ESSENTIAL RESOURCES INC
10KSB, 1996-10-29
BUSINESS SERVICES, NEC
Previous: EDUCATION MANAGEMENT CORPORATION, 8-A12G/A, 1996-10-29
Next: HF FINANCIAL CORP, 8A12BT/A, 1996-10-29




<PAGE>
                      SECURITIES AND EXCHANGE COMMISSION
                            WASHINGTON, D.C.  20549
                               -----------------
                                  FORM 10-KSB

(Mark One)

[ ]  Annual Report Pursuant to Section 13 or 15(d) of the Securities Exchange 
     Act of 1934 (Fee Required)

     For the fiscal year ended ______________ or

[X]  Transition report pursuant to Section 13 or 15(d) of the Securities 
     Exchange Act of 1934 (No Fee Required)

     For the transition period from January 1, 1996 to June 30, 1996

Commission File No. 33-55254

                           ESSENTIAL RESOURCES, INC.
             (Exact Name of Small Business Issuer in Its Charter)


          Nevada                                      87-0485317
(State or Other Jurisdiction of          (I.R.S. Employer Identification No.)
Incorporation or Organization)

412 Pleasant Valley Way, Suite 205, West Orange, New Jersey          07052
(Address of Principal Executive Offices)                          (Zip Code)

Issuer's Telephone Number, Including Area Code:  (201) 669-2809

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

Title of each class                   Name of Each Exchange on Which Registered
___________________                   _________________________________________
___________________                   _________________________________________
___________________                   _________________________________________


        Securities registered under Section 12(g) of the Exchange Act:

                         Common Stock, $.001 par value
                               (Title of Class)

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

<PAGE>

          Check if there is no disclosure of delinquent filers in response to
Item 405 of the Regulation S-B contained in this Form, and no disclosure will
be contained, to the best of issuer's knowledge, in definitive proxy or
information statements incorporated by reference in Part III of this Form
10-KSB or any amendment to this Form 10-KSB |_|

         The issuer's revenues for the transitional six-month fiscal year were
$2,340,671.

         The aggregate market value of the voting stock held by non-affiliates
computed by reference to the price at which the stock was sold, or the average
bid and asked prices of such stock as of October 25, 1996 was $6,201,510.

         As of October 25, 1996, there were 2,258,884 shares of Common Stock,
par value $.001 per share, outstanding.

         Certain exhibits listed in Part IV have been incorporated by
reference. The index to exhibits appears on page 22.




                                       2

<PAGE>
                                    PART I

Item 1.  Business

General

                  Essential Resources, Inc., through its wholly-owned
subsidiaries Collage International Health Pty Ltd. ("Collage International
Health"), Essential Nature Products Pty Ltd. ("Essential Nature Products") and
Essential Care USA, Inc. ("Essential Care USA") (collectively referred to
hereinafter as the "Company"), develops, markets and distributes a wide variety
of health, nutritional, beauty-aid and lifestyle products derived from the
extracts and tissues of Asian-Pacific region plants, flowers and animals. The
Company's products are sold primarily in Duty-Free and Specialty Tax-Free
Stores in the countries of Australia, New Zealand, Korea, Japan, Egypt, Qatar
in the Middle East and the United Kingdom under the trade names Mother
Nature(TM), Nature's Nest, Nature's Green and Munda. Recently, the Company has
expanded its marketing efforts to sell its products into additional geographic
markets, specifically the United States and to other distribution channels
including: chain drug stores, mass merchandisers, health, nutritional and
specialty food stores. The Company also seeks to sell to additional Duty-Free
and Specialty Tax-Free Stores in all countries in which such stores are
located.

                  The Company commenced active business operations in January
1996, having formed Collage International Health, an Australian corporation, to
acquire certain assets from Collage International Pty Ltd. ("Collage"),
consisting of inventories, receivables, plant and equipment and trade names in
exchange for the issuance of shares of the Company's common stock, $.001 par
value (the "Common Stock"). In January 1996, the Company also formed Essential
Nature Products, an Australian corporation, to formulate, market and distribute
certain of its newly-developed products. In September 1996, the Company created
Essential Care USA, a Nevada corporation, for the purpose of expanding the
development, marketing, promotion and sales of the Company's products in the
United States. Essential Nature Products also maintains an investment of 11.1%
in Queensland Essential Oils Ltd., an Australian corporation ("Queensland
Oils"), which grows, harvests and produces tea tree oil ("Tea Tree Oil") on
246.8 acres of leased land located in Queensland, Australia. Tea Tree Oil is an
essential ingredient in certain of the Company's newly developed products.

                  The Company's strategy for continued growth incorporates the
following key aspects: (i) the expansion of distribution through Duty-Free and
Specialty Tax-Free Stores, as well as the airline market worldwide; (ii)
broadening the Company's existing product line with complimentary and related
products which add value to the retailer and provide marketplace
differentiation; (iii) leveraging existing product lines by expanding
distribution channels; (iv) utilizing advanced technology to enhance product
quality and create marketplace advantages; (v) strategic raw material
acquisitions through, among other things, management and ownership of Tea Tree
Oil plantations; and (iv) recruiting talented, experienced executives, employees
and consultants.

                  The Company was incorporated in the State of Nevada on March

14, 1990, under the name Altara International, Inc., which was renamed
Zygon Corporation on July 25, 1995.  In January 1996, the Company
changed its name to Essential Resources, Inc. and changed its fiscal
year end from  December 31 to June 30. Its U.S. headquarters are
currently located at  412 Pleasant Valley Way, Suite 205, West Orange,
New Jersey 07052 and its  U.S. telephone number is (201) 669-2809.

                  All dollar amounts referred to herein are in U.S. dollars and
all share amounts reflect a two-for-one forward split of the Common Stock
declared on August 26, 1996.

Products

                  All of the Company's current products are derived from
bee-related, fish-oil and flower-oil related formulations. Bee-related products
include (i) Royal Jelly, a specialized "food" produced in the glands of bees
which contains amino acids, vitamins, minerals, enzymes and other organic
elements; and (ii) Propolis Tincture, a beehive liquid product with
antibacterial properties which is used to accelerate the healing of burns,
wounds and skin infections. Fish-oil related products include (i) Squalene, a
natural substance produced in the

                                       1
<PAGE>
livers of deep sea sharks which is used in cosmetics to soften skin, reduce
small facial wrinkles and as an antibacterial agent; (ii) EPA and DHA, two
fatty acids derived from aquatic plants and the fish that feed off such plants
which are used as dietary supplements to improve the functioning of human
cells; and (iii) Omega-3 Fish Oils. The Company also sells Evening Primrose
Oil, a flower-oil related product, used as a dietary supplement to relieve
symptoms relating to prostaglandin deficiency, including pre-menstrual syndrome
and to help in the healing of certain skin conditions.

                  Since January 1996, the Company, through its subsidiary
Essential Nature Products, has also been developing more than 72 formulations
for products utilizing Tea Tree Oil, an extract distilled from the Melaleuca
alternifolia plant which the Company believes has antiseptic, antibacterial and
antifungal properties. Tea Tree Oil is utilized in numerous consumer products
including household, pharmaceutical, cosmetics, toiletries and veterinary and
pet care products.

                  For the transitional six-month fiscal year ended June 30,
1996, substantially all of the Company's revenues were derived from the sale of
bee-related products, primarily Royal Jelly. The Company anticipates that the
number of products other than Royal Jelly sold by the Company, as a percentage
of total sales, will increase in Fiscal 1997 as a result of the marketing of
Tea Tree Oil products anticipated to commence in the Fall of 1996.

Bee-Related Products

         Royal Jelly

                  The Company markets a wide variety of Royal Jelly products in
the Asian-Pacific region under the trade names Mother Nature(TM), Nature's

Nest, Nature's Green and Munda.

                  Royal Jelly is derived exclusively from the glands of worker
bees; it may not be duplicated by any human chemical processes. Each worker bee
has three glands: one which produces honey; another which converts honey into
wax: and a third which manufactures a milk-like secretion called Royal Jelly
(so named because it is the food of the Queen Bee throughout her life). For
three days after bee larvae hatch from their eggs, they consume Royal Jelly.
The egg which is to be the Queen Bee is placed in a large acorn-shaped cell,
while the egg which is to be a worker bee is placed in a cell about one-fifth
inch long. On the fourth day after hatching, the supply of Royal Jelly is cut
off from the larvae in the worker bees' cells. They continue to be reared on a
combination of pollen and nectar, while Royal Jelly is supplied to the Queen
Bee's cells throughout the larval stage and then, her entire life. As a result
of the steady diet of Royal Jelly, certain larvae which were initially
identical to all others become Queen Bees. According to industry experts, the
Queen Bee is much larger and heavier than the worker bee (the Queen Bee
measures 17 millimeters and weighs 200 milligrams as compared to 12 millimeters
and 125 milligrams for the worker bee). In addition, the Queen Bee has
significantly greater reproduction capacity and life expectancy (depending on
the season, the Queen Bee will lay from 2,000 to 2,400 eggs each day and will
live four to five years as compared to the 40 to 50 day life span of the
ordinary worker bee).

