lease: (a) Sublessor shall have
the right to  transfer  Sublessor's  interest  in the  security  deposit  to the
assignee,  (b) Sublessor shall thereupon be automatically  released by Subtenant
from all  liability  for the return of such  security  deposit and (c) Subtenant
shall look solely to the assignee for the return of said security  deposit,  and
the foregoing  provisions of this sentence shall apply to every transfer made of
the  security  deposit to a new  assignee  of  Sublessor's  interest in the Main
Lease.  The  security  deposited  under this  Sublease  shall not be assigned or
encumbered by Subtenant  without the prior  consent of  Sublessor,  and any such
assignment or encumbrance shall be void.

     24.  BROKERAGE.  Subtenant  represents to Sublessor that no broker or other
person had any part,  or was  instrumental  in any way, in  bringing  about this
Sublease  other than SBWE,  Inc.  ("Sublessor's  Broker") and Corporate  America
Realty and Advisors  ("Subtenant's Broker" and together with Sublessor's Broker,
collectively,  the  "Broker").  Sublessor  shall  pay any  commission  earned by
Sublessor's  Broker  pursuant to a separate  agreement.  Subtenant shall pay any
commission  earned by  Subtenant's  Broker  pursuant  to a  separate  agreement.
Subtenant shall pay, and shall  indemnify,  defend and hold harmless,  Sublessor
from and  against,  any  claims  made by any other  broker or person  other than
Sublessor's  Broker  for  a  brokerage  commission,  finder's  fee,  or  similar
compensation,  by reason of or in connection  with this Sublease,  and any loss,
liability, damage, cost and expense (including,  without limitation,  reasonable
attorneys'  fees) in  connection  with such claims if such other broker or other
person  claims to have had  dealings  with  Subtenant  in  connection  with this
Sublease and/or the Subleased  Premises.  The provisions of this paragraph shall
survive the expiration or termination of this Sublease.

     25. WAIVER OF JURY TRIAL AND RIGHT TO COUNTERCLAIM. Subtenant hereby waives
all  right to trial  by jury in any  summary  or  other  action,  proceeding  or
counterclaim  arising out of or in any way  connected  with this  Sublease,  the
relationship of Sublessor and Subtenant,  the Subleased Premises and the use and
occupancy  thereof,  and any claim of injury or damages.  Subtenant  also hereby
waives all right to assert or interpose a counterclaim in any summary proceeding
or other action or proceeding  to recover or obtain  possession of the Subleased
Premises.

     26. NO WAIVER.  The failure of Sublessor to insist in any one or more cases
upon the  strict  performance  or  observance  of any  obligation  of  Subtenant
hereunder  or to  exercise  any right or option  contained  herein  shall not be
construed as a waiver or relinquishment for the future of any such obligation of
Subtenant  or  any  right  or  option  of  Sublessor.  Sublessor's  receipt  and
acceptance  of Fixed Rent or  Additional  Rent,  or  Sublessor's  acceptance  of
performance of any other obligation by Subtenant,  with knowledge of Subtenant's
breach of any provision of this  Sublease,  shall not be deemed a waiver of such
breach.  No waiver by  Sublessor  of any term,  covenant  or  condition  of this
Sublease  shall be deemed to have been made  unless  expressed  in  writing  and
signed by Sublessor.


                                       14

<PAGE>




     27.  COMPLETE  AGREEMENT.   There  are  no   representations,   agreements,
arrangements or understandings, oral or written' between the parties relating to
the  subject  matter of this  Sublease  which are not  fully  expressed  in this
Sublease.  This Sublease cannot be changed or terminated orally or in any manner
other than by a written agreement executed by both parties.

     28.  SUCCESSORS AND ASSIGNS.  The  provisions of this  Sublease,  except as
herein otherwise specifically  provided,  shall extend to, bind and inure to the
benefit of the parties  hereto and their  respective  personal  representatives,
heirs,  successors  and  permitted  assigns.  In the event of any  assignment or
transfer  of the  leasehold  estate  under the Main  Lease,  the  transferor  or
assignor, as the case may be, shall be and hereby is entirely relieved and freed
of all obligations under this Sublease.