                  The Company believes, as do doctors and nutritionists who
advocate the ingestion of Royal Jelly, that Royal Jelly is an exceptional
nutritional supplement which can relieve stress, soothe digestive ailments,
strengthen the liver, alleviate insomnia, eliminate fatigue and increase
vitality. Its health-enhancing nutrients include pantothenic acid, a B-vitamin
which acts as a stress reducer; plentiful amounts of vitamins B-1, B-2, B-3,
B-6, B-12, biotin, folic acid and inositol; an ample supply of vitamins A, C, D
and E; the minerals calcium,

                                       2

<PAGE>
copper, iron, phosphorous, potassium, silicon and sulphur; acetylcholine, a
compound required by nerve cells to function properly; protein in the form of
eight essential amino acids required by humans (which are not manufactured by
the body and can only be supplied by food); and antibiotic and antibacterial
properties. Research demonstrating the nutritional effects upon humans who
consume Royal Jelly has been noted in a number of international publications
and journals, including the Journal of Agriculture Research, American Bee
Journal and Proceedings of the XVII International Beekeeping Congress.

                  Royal Jelly is sold by the Company in a number of different
product forms and strengths; including softgel capsules (ranging from 500
milligrams to 1500 milligrams); freeze-dried powder (ranging from 75 grams to
150 grams); fresh Royal Jelly (up to 1 kilogram); frozen Royal Jelly; and
children's chewable "Koala Bear" tablets, as well as frozen Royal Jelly. The
Company also sells Royal Jelly cosmetic products such as face and hand creams
and lotions.

         Propolis Tincture


                  The Company markets and sells Propolis Tincture, a
bee-related liquid antibiotic product which has been used as an antibiotic and
stimulant of the immune system to reduce the occurrence and severity of colds,
flu and throat infections. The Company believes that Propolis, which is derived
from the beehive, boosts immune systems thereby increasing resistance to
infection and illnesses and is a preventive supplement.

                  Propolis has also been recommended by practitioners of
natural medicine to treat conditions such as sore and irritated throats, gum
and teeth disorders, tonsillitis, colds, acne, skin irritations and
gastrointestinal infections. The Company believes that the antibacterial
properties of Propolis accelerate the healing of burns, wounds, broken bones
and skin infections, and helps arthritis and rheumatism. Propolis Tincture is
sold in 25 milliliter and 50 milliliter bottles under the trade name Mother
Nature(TM).

Fish-Oil Products

         The Company's fish-oil related products consist of Squalene-based and
Omega-3 based products.

         Squalene

                  Squalene is contained in deep-sea sharks, three species of
which live off the southern sea of Australia. Deep-sea sharks produce Squalene
in their livers which enable them to generate enough oxygen to overcome low
temperature, lack of oxygen and poor visibility in the deep sea. Squalene is
the mainspring of a shark's survival under a harsh and stressful deep-sea
environment.

                  The human body contains 5% to 8% of the Squalene substance
which helps to keep the skin moist and free of dryness. Insufficient Squalene
can often lead to rough skin susceptible to aging and dryness. Squalene is used
in cosmetic preparations to soften skin, reduce small facial wrinkles and as a
bacteriocidal agent. The Company also believes that a few drops of Squalene
applied to the skin will keep skin moist and wrinkle-free. Squalene has also
been used for accelerating the healing of wounds.

                  The Company believes that Squalene is valuable in the
prevention and treatment of arteriosclerosis and to improve the functioning of
kidneys and liver. Squalene is a 100% unsaturated fatty acid, rich in Vitamins
A and D, which the Company believes can lead to improved eyesight. It may also
provide oxygen to the brain, thus improving memory capacity and may be a good
nutrient for offsetting the strains of

                                       3

<PAGE>



overwork and stress.  Squalene is sold in 250 milligram and 1,000 milligram
bottles under the Mother Nature(TM) brand name.


         EPA, DHA and Omega-3

                  Eicosapentaenoic acid ("EPA"), docosahexaeonoic acid ("DHA")
and Omega-3 are fatty acids found in high concentrations in deep-sea fish such
as salmon and mackerel. Such acids are part of a family of polyunsaturated
fatty acids which also include linolic acid, linolenic acid and arachidic acid.
The Company believes that these fatty acids reduce blood fat levels and protect
against heart disease and stroke. Linolic acid and linolenic acid are required
for normal growth and functioning of tissues. They cannot be produced in the
body from other fatty acids, and they are therefore referred to as "essential
fatty acids" in that they are necessary to the human diet.

                  The Company believes that these fatty acids are important to
the structure of body cells and in the production of prostaglandins,
hormone-like chemicals which control many body functions. Polyunsaturated fatty
acids are also important molecules in the structure of cell walls (membranes)
which help to regulate the movement of nutrients into the cells. The Company
believes that fatty acids retard blood clotting, platelet aggregation and spasm
of the arterial wall, and reduce blood cholesterol and triglycerides. EPA may
also reduce the stiffness, pain and swelling of rheumatoid arthritis and
relieve menstrual cramps. EPA and DHA are sold in tablet form under the trade
names Mother Nature(TM) and Munda. Omega-3 is sold in 1000 milligram bottles
under the trade names Mother Nature(TM) and Munda.

Evening Primrose Oil Product

                  Primrose Oil is a seed oil which is extracted from the
Evening Primrose Flower and is a rich natural source of biologically active
polyunsaturates. Evening Primrose Oil contains gamma-linoleic acid, a nutrient
usually found in mother's milk, which may prevent or reduce pre-menstrual
tension and lower cholesterol triglyceride levels and high blood pressure.
Evening Primrose Oil may also be helpful in the treatment of acne, eczema, mild
arthritis, hyperactive children and premature aging. Evening Primrose Oil is
sold in 1000 milligram bottles under the trade names Mother Nature(TM) and
Munda.

Tea Tree Oil Products

                  Essential Nature Products was formed by the Company in
January 1996 to develop and market health, nutritional, beauty-aid and
lifestyle products which contain Tea Tree Oil as their essential ingredient.
Currently, Essential Nature Products is in the process of developing more than
72 different formulations, at least twelve of which are intended to be
introduced to the international market in the Fall of 1996. Such products
include hair care, deodorants, antifungal foot spray, body wash, soap and
toothpaste, among others.

                  Tea Tree Oil is a common name for the therapeutic essential
oil steam distilled from the foliage of Melaleuca alternifolia tree commonly
known as "tea trees" which are found in abundance in the natural environment of
the north coast of New South Wales, Australia, as well as in other parts of the
Asian-Pacific region. The oil derived from tea trees is a complex naturally
occurring mixture of oils historically believed to have effective antiseptic,

antibacterial and antifungal properties. Tea Tree Oil is utilized in numerous
consumer products including household products, pharmaceutical, cosmetics,
toiletries and veterinary and pet care. All of the Company's Tea Tree Oil
consumer products are intended to be marketed internationally under the
Company's Australiana brand Munda.


                                       4

<PAGE>


                  Until the mid 1980's, supply of Tea Tree Oil was normally
from trees harvested in their natural environment, but as demand for Tea Tree
Oil expanded, plantations in the Asian-Pacific territories were specially
developed to meet the demand for Tea Tree Oil products. The Company believes
that a dramatic shortage exists for Tea Tree Oil since, according to industry
sources, the current market for Tea Tree Oil may be in excess of 400,000
kilograms (400 metric tons) annually, compared to approximately 150,000
kilograms (150 metric tons) in 1994 and 4,000 kilograms (4 metric tons) in
1984.

Investment in Queensland Oils

                  In January 1996, the Company acquired from Tambruin Pty.
Ltd., an Australian corporation ("Tambruin"), 390,000 shares of Queensland Oils
(11.1% of the total number of outstanding shares of Queensland) in exchange for
70,910 shares of the Company's Common Stock.

                  Queensland Oils leases 246.8 acres from the Australian
Melaleuca Estate located at Leadingham Creek Rd, Mutchilba in the far north of
Queensland, Australia where trees producing Tea Tree Oil are grown. The Company
has an oral agreement with Australian Melaleuca Estates to acquire such
property and other assets for approximately $1,000,000, which agreement
terminates in April 1997. Closing is subject to execution of an agreement
satisfactory to the Company, delivery of clear title to the property and the
securing of Australian Government Foreign Investment Review Board approval
(Australian law prohibits ownership of land by foreign corporations without
government approval). The Company does not currently possess sufficient funds
for the purchase of these assets and is currently seeking equity and/or asset
based financing to purchase the property. There can be no assurance that the
Company will be able to obtain such funding.

                  In June 1996, the Company also entered into an oral agreement
with Queensland Oils pursuant to which the Company provides plantation
management and operational services for 13 months for an aggregate fee of
$1,185,000. The Company has agreed to accept payment from the proceeds of the
sale of Tea Tree Oil which will be received through August 1997. It is projected
that the costs of plantation management and operational support will be
approximately $680,000 for the 13 month period. The agreement also requires that
the Company plant 150 acres of tea tree seedlings during the term of the
contract.

New Product Strategy


                  In addition to the Company's current and proposed products,
the Company is developing additional personal care products containing Tea Tree
Oil, including topical ointments to soothe minor arthritis pain and relieve
muscle soreness, first-aid topical gels, shampoos, conditioners, toothpastes,
skin cleansers, acne creams, athlete's foot treatments and cold sore and burn
creams. In addition, men's products such as conditioning shave gel, an
after-shave balm and cologne are under development.

                  New products are being developed to meet the demands of
customers in the Company's target markets. Providing these products
meets the Company's current channels of distribution philosophy.

International Sales and Marketing

                  For the six month transitional year ended June 30, 1996,
almost all of the Company's products were sold outside the United States and
approximately 80% of such sales were made through the more than forty-five
Duty-Free and Specialty Retail Tax-Free Stores which feature the Company's
products. The remaining 20%

                                       5

<PAGE>



of sales were of the Company's premium brand Mother Nature(TM)
products which are featured in a number of airline magazines, including Qantas
Airlines (Spirit Inflight Magazine), Korean Airlines (The Korean Air Inflight
Magazine), Air New Zealand (Pacific Way Inflight Magazine) and Australia-Asian
Airlines (Southern Sky Inflight Magazine) and are sold to airline passengers
inflight as part of the airlines' on-board Duty-Free sales and product
promotions. The Company's products are also advertised in a number of specialty
tourist magazines.

                  The Company maintains sales offices in Sydney, Australia, New
Zealand, Korea, the United States and the United Kingdom, directly or through
independent sales agents. In addition the Company sells its products in Japan,
Egypt and Qatar in the Middle East.

                  The Company employs five persons internally to market its
products directly to the Duty-Free and Specialty Retail Tax-Free shops. The
Company also employs independent sales agents who are paid on a commission
basis based upon volume of sales, as well as independent sales distributors
(particularly in Asia), who purchase products directly from the Company
against letters of credit. As of the transitional six-month fiscal year ended
June 30, 1996, approximately 50% of the Company's sales were made by its
internal sales force. Additional distribution agreements with distributors and
individual Duty-Free Store chains are also being negotiated for other
countries in the Asian/Pacific and European regions. In addition, the Company
is assisted in its sales and marketing efforts through an agreement between
Essential Nature Products and Vines Investment Services ("Vines Investment"),
a Hong Kong based corporation, pursuant to which Vines Investment provides

services and advice pertaining to the marketing and sales of the Company's
existing and proposed products.

                  The Company creates customized merchandising programs for the
Duty-Free and Specialist Tax-Free Stores which sell its products consisting of
point-of-purchase displays with selections of branded products in a variety of
product categories. In this regard, the Company develops uniform packaging with
branded product identification. The Company has found this approach to be
particularly appealing to the buyers in such channels of distribution, who
would otherwise need to work with multiple suppliers. This avoids an otherwise
fragmented product presentation. This approach to "program sales" with
packaging uniformity assists in the development of brand recognition that is an
integral part of the Company's marketing and product development plan. The
Company believes that brand name product recognition has resulted in
significant opportunities for sales of related or complimentary products.

                  Seasonality of products is generally not a factor affecting
the Company's sales, although certain of its products are derived from plants,
flowers and trees whose harvest is dependent upon weather and other climatic
conditions which may affect the yield of oil produced from a particular crop.
The Company has endeavored to mitigate such risk by contracting to buy its oils
from plantations in different regions with varying weather and climatic
conditions and from farms and plantations with diverse plant stock and maturity
levels. The Company believes that such variety in purchasing will provide
levels of oil production within predictable and identifiable ranges.

Sales and Marketing - United States

                  The Company formed Essential Care USA in September 1996 to
explore opportunities to expand the manufacturing, marketing and distribution
of the Company's products in the United States. In connection therewith,
Essential Care USA entered into an agreement with TDI Pharmaceutical Systems,
Inc. ("TDI Pharmaceutical"), a New Jersey based sales and marketing company,
for the development, manufacturing, marketing, promotion and distribution of
the Company's products in the United States. The Company, through TDI
Pharmaceutical anticipates that channels of distribution will include U.S.
Duty-Free and Specialty Tax-Free Stores, chain

                                       6
<PAGE>

drug stores, mass merchandisers, health, natural food and other beauty-aid and
lifestyle specialty stores. TDI Pharmaceutical has also agreed to provide
sales materials and promotional packages; explore opportunities to manufacture
the Company's products and source raw materials in the United States; and
develop promotional opportunities through, among other media, radio and
television advertisements. The agreement with TDI Pharmaceutical terminates on
March 1, 1997 and is automatically renewable for continuous six month periods
thereafter, unless either party gives six months prior written notice of
termination. In addition, Essential Care USA entered into a one-year sales and
marketing agreement with BPM Marketing Services Group, Inc. ("BPM Marketing")
for services relating to the marketing of certain of its products in
Northeastern United States. Among other services performed, BPM Marketing
assists the Company in developing, studying and evaluating sales and marketing

proposals, pricing of products and assisting in discussions pertaining to
marketing matters respecting the Company.

The Duty-Free and Specialty Tax-Free Industry

                  The Company currently sells its products in more than 45
Duty-Free and Specialty Tax-Free Stores, most of which are located in the
Asian/Pacific region. Duty-Free goods are sold wherever international travel
takes place: at airports; on international flights; on cruise lines; and at
international land border crossings. Since its beginnings more than 50 years
ago, the retailing of Duty-Free and Tax-Free goods has become increasingly
sophisticated and is now an important source of income for airports, airlines
and ferry operators, as well as a significant market for manufacturers and
suppliers of Duty-Free and Tax-Free goods. Today, Duty-Free shops are found at
virtually every international airport, border crossing, cruise line and airline.


                  According to the 1996-1997 Duty-Free Database and Directory
published by Duty-Free News (the "Duty-Free Database"), sales by Duty-Free and
Specialty Tax-Free stores in 1996 are expected to exceed $22.0 billion, an
increase from $20.5 billion in 1995. Among the continents, the strongest region
is Asian/Pacific which had sales of $6.25 billion in 1995, an increase of 18.7%
over the prior year, adding almost $1.0 billion in sales. The Duty-Free
Database also reported that the Asian/Pacific share of the world market in
general grew from 29.3% to 30.5% in 1995.

                  Airports are the main beneficiaries of Duty-Free spending,
which has had a significant influence on operational changes and investments in
the airport industry. Airlines also benefit from in-flight Duty-Free sales. The
continued growth of Duty-Free spending in airports and on airlines is generally
believed to be based upon availability and accessibility; there is usually a
higher degree of involvement by the airport landlord; and Duty-Free customers in
airports and on airlines are a captive base for retailers. As a result,
according to the Duty-Free Database, airports remained one of the largest
Duty-Free distribution channels. Duty-Free sales in airports grew 12.8% in 1995
to $8.2 billion and its share of world Duty-Free sales was 40.1%.

                  Historically dominated by liquor, tobacco and fragrances,
Duty-Free shopping has emerged as the global home of a wide variety of premium
luxury goods and upscale products. They encompass liquor, cigarettes,
cosmetics, confectioneries, electronics and jewelry. Virtually every major
brand name is now available in Duty-Free stores.

                  Industry sources believe that the largest growth area in the
airport product retailing sector is confectionery and luxury goods (including
cosmetics), the categories which include the Company's products. The desire to
purchase gifts and souvenirs by travellers has also stimulated the production
of specialty packaged products in the Duty-Free and Specialty Tax-Free
industry. Availability of Duty-Free products is constantly changing and is
determined by the retail shop operator who matches his assortment to reflect
the tastes of the

                                       7


<PAGE>



passenger mix passing through his store. As new travel destinations are added
and itineraries change, the assortment of products found within the Duty-Free
shop change as well.


Customers

                  For the transitional six-month fiscal year ended June 30,
1996, one customer, Korean Airlines Limited, accounted for 21.6% of the
Company's revenues. No other customer of the Company represented more than 10%
of the total revenues.

Manufacturing and Raw Materials

                  The Company obtains its source of supply of Royal Jelly,
Propolis Tincture, Squalene, EPA, DHA, Omega-3 Fish Oils and Evening Primrose
Oil exclusively from within the Asian-Pacific region. The Company anticipates
that it will obtain its source of supply of Tea Tree Oil from a number of
independent sellers in the Asian-Pacific region, the largest of which, ANC
Resources Pty Limited ("ANC"), has a contract to supply the Company with not
less than 200,000 kilograms (200 metric tons) of Tea Tree Oil annually for a
period of five years commencing October 1996. The contract is renewable at the
option of the Company for an additional five year period. In addition, the
Company has an 11.1% ownership interest in Queensland Oils, a producer of Tea
Tree Oil located in North Queensland, Australia.

                  The Company ships its raw materials to contract manufacturers
around the world who process and package the Company's products to its
specifications. In the case of Royal Jelly capsules, the processed goods are
shipped to the Company's 30,000 square foot manufacturing, warehouse and
distribution facilities, located in Silverwater, Australia, a suburb of Sydney,
where the Company's products are labelled and shipped to customers. These
facilities have been approved by the Government of Australia under the
Therapeutic Goods Administration Act as a facility suitable for the manufacture
and repackaging of therapeutic goods. Quality control and inspection procedures
are performed at the Company's facilities upon receipt of the goods. The
Company's products are also tested through chemical analysis performed at
independent testing laboratories to ensure compliance with the Company's
standards and specifications. Products are manufactured on a fixed price basis.
All export sales are sold in U.S. dollars in order to limit transaction risk
relating to fluctuations in foreign currency.

                  Other than its contract with ANC, the Company does not have
long-term agreements with any of the manufacturers or suppliers of its
products. Therefore, any of these companies could terminate their relationships
with the Company at any time. The Company believes that alternative
manufacturing sources and suppliers could be located for all of its products
should any termination occur, or in the event that the Company's requirements
for products exceed the capacity of its current suppliers. As of the six-month
transitional fiscal year ended June 30, 1996, none of the Company's

manufacturers or suppliers produced more than 10% of the Company's products and
the loss of any one supplier or manufacturer would not, the Company believes,
have an adverse material effect upon its business operations. Nevertheless,
there can be no assurance that such alternative sources will be available, or
that the output from existing manufacturers will be sufficient to meet the
Company's future demands for product, or, if available, that they will be
provided on a cost-effective basis.