     29. INTERPRETATION.  Irrespective of the place of execution or performance,
this Sublease shall be governed by and construed in accordance  with the laws of
the State in which the Subleased Premises are located.  If any provision of this
Sublease or the application thereof to any person or circumstance shall, for any
reason and to any extent,  be invalid or  unenforceable,  the  remainder of this
Sublease and the application of that provision to other persons or circumstances
shall not be affected  but rather  shall be enforced to the extent  permitted by
law.  The table of  contents,  captions,  headings  and titles,  if any, in this
Sublease  are  solely  for  convenience  of  reference  and shall not affect its
interpretation.   This  Sublease  shall  be  construed  without  regard  to  any
presumption or other rule requiring  construction against the party causing this
Sublease to be drafted. If any words or phrases in this Sublease shall have been
stricken out or otherwise eliminated,  whether or not any other words or phrases
have been added,  this Sublease shall be construed as if the words or phrases so
stricken out or otherwise eliminated were never included in this Sublease and no
implication or inference shall be drawn from the fact that said words or phrases
were  so  stricken  out  or  otherwise  eliminated.  Each  covenant,  agreement,
obligation or other  provision of this Sublease shall be deemed and construed as
a separate and independent covenant of the party bound by, undertaking or making
same,  not dependent on any other  provision of this Sublease  unless  otherwise
expressly provided. All terms and words used in this Sublease, regardless of the
number or gender in which they are used,  shall be deemed to  include  any other
number and any other  gender as the context may  require.  The word  "person" as
used in this Sublease shall mean a natural person or persons,  a partnership,  a
corporation or any other form of business or legal association or entity.

     30.  DIRECT  LEASE.  Subtenant  agrees to accept an  assignment of the Main
Lease or to  terminate  this  Sublease  and  execute  a new  direct  lease  with
Overlandlord  upon request of Sublessor and Subtenant  agrees to execute any and
all documents  reasonably  required by  Overlandlord  or Sublessor in connection
with such  assignment  or new lease  within  thirty  (30)  days  after  request,
including,  without  limitation:  (a) an assumption  agreement whereby Subtenant
assumes all of the  obligations  of  Sublessor  under the Main Lease or such new
lease and (b) upon request of  Sublessor,  a sublease to Sublessor of all or any
part of the Subleased  Premises then occupied by Sublessor  under Paragraph 1(c)
and 32 on the same terms and  conditions  applicable  to such  occupancy and the
Leaseback; provided, however, that: (i) upon or prior to any such


                                       15

<PAGE>



assignment  of the Main Lease,  the Main Lease shall be amended to provide  that
the annual fixed rent and additional rent thereunder is not more than Fixed Rent
and  Additional  Rent  under  this  Sublease;  (ii) the  terms  thereof  are not
materially and adversely  different from the terms of this Sublease and the Main
Lease and do not increase the  obligations of Subtenant,  as tenant  thereunder,
except as provided in Paragraph  30(i), or decrease the rights of Subtenant,  as
tenant  thereunder;  (iii) such sublease  shall be on the terms of the Leaseback
(hereinafter defined); and (iv) upon any such assignment or new lease, Sublessor
shall be  released  from all of its  obligations  under the Main  Lease and this
Sublease.