Competition

                  The health food, nutritional, beauty-aid and lifestyle
product industries are extremely competitive both internationally and in the
United States. The Company faces substantial competition in each of its product

                                       8

<PAGE>



lines. The Company competes in a variety of segments within these product
areas, including the categories of antiseptic, antibacterial and antifungal
products, as well as the intensely competitive consumer product categories of
shampoos, face scrubs and cleansers, cold sore creams, burn creams, toothpaste,
hair care, deodorants, foot sprays, body washes, soaps, nutritional supplements
and vitamins. Competitive factors include quality, price, style, name
recognition and service. Although the Company believes that it can compete
favorably in these areas, there can be no assurance thereof.

                  The Company will primarily compete in the sale of its
products internationally and in the United States with pharmaceutical
companies, beauty and health-aid companies, specialty retailers, mass
merchandisers, chain drug stores, health food stores and supermarkets. Many of
such companies have trademarked products known worldwide. In addition, a
substantial number of the Company's competitors have substantially greater
financial, distribution, marketing and other resources than the Company and
have achieved significant name recognition and good will for their brand names.
The Company also competes with companies which manufacture and distribute
non-branded (generic) health, beauty-aid and lifestyle products. There can be
no assurance that the Company will be able to successfully compete with these
companies when marketing its products.

Governmental Regulation and Health Issues

                  Distribution and sales of the Company's products in Australia
is regulated under the Australian Therapeutic Goods Act of 1989 (the
"Therapeutic Act") and the Code of Good Wholesaling Practice for Therapeutic
Goods for Human Use (the "Code of Therapeutic Goods"), which regulates
wholesalers in the safe handling, storage and distribution of therapeutic
products. Each of the Company's current products has received a "Certificate of
Listing" from the Australian Therapeutic Goods Administration which grants
listing in the Australian Register of Therapeutic Goods for approval of the
sale of therapeutic goods. Similar laws exist in other countries in which the
Company's products are sold. The Company believes that it is in compliance with

all such regulations or qualifies for an exemption therefrom as a result of its
compliance under Australian laws.

                  With respect to distribution of the Company's products in the
United States, the processing, formulation, packaging, labeling and advertising
of the Company's products will be subject to regulation by one or more federal
agencies, including the Food and Drug Administration ("FDA"), the Federal Trade
Commission ("FTC"), and the Consumer Product Safety Commission, among others.
These activities will also be regulated by the Hatch-Harkin Dietary Supplement
Health and Education Act of 1994 and by various agencies of the states and
localities in which the Company's products will be sold. The Company believes
that it will comply with these laws and regulations in all material respects.
Federal and state regulations are designed to protect consumers, govern the
promotion and advertising activities of the Company and other sellers of the
Company's products.

                  Changes in laws and regulations internationally or in the
United States could materially affect the Company and any costs of compliance
associated with such laws and regulations. There can be no assurance that the
Company can continue to comply with all such rules and regulations.

Trademarks

                  The Company depends upon the development of brand recognition
for its current and proposed products. Currently, the Company utilizes the
following trade names in the sale of its products: Mother Nature(TM), Nature's
Nest, Nature's Green and Munda. The Company acquired its Mother Nature(TM)
trademark from Collage which registered such trademark for protection in
Australia in 1990 and New Zealand in 1992; registration is

                                       9

<PAGE>



pending in Singapore, Japan, the United States, Canada, China and Taiwan. The
Company has not yet applied for trademark protection for any of its other brand
names, however, the Company intends to make such applications in the near
future.

                  The Company believes that brand name identification
differentiates the Company's products from its competitors and reflects the
Company's marketing strategy of providing customers with high-quality,
value-oriented products. There can be no assurance that any of the Company's
trademarks will be registered or that if registered, such trademarks will not
violate the proprietary rights of others, or that they would be upheld if
challenged, or that the Company would, in such event, not be prevented from
using such trademarks, any of which may have an adverse effect on the Company.
In addition, there can be no assurance that the Company will have the financial
resources necessary to enforce or defend its rights in and to its trademarks.
In the event that it became necessary to establish recognition of alternative
trademarks, the costs of such development could be substantial.


Product Liability

                  The Company currently has an aggregate of $5,000,000 of
product liability insurance for its current products with an umbrella policy up
to $5,000,000. The Company intends to obtain additional product liability
coverage for products to be manufactured and/or sold in the United States.
There can be no assurance that the Company can obtain such additional coverage,
or that its existing coverage will be sufficient to cover any liability
resulting from any product liability claims, or that the Company would have
funds available to pay any claims over the limit of its insurance. Either an
underinsured or an uninsured claim could have a material adverse effect on the
Company.

Employees

                  As of October 28, 1996, the Company had 30 full-time
employees. Of such employees, three act in executive capacities, five are
full-time sales and marketing personnel, two are customer service
representatives and 20 are administrative and warehouse personnel. The Company
also employs up to ten part-time employees in the production area on an
as-needed basis. None of the Company's employees are covered by a collective
bargaining agreement. The Company considers its relations with the employees to
be good.


Item 2.  Properties

                  The Company leases approximately 30,000 square feet of
manufacturing, warehouse, distribution and office space located in an
industrial complex at 43 Egerton Street, Silverwater, New South Wales,
Australia, a suburb of Sydney. The Company pays $2.50 per square foot, per
annum, payable monthly, which amount increases by the lower of 5% or market
rate each year. The lease expires August 14, 1999. The Company believes that
such facilities are adequate for its needs for the foreseeable future.

                  The Company also subleases rent-free, on a month-to-month
basis, approximately 150 square feet of office space for its U.S. headquarters
located at 412 Pleasant Valley Way, Suite 205, West Orange, New Jersey 07052,
pursuant to an oral agreement with Lancaster Consulting, Inc. ("LCI"), the
Company's promotional, marketing and financial consulting firm.  The Company is
currently seeking an expanded location for its U.S. headquarters in the New York
metropolitan area.  See "Certain Relationships - Related Transactions."


                                      10

<PAGE>



                  The Company believes that its properties are adequate for
current planned operations and that the properties are adequately covered by
insurance. The Company also believes that other suitable facilities are

available at competitive prices and terms.

Item 3.           Legal Proceedings

                  No proceedings to which the Company is a party, or to which
any of its properties are subject, are pending, or are known to be
contemplated, and the Company knows of no legal proceedings, pending or
threatened, or judgments entered against any director or officer of the Company
in his capacity as such.

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

                  During the fourth quarter of the fiscal year covered by this
report, the Company did not submit any matters to a vote of security holders.


                                    PART II

Item 5.           Market for the Common Equity and Related Stockholder Matters

                  As of October 25, 1996, the Company had 2,258,884 shares of
Common Stock outstanding. The principal market for the Common Stock is the
over-the-counter market on the Electronic Bulletin Board maintained by Nasdaq
under the symbol ESRS (since January 16, 1996). The Company commenced trading
on the Electronic Bulletin Board under the symbol ZYGN on May 24, 1995. The
Company declared a two-for-one forward split of its Common Stock, which had a
record date of August 26, 1996.

                  The following table sets forth the closing high and low bid
prices for the Common Stock for each calendar quarter since May 24, 1995. The
prices represent inter-dealer quotations without adjustment for retail markups,
markdowns or commissions and may not represent actual transactions. Such prices
also reflect the Company's two-for-one forward split of its Common Stock.
Quotations do not assume that the market for the Company's securities will be
sustained.

                                   High              Low

For Fiscal Year Ending         
June 30, 1997               
First Quarter (to                  5-1/4             3-1/8
September 30, 1996          
                            
For the Fiscal Year Ending  
June 30, 1996 (1)           
First Quarter                      2-1/2             2
Second Quarter                     5-3/4             2-1/4
Third Quarter                      2-1/2             2-1/4
Fourth Quarter                     4                 2-1/2
                            
                            
                            
                            
                                      11

                            
<PAGE>                      
                            
                            
                            
For Fiscal Year Ending      
December 30, 1995           
First Quarter                      2                   3/4
                            
(1)      In January, 1996, the Company changed its fiscal year end from December
31 to June 30.

                  On October 25, 1996, the closing bid price for the Common
Stock was $3.375 and there were 400 holders of record of the Common Stock.



                                DIVIDEND POLICY

                  The Company paid cash dividends on its Common Stock of $.025
per share for the quarters ended June 30, 1996 (paid July 15, 1996) and
September 30, 1996 (to be paid October 30, 1996). The number of shares of
Common Stock outstanding on June 30, 1996 and September 30, 1996 was 2,280,396
and 2,254,884, respectively. The number of shares outstanding reflects the
Company's two-for-one forward stock split and any options/warrants issued and
shares cancelled.

                  There can be no assurance that the Company will continue to
pay dividends in the future. The Company may determine to retain any earnings
to finance the growth of the Company.

Item 6.           Management's Discussion and Analysis of Financial Condition 
                  and Results of Operation


General

                  The Company develops, markets and distributes a wide variety
of health, nutritional, beauty-aid and lifestyle products derived from the
extracts and tissues of Asian-Pacific region plants, flowers and animals. The
Company's products are sold primarily in Duty-Free and Specialty Tax-Free
Stores in the countries of Australia, New Zealand, Korea, Japan, Egypt, Qatar
in the Middle East and the United Kingdom under the trade names Mother
Nature,(TM) Nature's Nest, Nature's Green and Munda. Recently, the Company's
marketing efforts have been expanded to sell its products into additional
geographic markets, specifically the United States and to to other distribution
channels including: chain drug stores, mass merchandisers, health, nutritional
and specialty food stores. The Company also seeks to sell to additional
Duty-Free and Specialty Tax-Free Stores in all countries in which such stores
are located.