     31. CONSENT OF LANDLORD UNDER MAIN LEASE AND SECURITY.  (a) Sublessor shall
use its reasonable  efforts (at no cost or expense to Sublessor) to obtain:  (i)
the written  consent of  Overlandlord  to this Sublease in  accordance  with the
terms and conditions of the Main Lease,  (ii) the agreement of  Overlandlord  in
such  consent to accept  payments  from  Subtenant  on  account  of  Sublessor's
obligations  under the Main Lease (as discussed in Paragraph  9(d)), and (iii) a
subordination, non-disturbance and attornment agreement reasonably acceptable to
Sublessor (if Sublessor is required to execute same), Subtenant and Overlandlord
(collectively,  the "Consent").  A consent letter substantially the same as that
executed by Overlandlord,  Sublessor and USA Cargo Distribution, Inc. dated June
2, 1994,  and modified as provided in Paragraph  31(b)  hereof,  shall be deemed
acceptable to Sublessor and  Subtenant.  A  subordination,  non-disturbance  and
attornment  agreement  substantially  the same as that executed by Overlandlord,
Sublessor and USA Cargo Distribution  Center,  Inc., dated June 7, 1994 shall be
deemed to be acceptable to Sublessor and Subtenant.  This Sublease shall have no
effect unless and until  Overlandlord  shall have  delivered the Consent and any
conditions  precedent  with respect to the Consent shall have been  satisfied or
waived. If the Consent shall not have been obtained by March 10, 1997, Subtenant
shall  have the  right on  notice  to  Sublessor  to  terminate  this  Sublease,
whereupon this Sublease  shall be deemed null and void and of no effect.  If the
Consent shall not have been obtained by March 31, 1997, Sublessor shall have the
right on notice to Subtenant to terminate this Sublease, whereupon this Sublease
shall be deemed null and void and of no effect.

     (b) This Sublease is contingent  upon Sublessor and Subtenant  either:  (i)
obtaining  the  consent  of  Overlandlord  to the  release to  Sublessor  of the
security  deposit  held by  Overlandlord  under the Main  Lease in the amount of
$320,137.08,   plus  the   undistributed   interest,   if  any,  earned  thereon
simultaneously  with the delivery by Subtenant  to  Overlandlord  of a letter of
credit to be  provided  by  Subtenant  in an  equivalent  amount  and  otherwise
satisfactory to Overlandlord which shall serve as the security deposit under the
Main Lease and under this  Sublease  and if such  consent is obtained  then such
letter of credit shall within three (3) business days thereafter be delivered by
Subtenant to Overlandlord and a copy thereof shall  simultaneously  be delivered
to Sublessor and its counsel, or (ii) if Overlandlord shall not consent thereto,
then  Sublessor  obtaining  the consent of  Overlandlord  to the  assignment  by
Sublessor  to  Subtenant  of  Sublessor's  right to receive the  proceeds of the
security  deposit posted by Sublessor under Article 7 of the Main Lease upon the
expiration  or  termination  of the Main Lease to the  extent  same has not been
applied by Overlandlord in accordance with the Main Lease. If


                                       16

<PAGE>



Overlandlord  shall  consent  to such  assignment,  then  upon the  delivery  of
$320,137.08  representing  the security deposit to Sublessor to be held pursuant
to Paragraph 23 of this Sublease,  Sublessor shall be deemed to have so assigned
Sublessor's  right to receive the  proceeds of the  security  deposit  posted by
Sublessor under the Main Lease.

     32. LEASEBACK SPACE.

     (a) Subtenant  hereby leases back to Sublessor,  and Sublessor hereby hires
from Subtenant (the "Leaseback") that certain portion of the Subleased  Premises
consisting of the entire second floor of the Subleased Premises and the portions
of first floor of the Subleased Premises currently used by Sublessor for its MIS
Department including the computer rooms, the two adjacent MIS Department offices
and the nearby  caged  area  containing  computer  supplies  (collectively,  the
"Leaseback  Space").  Promptly  after the  Commencement  Date,  Sublessor  shall
install two (2) doors to separate the common  lobbies of the Subleased  Premises
from the ground floor office space  constituting  a part of the Leaseback  Space
and Subtenant  shall pay one-half of the reasonable cost thereof within ten (10)
days  after  installation  thereof  and  delivery  of  an  invoice  therefor  to
Subtenant.

     (b) The  Leaseback  shall  be for a term of one (1)  year  commencing  with
Commencement Date and ending on the first  anniversary  thereof (as the same may
be extended, the "Leaseback Expiration Date").  Sublessor shall pay to Subtenant
rent (the "Leaseback Space Rent")  commencing on the Rent  Commencement  Date of
Eighty Three  Thousand Two Hundred  Dollars  ($83,200.00)  per annum  payable in
advance in equal monthly  installments of Six Thousand Nine Hundred Thirty-Three
Dollars and 33/100 ($6,933.33)  payable on the later of: (i) the fifth (5th) day
of the month or (ii) the fifth  (5th) day  following  Sublessor's  receipt  from
Subtenant  of  the  Fixed  Rent  and   Additional   Rent  due  for  such  month.
Notwithstanding the foregoing,  the Leaseback Space Rent shall be offset against
the Fixed Rent.  Subtenant  shall not pay any Additional Rent or other sums with
respect  to the  Leaseback  Space.  Within  one (1)  week  after  Subtenant  has
delivered to Sublessor the security  deposit under  Paragraph  31(b),  Sublessor
shall deliver to Subtenant $25,000 or a letter of credit reasonably satisfactory
to  Subtenant  to be held as a security  deposit  with  respect  to  Sublessor's
obligations  under the Leaseback and  Sublessor's  obligations to pay Fixed Rent
and Additional Charges to Overlandlord under the Main Lease.

     (c) Provided that Sublessor shall not be in default under this Paragraph 32
after notice,  if required,  and the expiration of any applicable cure period at
the time of the exercise  thereof or at any time on or before the effective date
thereof,  Sublessor shall have four (4) successive options to extend the term of
the Leaseback for a period of one (1) year each (each a "Renewal Term"),  except
that the final Renewal Term shall expire on the Sublease  Expiration  Date. Each
of such options  shall be  automatically  deemed to have been  exercised  unless
Sublessor has given a notice to the contrary to Subtenant not less than four (4)
months  before  the  Leaseback  Expiration  Date  as  theretofore  extended.  If
Sublessor  shall elect or be deemed to have elected to exercise any such option,
the term of the  Leaseback  shall  be  automatically  extended  for one (1) year
without the execution of an extension or renewal


                                       17

<PAGE>



agreement  after request by Sublessor.  Upon the request of either  Subtenant or
Sublessor,  Subtenant and Sublessor  shall execute,  acknowledge  and deliver to
Sublessor an instrument confirming the effective exercise of any such option and
confirming  the extended  Leaseback  Expiration  Date.  The terms and conditions
applicable  during each Renewal Term shall be the same terms and  conditions  as
are in effect  immediately  proceeding  the  commencement  of the Renewal  Term.
Notwithstanding  anything to the  contrary  contained in this  Paragraph  32(c),
under  no  circumstances  shall  the term of the  Leaseback  extend  beyond  the
Expiration Date or sooner  termination of this Sublease or the Main Lease (other
than  pursuant to  Paragraph 30 if Sublessor  requests the  continuation  of the
Leaseback as provided therein after an assignment of the Main Lease to Subtenant
or  the  execution  of  a  new  direct  lease).  Any  termination,   expiration,
cancellation  or surrender of this  Sublease or the Leaseback on or prior to the
Expiration Date shall terminate such option. Such option may not be severed from
this Sublease nor separately sold, assigned nor otherwise transferred.

     (d) The  Leaseback  is agreed  to: (i) be  expressly  subject to all of the
covenants, agreements, terms, provisions and conditions of this Sublease and the
Main  Lease  except  such as are  irrelevant  or  inapplicable,  and  except  as
otherwise  expressly  set forth to the contrary in this  Paragraph 32; (ii) give
Sublessor,   as  the  sublessee   under  the  Leaseback,   the  unqualified  and
unrestricted right, without Subtenant's  permission,  to assign such sublease or
any interest therein and/or to sublet all or any parts of the Leaseback Space to
any person or entity  controlling,  controlled  by or under common  control with
Sublessor;  (iii) give  Sublessor,  as the sublessee  under the  Leaseback,  the
unqualified  and  unrestricted   right  to  make   non-structural   alterations,
decorations  and  installations  in the Leaseback  Space or any part thereof and
shall also  provide in  substance  that any such  alterations,  decorations  and
installations  in the  Leaseback  Space made by any  assignee  or  subtenant  of
Sublessor or its designee may be removed,  in whole or in part, by such assignee
or  subtenant,  at  its  option,  prior  to or  upon  the  expiration  or  other
termination  of such sublease  provided that such assignee or subtenant,  at its
expense,  shall  repair any damage and injury to that  portion of the  Leaseback
Space caused by such removal; (iv) provide that the parties expressly negate any
intention  that any estate  created under the Leaseback be merged with any other
estate  held  by  either  of said  parties,  (vi)  provide  that  Subtenant,  at
Subtenant's  expense,  shall and will at all times provide and permit reasonably
appropriate means of ingress to and egress from the Leaseback Space; (v) provide
that at the expiration of the term of the  Leaseback,  Subtenant will accept the
space covered by the Leaseback in its then  existing  condition,  subject to the
obligations of the Sublessor to make such repairs thereto as may be necessary to
preserve  the  premises  demised by such  sublease in good order and  condition;
(vii) provide that Sublessor, as the sublessee of the Leaseback Space, shall not
do or  permit  to be done any act or thing  which  may  constitute  a breach  or
violation of any term,  covenant or condition of this Sublease by Subtenant,  as
the subtenant  thereunder,  whether or not such act or thing is permitted  under
the  provisions of the Leaseback;  (viii) provide that  performance by Sublessor
under the  Leaseback  shall be deemed  performance  by  Subtenant of any similar
obligation  under the Sublease as to Leaseback  Space and any default  under the
Leaseback shall not give rise to a default under a similar obligation  contained
in this Sublease as to the Leaseback  Space;  (ix) provide that Subtenant  shall
not be liable for any  default  under this  Sublease  or deemed to be in default
hereunder if such default is occasioned by or arises