                  The Company commenced active business operations in January
1996, having completed a reverse merger with Zygon Corporation, a publicly-held
company, and having acquired assets from Collage consisting of inventories,

receivables, plant and equipment and trade names in exchange for the issuance
of 448,148 shares of the Company's Common Stock. In January 1996, the Company
also formed Essential Nature Products to formulate, market and distribute
certain of its new products and to manage and operate Tea Tree Oil plantations.
In September 1996, the Company created Essential Care USA for the purpose of
expanding the development, manufacturing, marketing, promotion and sales of the
Company's products in the United States. The Company also maintains an
investment of 11.1% of Queensland Oils, a producer of Tea Tree Oil, an
essential ingredient contained in certain of the Company's newly developed
products.


                                      12

<PAGE>

                  The Company's strategy for continued growth incorporates the
following key aspects: (i) the expansion of distribution through Duty-Free and
Specialty Tax-Free Stores, as well as the airline market worldwide; (ii)
broadening the existing product line with complimentary and related products
which add value to the retailer and provide marketplace differentiation; (iii)
leveraging existing product lines by expanding distribution channels; (iv)
utilizing advanced technology to enhance product quality and create marketplace
advantages; (v) strategic raw material acquisitions through, among other things,
management and/or ownership of Tea Tree Oil plantations; and (vi) recruiting
talented, experienced employees and consultants.


Results of Operations

         Effective January 1, 1996 the Company acquired certain assets of
Collage in a transaction accounted for as a reverse acquisition. The following 
discussion and analysis of financial condition and results of operations are
for  the transitional six-month period ending June 30, 1996 ("Fiscal 1996")
(post acquisition)  combined with the period July 1, 1995 to December 31, 1995
(pre-acquisition), and then are compared to fiscal year ended June 30, 1995
("Fiscal 1995").

Fiscal Year 1996 Compared to Fiscal Year 1995
(dollars in thousands)

<TABLE>
<CAPTION>
                                     Fiscal Year 1996
                        ------------------------------------------------     Fiscal Year    
                        Six               Six                                   1995
                        Months            Months            Combined         -------------
                        Ending            Ending            Year Ending      Year Ending
                        Dec. 31, 1995     June 30, 1996     June 30, 1996    June 30, 1995
                        -------------     -------------     -------------    -------------
<S>                     <C>               <C>               <C>              <C>
Total Revenues             $1,456           $2,341            $3,797            $2,316

Total Cost of Revenues        478            1,083             1,561             1,169
                            -----            -----             -----             -----

Gross Profit                  978            1,258             2,236             1,146
                            -----            -----             -----             -----

Operating Expenses            800              871             1,671             1,109
                            -----            -----             -----             -----

Operating Income              178              387               565                36

Other Income/(Expenses)       (7)               76                69               (26)
                            -----            -----             -----            ------

Net Income Before Taxes       171              463               634                11

Income Taxes                   59              170               229                 4
                            -----            -----             -----             -----

Net Income                 $  112           $  293            $  405            $    7
                            =====            =====             =====             =====
</TABLE>

                   Substantially all of the Company's sales in Fiscal 1996 were
of its Royal Jelly products. The Company anticipates that this percentage will
decrease as new products are introduced in fiscal 1997. Sales in Fiscal 1996
increased by approximately $1,481,000 (63.9%) as compared to Fiscal 1995, due
to additional customers, in particular Korean Airlines, which accounted for
$610,000 of such amount, and other new customers as a result of increased sales
and marketing efforts.


                                      13

<PAGE>



                   Sales were made to the following geographic areas in Fiscal
Year 1996:

                   Australia and New Zealand                  38.8%
                   Southeast Asia                             24.9%
                   Mid-Asia                                   17.8%
                   North Africa                                9.3%
                   Japan                                       8.2%
                   United Kingdom and Other                    1.0% 
                                                             -----
                                                             100.0%
                                                             =====

                   Gross margin increased in Fiscal 1996 by approximately
$1,090,000 (95.1%) due to an increase in sales and a decrease in the cost of
goods as a percentage of sales. The gross margin percentage increased from

49.5% to 58.9%, due to a reduction in cost of raw materials and packaging. The
Company anticipates additional cost reductions as a result of the termination
of its purchasing contract with Collage which required the payment of a 10%
procurement fee totalling $66,150 for the six month period ended June 30, 1996.
The Company expects further cost reductions resulting from the planned
packaging of certain of its products in the United States where packaging costs
are significantly lower than Australia.

                   Selling, general and administrative expenses increased in
Fiscal 1996 by approximately $562,000 (50.6%) as compared to Fiscal 1995, due
to an increase in sales and marketing expenses of $674,000 to support
additional sales and marketing, which was offset by a reduction in bad debt
expense of $112,000. Bad debt expense was reduced to approximately $3,000 for
Fiscal 1996 due to better management of accounts receivable collection. Sales
and marketing expenses in Fiscal 1996 increased by approximately
$255,000 (33.5%) as compared to Fiscal 1995 and the Company anticipates that
such expenses will continue to increase as the Company expends funds for
advertising and promotion of new products and expanded promotion of its current
products to broader markets and distribution channels.

                   The Company anticipates that selling, general and
administrative expenses as a percentage of sales will increase over the
first three quarters of fiscal 1997 as the Company employs additional
staff and increases its data processing capabilities and other necessary
infrastructure costs to support the growth of the Company. Such increase
will also be due to the commencement of operations in the United States
in September 1996, through Essential Care USA, a wholly-owned subsidiary
of the Company. The Company expects to sustain charges of approximately
$250,000 per quarter for fiscal 1997 in connection with promotion and
marketing  expenses associated with the introduction of the Company
and its products in the  United States. Such expenses will cause the
results of operations to vary, on a quarter-by-quarter basis, to vary
while the gross profits resulting from additional sales and marketing 
activity are realized to offset these increases in expenses. The Company
will be  striving to obtain cost savings by more efficient purchasing
and manufacturing processes.  In addition, the Company intends to invest
approximately $75,000 in research and  development on its new Tea Tree
Oil products per quarter for fiscal 1997.


Queensland Essential Oils Ltd. Management Agreement

                   In June 1996, the Company entered into an oral agreement with
Queensland   Oils to provide plantation management  and operational services for
13 months for an  aggregate fee of $1,185,000. The Company has agreed to accept
payment from the proceeds of the sale of Tea Tree Oil which will be received
through August 1997. It is projected that  the costs of plantation management
and operational support will be approximately $680,000  for the 13 month period.
The agreement also requires that the Company plant 150 acres of Tea Tree
seedlings during the term of the contract. The Company will recognize  revenue
from this transaction as the oil is sold.


                                      14


<PAGE>


Other Events

                   In January 1996, the Company entered into an agreement with
Fame Decorator Agency Pty Ltd ("FDA") to acquire 66,125 shares of
Jeffries Industries Limited ("Jeffries Industries"), in consideration of
the issuance of 180,422 shares of the Company's Common Stock. The
understanding of the parties was that the Jeffries Industries shares
were to be publicly tradeable on the Australian stock exchange. However, in
the interim, Jeffries Industries filed for the Australian equivalent of
bankruptcy reorganization, which, under Australian law, renders the
shares of Jeffries Industries stock not publicly tradeable. Inasmuch as
the agreement between the Company and FDA was to effectuate the exchange
of the Company's shares for cash and such option became unavailable to
the Company, the Company and FDA determined to rescind the agreement.
Accordingly, in June 1996, the Company returned the Jeffries Industries
shares to FDA and FDA returned the 180,422 shares of the Company's
Common Stock, which shares were cancelled.

                   In January 1996, the Company issued 290,912 shares of its
Common Stock to Petra Bonita in exchange for the acquisition of assets
consisting primarily of certain formulations (the "Asset Acquisition"). In June
1996, the Company and Petra Bonita agreed to rescind the Asset Acquisition
because of a mutual misunderstanding between the Company and Petra Bonita based
upon a lack of research and development of certain tea tree oil formulations by
Petra Bonita believed by the Company to have been further developed at the time
the Company acquired such formulations from Petra Bonita. Accordingly, Petra
Bonita returned 290,912 shares of Common Stock to the Company, which shares
were cancelled and the Company returned the assets to Petra Bonita.


Liquidity

                   For the transitional six-months ending June 30,
1996, the Company financed its operations primarily through profits from
operations and from loans from related parties of $525,113. Net cash provided by
operations for the transitional six-months ended June 30, 1996 was $216,949.
Such funds were used for working capital of the Company. The affiliate loans
bear interest from July 1, 1996 at the rate of 10% per annum and are payable
either from the proceeds of an equity offering or at the discretion of the
Board of Directors.

                   In accordance with the terms of the factoring arrangement,
the Company receives 80% of eligible receivables upon presentation of invoice
and the balance upon payment less interest charges payable to the factor.

                   It is the Company's intention to raise additional capital
through debt and/or equity financing and to establish bank lines of credit to
enable it to finance its growth and provide for working capital. There can be
no assurance that the Company can raise additional capital or obtain working
capital lines of credit. In the event the Company does not raise the additional

capital or obtain working capital lines of credit it will modify its strategic
plans to grow utilizing existing cash flow.