                                       18

<PAGE>



from any act or omission of the  Sublessor  under the Leaseback or is occasioned
by or arises from any act or omission of any occupant  holding under or pursuant
to the Leaseback;  (x) Subtenant shall have no obligation,  at the expiration or
earlier  termination  of the term of this  Sublease,  to remove any  alteration,
installation or improvement  made in the Leaseback Space by Sublessor;  and (xi)
Sublessor  shall have the right to install  signage on, over or near the outside
door to the office  lobby,  within the  office  lobby  and/or on the door to the
office  space  subject to  Subtenant's  approval,  which  approval  shall not be
unreasonably withheld, conditioned or delayed.

     (e) Subtenant shall supply all utilities to the Leaseback Space,  including
heat, ventilation, air conditioning, electricity and water, at the same time and
in the same  manner  as the same are  supplied  to the  Subleased  Premises  and
Sublessor  shall pay Subtenant  $1,300 per month for such  utilities  based upon
Sublessor's current use of the Leaseback Space.

     (f) Sublessor  shall use and occupy the Leaseback  Space in accordance with
the "Permitted Uses" set forth in the Main Lease.

     (g)  Sublessor  may at its  sole  option,  cost  and  expense  and in  good
workmanlike  fashion  with a minimum of  disruption  to  Subtenant's  use of the
Sublease  Premises,  install demising walls in the second floor office and first
floor computer  portion of the Leaseback Space in compliance with all applicable
laws and after obtaining all permits required in connection therewith.

     (h) Sublessor  shall  maintain  throughout  the term of this  Leaseback the
following  insurance:  (a) comprehensive  general public liability  insurance in
respect  of the  Leasehold  Space and the  conduct  and  operation  of  business
therein,  with  Subtenant,  Overlandlord  and any other party required under the
Main Lease as additional  insured,  with limits of not less than  $3,000,000 for
bodily  injury or death to any one person and  $5,000,000  for bodily  injury or
death to any number of persons in any one occurrence,  and $500,000 for property
damage,  including  water damage and, if  applicable,  sprinkler  leakage  legal
liability;  (b) worker's compensation insurance in the statutory limits; and (c)
casualty,  fire and extended  coverage  insurance in an amount equal to the full
replacement  value of Sublessor's  personalty  and  alterations at the Leasehold
Space. Policies or certificates  evidencing such insurance shall be delivered to
Subtenant on or prior to the  commencement  of the  Leaseback.  Sublessor  shall
procure and pay for renewals or replacements of such insurance from time to time
before the  expiration  thereof,  and Subtenant  shall deliver to Sublessor such
renewal or  replacement  policy or binder at least  thirty  (30) days before the
expiration  of any  existing  policy.  All  such  policies  shall be  issued  by
companies  licensed to do  business  in the State of New Jersey and  approved by
Sublessor  and the forms and  substance  thereof shall be approved by Sublessor.
The  insurance  policies and coverage  currently  maintained  by Sublessor  with
respect  to the  Leaseback  Space are hereby  approved  by  Subtenant.  All such
policies  shall  contain a provision  whereby the same  cannot be  cancelled  or
modified unless  Sublessor and Overlandlord are given at least thirty (30) days'
prior written  notice by certified or registered  mail of such  cancellation  or
modification.

                                       19

<PAGE>



Sublessor  shall  bear  the  risk of loss  with  respect  to any  damage  to its
personalty and the contents of the Leaseback  Space owned,  controlled or in the
custody of Sublessor.

     (i) The terms,  covenants and conditions of this Sublease are  incorporated
in the  Leaseback  by  reference  so that,  except to the  extent  that they are
inapplicable  or are modified by the  provisions  of this  Paragraph 32, for the
purpose  of  incorporation  by  reference  each and  every  term,  covenant  and
condition  of this  Sublease  binding  or inuring  to the  benefit of  Sublessor
thereunder  shall, in respect of the Leaseback,  bind or inure to the benefit of
Subtenant,  and each and every term,  covenant and  condition  of this  Sublease
binding or inuring to the benefit of the Subtenant,  as the subtenant thereunder
shall,  in respect of the Leaseback,  bind or inure to the benefit of Sublessor,
with the same force and effect as if such terms,  covenants and conditions  were
completely set forth in this Paragraph 32, and as if the words  "Sublessor"  and
"Subtenant,"  or words of  similar  import,  wherever  the same  appear  in this
Sublease,  were construed to mean,  respectively,  "Subtenant,  as the sublessor
under the  Leaseback,"  and  "Sublessor,  as the subtenant under the Leaseback,"
under the  Leaseback,  and as if the  words  "Subleased  Premises,"  or words of
similar  import,  wherever the same appear in this  Sublease,  were construed to
mean the "Leaseback  Space" under the Leaseback,  and as if the word "Sublease,"
or words of similar  import,  wherever  the same appear in this  Sublease,  were
construed to mean this "Leaseback."

     (j)  Notwithstanding  anything to the contrary  contained in this Paragraph
32, the  following  provisions  of this  Sublease  are not  incorporated  in the
Leaseback:  Paragraphs  1(a),  1(c), 1(e) 5, 9, 10, 11, 12, the last sentence of
Paragraph 13, the last sentence of Paragraphs 14, 30, 31, 32, 33, 34 and 35.

     (k)  Notwithstanding  anything to the contrary  contained in this Paragraph
32,  the  following  provisions  of the Main Lease are not  incorporated  in the
Leaseback: the provisions of Subsections U and Y of Article 1.01, the provisions
of the first sentence of Section 17.01, and Articles 6 and 8.

     33. SUBLESSOR'S  MACHINERY AND EQUIPMENT.  All of Sublessor's machinery and
equipments,  including  without  limitation,  the racking system rail,  trolley,
steamboiler(s) and conveyor(s), located at the Subleased Premises as of the date
hereof  are  hereby  leased to  Subtenant  hereunder  in "as is" and  "where is"
condition  without  representation  or warranty of any nature  whatsoever except
that Sublessor represents that such equipment is owned by Sublessor.  No portion
of the Fixed Rent or Additional Rent is allocated  thereto.  Upon the expiration
or earlier  termination of this Sublease all such machinery and equipment shall,
upon request of  Sublessor,  be returned to Sublessor in the same  condition and
working  order  as they  are in as of the date  hereof,  ordinary  wear and tear
excepted.

     34.  SUBLESSOR'S  WAREHOUSE SALE.  Subtenant  acknowledges  and agrees that
Sublessor intends to seek approval from the Hackensack  Meadowlands  Development
Corporation  ("HMDC") to conduct a warehouse sale at the Subleased  Premises for
up to a three (3) day period during May,  1997.  Should HMDC grant its approval,
Sublessor shall use


                                       20

<PAGE>



reasonable  efforts  to  conduct  such  sale  with a minimum  of  disruption  to
Subtenant's use and occupancy of the Subleased  Premises or such portion thereof
as Subtenant shall then occupy pursuant to the provisions of this Sublease.