                   Subsequent to June 30, 1996, the Company borrowed an
additional $284,000 from stockholders. In addition, in August 1996, LCI loaned
the Company $150,000, which is repayable the sooner of the closing of any public
or private debt or equity offering of the Company's securities or February 27,
1997.  The loan bears interest at the rate of 10% per annum.

                                      15

<PAGE>



Export Market Development Grant

                   Collage International Health recorded $93,713 in income from
an export trade incentive program offered by the Australian Government. This
program offers approximately 50% of approved export expenses to exporters who
qualify.

Item 7.            Financial Statements and Supplementary Data

                   The response to this Item is submitted as a separate 
section of this report commencing on page F-1.

Item 8.            Changes in Registrant's Certifying Accountant

                   On October 1, 1996, the Company, by action of the Board of
Directors, dismissed Smith & Company from its engagement as the Company's
principal accountant.

                   The report of Smith & Company on the Company's financial
statements for the years ended December 31, 1995 and 1994 did not contain an
adverse opinion or a disclaimer of opinion, and was not qualified or modified
as to uncertainty, audit scope, or accounting principles. There had been no
disagreement at any time during the engagement of Smith & Company through
October 1, 1996, on any matter of accounting principles or practices, financial
statement disclosure, or auditing scope or procedure, which disagreement, if
not resolved to Smith & Company's satisfaction, would have caused Smith &
Company to make reference in connection with its reports to the subject matter
of the disagreement.

                   On October 1, 1996, the Company appointed BDO Seidman LLP as
its principal accountant to audit the Company's financial statements for the
transitional six-months ended June 30, 1996.

                                   PART III

Item 9.            Directors and Executive Officers, Promoters and Control
                   Persons; Compliance with Section 16(a) of the Exchange Act

Directors, Executive Officers and Key Employees


                   The directors, executive officers and key employees of the
Company are as follows:

Name                 Age    Position
- ----                 ---    --------                             
Phillip Cook         42     Chief Executive Officer, President
                            Chairman of the Board and a Director

Harry J. Kobritz     48     Proposed Executive Vice President - Finance, Chief
                            Operating Officer and Chief Financial Officer

Thomas Gaines        57     Vice President - Australian/Asian Operations and a 
                            Director

Raynor Goldsmith     54     Controller - Australian/Asian Operations and 
                            Secretary


                                      16

<PAGE>



                   PHILLIP COOK has served as the Company's Chief Executive
Officer, President, Chairman of the Board of Directors and a director since
January 1996. From 1988 until January 1996 Mr. Cook has operated a number of
multi-national companies specializing in the marketing of products in the
Asian/Pacific region. He was also a director of several Australian public
companies. During that time he also served as a business consultant specializing
in the reorganization of small industrial companies. Mr. Cook currently serves
as an officer and director of the following Australian corporations: Evencall
Pty Ltd. and Marter Australia  Pty Ltd., which are family-owned corporations.

                   HARRY J. KOBRITZ has acted as a consultant to the Company on
certain financial and operating matters since October 1, 1996 and has agreed to
serve as its Executive Vice President--Finance, Chief Operating Officer and
Chief Financial Officer commencing January 2, 1997. Prior to joining the Company
as a consultant, Mr. Kobritz was the Executive Vice President and Chief
Operating Officer of Charivari Holding Corp. from August 1994 to August 1996, a
specialty apparel retail chain and wholesale company. From April 1993 to July
1994, Mr. Kobritz was Vice President - Finance for Cutlery World Inc., a
national specialty retail chain selling gifts and cutlery. Prior to April 1993,
Mr. Kobritz was a Vice President for Valufinder Group, Inc., a boutique
investment banking firm specializing in mergers and acquisitions. Mr. Kobritz is
a Certified Public Accountant and is a member of the American Institute of
Certified Public Accountants and the New York State Society of Certified Public
Accountants.

                   THOMAS GAINES has served as Vice President -
Australian/Asian Operations since July 1, 1996 and as a director since January
1996. Prior to such time, he was employed with Human Resources Consulting in

the field of senior management, human resources and project management. Mr.
Gaines has received a BA, MBA and LLB degrees.

                   RAYNOR GOLDSMITH has served as Controller - Australian/Asian
Operations since July 1996. Prior to joining the Company, Mr. Goldsmith was the
Controller for Plutonic Resources Limited, a gold mining company, from December
1993 to June 1996. From October 1991 to December 1993, he was an independent
financial consultant specializing in accounting, tax and installation of
computerized accounting systems.

                   Directors of the Company are elected for one year terms or
until their successors are elected, and officers serve at the pleasure of the
Board of Directors.

Key Employees

Name               Age              Position
- ----               ---              --------
Marc Higgins       28               Sales Manager - Collage International Health

Lindsay Morgan     49               Production and Manufacturing Manager

                   MARC HIGGINS, has been Sales Manager of Collage from 1988
until December 31, 1995 and has been Sales Manager of Collage International
Health since January 1, 1996.

                   LINDSAY MORGAN has been employed at Collage International
Health since October 1994, where he is the Production and Manufacturing
Manager. Prior to his employment with Collage International Health, Mr. Morgan
was employed for ten years with Beckman Instruments in Australia, a subsidiary
of

                                      17

<PAGE>



Beckman, an American Clinical Diagnostic Company.  Mr. Morgan received a 
Bachelor of Applied Sciences degree, having majored in the Chemistry of Drugs.

Item 10.           Executive Compensation

                   The Company did not pay any cash compensation to its Chief
Executive Officer or to any executive officer in excess of $100,000 for the
year ended June 30, 1996.

<TABLE>
<CAPTION>
===================================================================================================================================
                                         Annual Compensation                            Long-Term Compensation
                          --------------------------------------------------------------------------------------------------
                                                                                        Awards              Payouts
                                                                            ------------------------------  -------
                                                                                            Securities
                                                             Other                          Underly-
                                                             Annual         Restricted      ing                            All Other
Name and                                                     Compen         Stock           Options/         LTIP          Compen-
Principal       Year        Salary(1)       Bonus(1)         -sation        Award(s)        SARS             Payouts       sation
Position                    ($)             ($)              ($)            ($)             (#)              ($)           ($)
(a)             (b)         (c)             (d)              (e)            (f)             (g)              (h)           (i)
- -----------------------------------------------------------------------------------------------------------------------------------
<S>            <C>          <C>             <C>              <C>           <C>           <C>               <C>            <C>   
Phillip Cook   1996         -0-             -0-              ____(1)       ____          2,000,000            -              -
Chief       
Executive   
Officer     

</TABLE>

(1)       The Company did not issue any bonuses, stock appreciation rights or
          long term incentive plan payouts to the individual named in the
          Summary Compensation Table for the transitional six-month fiscal year
          ended June 30, 1996


                                           OPTION/SAR GRANTS IN LAST FISCAL YEAR
<TABLE>
<CAPTION>

                                          Individual Grants
- ---------------------------------------------------------------------------------------------------
                                           Percent of
                      Number of            Total
                      Securities           Options/SARs          Exercise
                      underlying           Granted to            of Base
                      option/SARs          Employees in          Price            Expiration
    Name              Granted (#)          Fiscal Year            ($/Sh)            Date
    (a)                  (b)                  (c)                   (d)              (e)
- ---------------------------------------------------------------------------------------------------
<S>                     <C>                 <C>                   <C>               <C> 
Phillip Cook,           2,000,000           63.4%                 $2.50             3/31/06
Chief
Executive
Officer


                                      18

<PAGE>






Employment and Related Agreements

          As of June 30, 1996, the Company had not entered into any written
employment agreements with any of its employees. Subsequent to June 30, 1996,
the Company intends to enter into written employment contracts with Messrs.
Cook, Kobritz and Gaines.

Stock Option Plan

          In April 1996, the Company created The Essential Resources, Inc.
Stock Option Plan (the "Stock Option Plan") which provides for the issuance of
up to 3,850,000 shares of Common Stock upon exercise of incentive and
non-qualified stock options and is intended to qualify under Section 422 of the
Internal Revenue Code of 1986, as amended ("Code").

          The Stock Option Plan may be administered by the Board of Directors
or by a stock option committee of the Board of Directors (the "Committee").
Stock options are granted under the Stock Option Plan to employees generally on
the basis of the recipient's responsibilities and the achievement of performance
objectives. Subject to the limitations set forth in the Stock Option Plan, the
Board or the Committee has the authority to determine when the options may be
exercised and vest. Under the Stock Option Plan, the per share exercise price
for incentive stock options may not be less than 100% of the fair  market value
of the shares on the date of grant. With respect to any participant who owns
stock possessing more than 10% of the voting rights of the Company's 
outstanding capital stock, the per share exercise price must be at least 110%
of the fair market value on the date of grant and the term may not be longer
than five years. As of October 21, 1996, the Company had issued the following
options  to current and proposed executive officers:

                                      Number         Exercise    Expiration
Name                                of Options         Price        Date
- ----                                ----------       --------    ---------- 
Phillip Cook
  Chief Executive Officer           2,000,000          $2.50     March 31, 2001

Harry J. Kobritz                      350,000          $3.25     October 7, 2001
 Proposed Executive
 Vice President, Chief
 Operating Officer and
 Chief Financial Officer

Thomas Gaines                         350,000          $2.62     July 9, 2001
 Vice President - Australian/
 Asian Operations


                   The Company's Certificate of Incorporation and Bylaws also
provide for indemnification of all officers and directors of the Company to the
fullest extent permitted by law. Insofar as indemnification for liabilities

arising under the Securities Act of 1933 (the "Act") may be permitted to
directors, officers and controlling persons of the Company pursuant to the
foregoing provisions, or otherwise, the Company has been advised that in the
opinion of the Securities and Exchange Commission such indemnification is
against public policy as expressed in the Act and is, therefore, unenforceable.