     35.  REPRESENTATIONS.  Sublessor represents that: (a) it has not received a
written notice of default under the Main Lease which remains  uncured and (b) it
has paid all rent and  additional  rent  which  was  billed by  Overlandlord  to
Sublessor under the Main Lease through the date hereof.

     IN WITNESS WHEREOF,  Sublessor and Subtenant have executed this Sublease as
of the day and year first above written.

                                      SUBLESSOR:

                                      THE HE-RO GROUP, INC.


                                      By:     /s/ Sam Kaplan
                                              -----------------------------

                                      Name:   Sam Kaplan
                                              -----------------------------

                                      Title:  Chief Financial Officer
                                              -----------------------------


                                      SUBTENANT:

                                      HARVE BENARD LTD.


                                      By:     /s/ Harvey Schutzbank
                                              -----------------------------

                                      Name:   Harvey Schutzbank
                                              -----------------------------

                                      Title:  Vice President & CEO
                                              -----------------------------


                                       21

<PAGE>



                        FORM OF DELIVERY LETTER AGREEMENT

     Pursuant to Paragraph 1 of the Sublease  between The He-Ro Group,  Inc., as
Sublessor  (the   "Sublessor")  and  Harve  Benard  Ltd.,  as  subtenant,   (the
"Subtenant"), dated March , 1997 (as amended from time-to-time, the "Sublease"),
Sublessor and Subtenant acknowledge and agreed as follows:

     1. The date of this letter agreement is          , 1997.

     2. On the date hereof,  Sublessor has delivered to Subtenant  possession of
the portion of the Subleased  Premises  approximately as shown by cross-hatching
on the floor plan attached hereto as Schedule A (the "Delivered Space").

     3. The  Delivered  Space  represents  % of the first  floor  and  mezzanine
warehouse/distribution  space  in the  Subleased  Premises  and,  together  with
previously delivered space, Sublessor has delivered to Subtenant possession of %
of the first floor and mezzanine  warehouse/distribution  space in the Subleased
Premises.

                                         SUBLESSOR:

                                         THE HE-RO GROUP, INC.


                                         By:

                                         Name:

                                         Title:



                                         SUBTENANT:

                                         HARVE BENARD LTD.


                                         By:

                                         Name:

                                         Title:


                                    EXHIBIT A



<TABLE> <S> <C>

<ARTICLE>                             5
       
<S>                                   <C>
<PERIOD-TYPE>                         12-MOS
<FISCAL-YEAR-END>                     May-31-1997         
<PERIOD-START>                        Jun-01-1996
<PERIOD-END>                          May-31-1997
<CASH>                                $354,000
<SECURITIES>                          $0
<RECEIVABLES>                         $4,727,000
<ALLOWANCES>                          $400,000
<INVENTORY>                           $10,751,000
<CURRENT-ASSETS>                      $16,260,000
<PP&E>                                $6,363,000
<DEPRECIATION>                        $5,848,000
<TOTAL-ASSETS>                        $17,806,000
<CURRENT-LIABILITIES>                 $18,468,000
<BONDS>                               0
                 0
                           0
<COMMON>                              6,717,000
<OTHER-SE>                            0
<TOTAL-LIABILITY-AND-EQUITY>          ($5,958,000)
<SALES>                               $46,654,000
<TOTAL-REVENUES>                      $46,654,000
<CGS>                                 $28,527,000
<TOTAL-COSTS>                         $30,927,000
<OTHER-EXPENSES>                      $22,100,000
<LOSS-PROVISION>                      $0
<INTEREST-EXPENSE>                    $2,316,000
<INCOME-PRETAX>                       ($8,689,000)
<INCOME-TAX>                          $0
<INCOME-CONTINUING>                   ($8,689,000)
<DISCONTINUED>                        $0
<EXTRAORDINARY>                       $0
<CHANGES>                             $0
<NET-INCOME>                          ($8,689,000)
<EPS-PRIMARY>                         ($1.29)
<EPS-DILUTED>                         ($1.29)
        


</TABLE>


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