                                      19

<PAGE>




Item 11.      Security Ownership of Certain Beneficial Owners and Management

                  The following table sets forth certain information regarding
beneficial ownership of the Company's Common Stock, as of October 25, 1996, by
(i) each shareholder known by the Company to be the beneficial owner of more
than five percent of the outstanding Common Stock, (ii) each director of the
Company, and (iii) all directors and officers as a group. Except as otherwise
indicated, the Company believes that the beneficial owners of the Common Stock
listed below, based on information furnished by such owners, have sole
investment and voting power with respect to such shares.

Name and Address                   Number of                 Percentage
of Shareholder                    Shares Owned          Beneficially Owned (1)
- ----------------                  ------------          ----------------------
Phillip Cook (2)(3)               2,259,666                    53.1%
                        
Thomas Gaines (2)(4)                350,000                    13.4%
                        
Raynor Goldsmith (2)                  - 0 -                        -
                        
Petra Bonita Limited                227,358                    10.1%
16F on Hing Building    
1 on Hing Terrace       
Central Hong Kong       
                        
All officers and        
 directors as a group 
 (3 persons) (3)(4)               2,609,666                    56.6%

- -------------------

(1)      Beneficial ownership is determined in accordance with the rules of the
         Securities and Exchange Commission and generally includes voting or
         investment power with respect to securities. Shares of Common Stock
         issuable upon conversion of outstanding preferred stock, or subject to
         options, or warrants currently exercisable or convertible, or
         exercisable or convertible within 60 days, are deemed outstanding for
         computing the percentage of the person holding such securities but are
         not deemed outstanding for computing the percentage of any other
         person.


(2)      The address for all such individuals is c/o Essential Resources, Inc.,
         412 Pleasant Valley Way, Suite 205, West Orange, New Jersey 07052.

(3)      Represents (i) 129,833 shares held by Mr. Cook and 129,833 shares held
         by his wife, of which he disclaims beneficial ownership; and (ii)
         options to purchase 2,000,000 shares of Common Stock, granted pursuant
         to the Stock Option Plan, all of which are immediately exercisable
         until March 31, 2001, at a price of $2.50 per share. See "Executive
         Compensation - Stock Option Plan."

(4)      Represents shares underlying options to purchase 350,000 shares of
         Common Stock granted in July 1996 pursuant to the Stock Option Plan,
         all of which are immediately exercisable until July 9, 2001, at a 
         price of $2.62 per share.  See "Executive Compensation - Stock Option 
         Plan."


                                      20

<PAGE>



Item 12.          Certain Relationships and Related Transactions

                  The Company commenced active operations in January 1996 at
which time it (i) merged with Zygon Corporation, a publicly-held company and
(ii) acquired assets consisting of inventories, receivables, plant equipment
and trade names from Collage in consideration of the issuance of 448,148 shares
of Common Stock. In June 1996, Collage agreed to transfer 238,662 of such shares 
to the Company in consideration of the Company's assumption of payment of
certain  trade payables of Collage totalling approximately $480,000. In
addition, in July  1996, Collage pledged the balance of 185,338 shares of the
Company's Common Stock  as security for monies owed by Collage to the Company
for purchases of goods totalling $488,000. Under the agreement
between Collage and the Company, the Company is entitled to 1/7 of the 185,338
shares pledged each month commencing  September 1, 1996, for each month in which
Collage fails to pay the Company for the indebtedness. Collage failed to pay the
Company on September 1, 1996 and October 1, 1996, and accordingly, the Company
is entitled to 52,954 of such shares to date.

                  In January 1996, the Company acquired 390,000 shares of
Queensland Oils (11.1% of the total number of shares outstanding of Queensland
Oils), from Tambruin in consideration of the issuance of 70,910 shares of
Common Stock. In June 1996, the Company entered into a management agreement
with Queensland Oils pursuant to which the Company provides plantation
management and operational support services for 13 months commencing June 1996.
The aggregate fees to be earned by the Company under the terms of the contract
is $1,185,000. It is projected that the costs of plantation management and
operational support will be approximately $680,000. The Company has agreed to
accept payment from the proceeds of the sale of Tea Tree Oil produced. The
agreement also provides for the Company to manage, operate and plant Tea Tree
seedlings on 150 acres by June 30, 1997.


                  In January 1996, the Company entered into an agreement with
FDA to acquire 66,125 shares of Jeffries Industries in consideration of the
issuance of 180,422 shares of the Company's Common Stock. The understanding of
the parties was that the Jeffries Industries shares were to be publicly
tradeable on the Australian stock exchange. However, in the interim, Jeffries
Industries filed for the Australian equivalent of bankruptcy reorganization,
which, under Australian law, renders the shares of Jeffries Industries, not
publicly tradeable. Inasmuch as the agreement between the Company and FDA was to
effectuate the exchange of the Company's shares for cash and such option became
unavailable to the Company, the Company and FDA determined to rescind the
agreement. Accordingly, in June 1995, the Company returned the Jeffries
Industries shares to FDA and FDA returned the 180,422 shares of the Company's
Common Stock, which shares were cancelled.

                  In January 1996, the Company issued 290,912 
shares of its Common Stock to Petra Bonita in exchange for the acquisition of
certain assets (the "Asset Acquisition"). In June 1996, the Company and Petra
Bonita agreed to rescind the Asset Acquisition because of a mutual
misunderstanding between the Company and Petra Bonita based upon a lack of
research and development of certain tea tree oil formulations by Petra Bonita
believed by the Company to have been further developed at the time the Company
acquired such formulations from Petra Bonita. Accordingly, Petra Bonita
returned 290,912 shares of Common Stock to the Company, which shares were
cancelled and the Company returned the assets to Petra Bonita.

                  In July 1996, the Company entered into a one year financial
consulting agreement with LCI. The Company also leases executive office
space, rent-free for

                                      21

<PAGE>



its U.S. headquarters pursuant to an oral month-to-month sublease with
Lancaster. Under the consulting agreement, LCI provides services and
advice pertaining to potential merger and acquisitions for the Company and
other business affairs of the Company, particularly transactions arising in the
United States. In this regard, LCI assists the Company in developing,
studying and evaluating merger and acquisition proposals and in negotiations
and discussions pertaining to potential acquisitions. LCI will receive
$12,500 per month until July 31, 1997 for such services. In addition, the
Company and LCI entered into a 12 month promotional and marketing agreement 
for an aggregate fee of approximately $370,000, of which $270,000 was paid
prior to June 30, 1996. The services to be provided by whereby LCI are to 
secure distributors of the Company's products; obtain bulk distributors of 
Tea Tree Oil; promote the Company's products to industry groups; and develop
marketing opportunities for Tea Tree Oil commencing July 1, 1996 to August 
31, 1997. In August 1996, LCI loaned the Company $150,000, which is 
repayable the sooner of the closing of any public or private debt or equity 
offering of the Company's securities or February 27, 1997. The loan bears 
interest at the rate of 10% per annum. In consideration of the loan, the 
Company granted LCI warrants to purchase 150,000 shares of Common Stock 

at a price equal to the price of any warrants issued in connection with any 
public offering. In the event of Mr. Cook's death while the loan is
outstanding, LCI is entitled to appoint two designees to the Board of
Directors.

                  During the six months ended June 30, 1996, the Company
received a loan from a stockholder of $179,364. In addition, two companies
related to members of the family of the Company's Chief Executive Officer loaned
$184,760 and $160,989, respectively. Each of such loans are repayable from the
proceeds of any equity offering or, earlier, at the discretion of the Board of
Directors. The loans bear interest at 10% per annum. 

Item 13.          Exhibits and Reports on Form 8-K

(a) Exhibits (numbered in accordance with Item 601 of Regulation S-B).


</TABLE>
<TABLE>
<CAPTION>

Exhibit
Nos.       Description
<S>       <C>  
3a        Certificate of Incorporation, as amended(1)
     
3b        By-laws(1)
     
4         Form of Common Stock Certificate(1)
     
10a       Agreement between the Company and Collage International Pty Limited(2)
     
10b       Stock Purchase Agreement between the Company and Fame Decorator Agencies 
          Pty Limited(2)
     
10c       Stock Purchase Agreement between the Company and Tambruin Pty Limited(2)
     
10d       Asset Purchase Agreement between the Company and Petra Bonita Limited(2)
     
10e       Rescission Agreement between the Company and Petra Bonita Limited(1)
     
10f       Rescission Agreement between the Company and Fame Decorator Agencies Pty 
          Limited(1)
     
10g       Supply Agreement between ANC and Collage International Pty Limited(1)
     
10h       Stock Option Plan(3)
     
10n       Lease - Collage(1)

</TABLE>
- -----------------
                                      22
<PAGE>

(1)   Filed herewith.

(2)   Incorporated by reference to Essential Resources, Inc. Report on Form 
      8-K filed January 30, 1996.

(3)   Incorporated by reference to Essential Resources, Inc. Registration
      Statement on Form S-8 filed August 2, 1996.

(b)     Reports on Form 8-K. 
        Form 8-K filed on October 4, 1996.

Item 24.   List of Subsidiaries

Name of Subsidiary                          Place of Incorporation

Essential Nature Products Pty Ltd.          New South Wales, Australia

Collage International Health Pty Ltd.       New South Wales, Australia

Essential Care USA, Inc.                    Nevada

Winegums Pty Ltd.                           New South Wales, Australia 
                                            (presently non-operating)

Nature's Green Health Products              New South Wales, Australia 
  (Australia) Pty Limited                   (presently non-operating)


                                      23

<PAGE>
                           Essential Resources, Inc.
                                and Subsidiaries




                                             Consolidated Financial Statements
                                                Six Months Ended June 30, 1996

                                      F-1


<PAGE>


                                                      Essential Resources, Inc.
                                                               and Subsidiaries

                                                           Contents



Report of independent certified public accountants              F-3

Consolidated financial statements:
   Balance sheet                                                F-4
   Statement of operations                                      F-5
   Statement of stockholders' equity                            F-6
   Statement of cash flows                                      F-7
   Summary of accounting policies                        F-8 - F-11
   Notes to consolidated financial statements           F-12 - F-20



                                      F-2

<PAGE>



Report of Independent Certified Public Accountants


Essential Resources, Inc.
West Orange, New Jersey

We have audited the accompanying consolidated balance sheet of Essential
Resources, Inc. and subsidiaries (the "Company") as of June 30, 1996, and the
related consolidated statements of operations, stockholders' equity and cash
flows for the six months then ended. These consolidated financial statements
are the responsibility of the Company's management. Our responsibility is to
express an opinion on these consolidated financial statements based on our
audit.

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

In our opinion, the consolidated financial statements referred to above present
fairly, in all material respects, the financial position of Essential
Resources, Inc. and subsidiaries as of June 30, 1996, and the results of their
operations and their cash flows for the six months then ended in conformity
with generally accepted accounting principles.



BDO Seidman, LLP



New York, New York

October 15, 1996



                                       F-3

<PAGE>

                                                   Essential Resources, Inc.
                                                            and Subsidiaries
                                       
                                                  Consolidated Balance Sheet


<TABLE>
<CAPTION>

June 30, 1996
- -----------------------------------------------------------------------------------------------
<S>                                                                            <C>
Assets
Current:
   Cash                                                                         $   218,195
   Receivables from factors (Note 1)                                                 73,601
   Accounts receivable                                                              148,496
   Inventories (Note 2)                                                             329,597
   Prepaid expenses (Note 6(d))                                                     456,608
   Deferred plantation management costs (Note 9(c))                                  62,299
   Other current assets                                                              94,237
- -----------------------------------------------------------------------------------------------
        Total current assets                                                      1,383,033
Property, plant and equipment, at cost less accumulated depreciation (Note 3)        76,291
Investment in Queensland Essential Oils Limited (Note 4)                           133,250
Other assets                                                                         62,813
- -----------------------------------------------------------------------------------------------
                                                                                 $1,655,387
- -----------------------------------------------------------------------------------------------
Liabilities and Stockholders' Equity
Current liabilities:
   Accounts payable, accruals and other                                         $   477,152
   Income taxes payable                                                              91,000
   Loans payable to related parties (Note 9(a))                                     525,113
   Dividends payable (Note 5)                                                        52,376
   Deferred income taxes (Note 11)                                                   79,000
- -----------------------------------------------------------------------------------------------
        Total current liabilities                                                 1,224,641
Accounts payable, long-term (Note 9(b))                                              98,680
- -----------------------------------------------------------------------------------------------
        Total liabilities                                                         1,323,321
- -----------------------------------------------------------------------------------------------
Commitments and contingencies (Notes 4, 6 and 7(c)) 
Stockholders' equity (Notes 5, 7 and 8):
   Common stock, $.001 par value - shares authorized 25,000,000; issued
      2,519,058                                                                       2,519
   Additional paid-in capital                                                       863,960
   Retained earnings                                                                370,182
   Foreign currency translation adjustment                                           63,778
   Receivable from Collage (Note 9(b))                                             (488,548)
- -----------------------------------------------------------------------------------------------
                                                                                    811,891

   Less:   Treasury stock, 238,662 shares at cost (Note 9(b))                      (479,825)
- -----------------------------------------------------------------------------------------------
        Total stockholders' equity                                                  332,066
- -----------------------------------------------------------------------------------------------
                                                                                 $1,655,387
- -----------------------------------------------------------------------------------------------
</TABLE>
                                See accompanying summary of accounting policies
                                and notes to consolidated financial statements.

                                       F-4

<PAGE>

                           Essential Resources, Inc.
                               and Subsidiaries

                     Consolidated Statement of Operations



Six months ended June 30, 1996                        
- ------------------------------------------------------------------------
Sales (Note 10)                                           $2,340,671
Cost of sales                                              1,082,687
- ------------------------------------------------------------------------
        Gross profit                                       1,257,984
- ------------------------------------------------------------------------
Operating expenses:
   Selling, general and administrative (Note 9(f))           847,997
   Depreciation                                               22,737
- ------------------------------------------------------------------------
        Total operating expenses                             870,734
- ------------------------------------------------------------------------
        Operating income                                     387,250
Other income (expense):
   Export grant                                               93,713
   Gain on foreign currency transactions                       6,954
   Interest expense                                          (24,721)
- ------------------------------------------------------------------------
        Net income before income taxes                       463,196
Income taxes (Note 11)                                       170,000
- ------------------------------------------------------------------------
Net income                                               $   293,196
- ------------------------------------------------------------------------
Earnings per common share - primary and fully 
  diluted (post-split)                                   $       .10
- ------------------------------------------------------------------------
Weighted average common shares outstanding (post-split)    2,479,280
Weighted Common stock equivalents outstanding (options)
  (post-split)                                               771,961
- ------------------------------------------------------------------------
Weighted average common shares outstanding and weighted
  common stock equivalents outstanding (post-split)        3,251,241
- ------------------------------------------------------------------------

                See accompanying summary of accounting policies
                and notes to consolidated financial statements.


                                      F-5

<PAGE>


                                                      Essential Resources, Inc.
                                                               and Subsidiaries

                                 Consolidated Statement of Stockholders' Equity


<TABLE>
<CAPTION>

Six months ended June 30, 1996
- ----------------------------------------------------------------------------------------------------------------------------------

                                                                                                                                   
                                                                                                                                   
                                                                               Foreign                                           
                                        Common stock     Additional Retained   currency     Receivable               Total      
                                      -----------------  paid-in    earnings  translation     from      Treasury   stockholders'
                                      Shares     Amount  capital    (deficit) adjustment     Collage      stock     equity      
- ---------------------------------------------------------------------------------------------------------------------------------
<S>                               <C>            <C>     <C>        <C>        <C>        <C>           <C>          <C>  
Balance, January 1, 1996            448,148      $  448  $729,512   $129,362   $ 3,363    $             $           $ 862,685
Reorganization                    2,000,000       2,000    (2,000)         -         -            -             -           -    
Issuance of shares (Note 4)          70,910          71   136,448          -         -            -             -     136,519    
Net income for the period                 -           -         -    293,196         -            -             -     293,196    
Dividends (Note 5)                        -           -         -    (52,376)        -            -             -     (52,376)    
Foreign currency translation                                                                                                    
   adjustment                             -           -         -          -    60,415            -             -      60,415    
Receivable from Collage                   -           -         -          -         -     (488,548)            -    (488,548)    
- ------------------------------------------------------------------------------------------------------------------------------- 
                                  2,519,058       2,519   863,960    370,182    63,778     (488,548)            -     811,891    
Purchase of treasury stock                -           -         -          -         -            -      (479,825)   (479,825)    
- ------------------------------------------------------------------------------------------------------------------------------- 
Balance, June 30, 1996            2,519,058      $2,519  $863,960   $370,182   $63,778    $(488,548)    $(479,825)   $332,066
- ------------------------------------------------------------------------------------------------------------------------------- 
</TABLE>                                                                
                                See accompanying summary of accounting policies
                                and notes to consolidated financial statements.

                                      F-6

<PAGE>

                                                      Essential Resources, Inc.
                                                               and Subsidiaries

                                           Consolidated Statement of Cash Flows
                                                                      (Note 12)

Six months ended June 30, 1996
- ------------------------------------------------------------------------------
Cash flows from operating activities:
   Net income                                                    $  293,196
- ----------------------------------------------------------------------------
   Adjustments to reconcile net income to net cash provided 
     by operating activities:
        Depreciation                                                 22,737
        Gain on foreign currency transactions                        (6,954)
        Deferred income taxes                                        79,000
        Foreign currency translation adjustment and other            70,638
        (Increase) decrease in:
           Receivable from factors                                  (73,601)
           Accounts receivable                                      176,203
           Receivable from Collage                                 (488,548)
           Inventories                                              153,403
           Prepaid expenses                                        (456,608)
           Deferred plantation management costs                     (62,299)
           Other current assets                                     (94,237)
           Other assets                                             (62,813)
        Increase (decrease) in:
           Accounts payable, accruals and other                     575,832
           Income taxes payable                                      91,000
- -------------------------------------------------------------------------------
              Total adjustments                                     (76,247)
- -------------------------------------------------------------------------------
              Net cash provided by operating activities             216,949
- -------------------------------------------------------------------------------
Cash flows from investing activities:
   Acquisition of property, plant and equipment                     (44,042)
   Purchase of treasury stock                                      (479,825)
- -------------------------------------------------------------------------------
              Net cash used in investing activities                (523,867)
- -------------------------------------------------------------------------------
Cash flows from financing activities:
   Loans payable to related parties                                 525,113
- -------------------------------------------------------------------------------
Net increase in cash and cash equivalents                           218,195
Cash and cash equivalents, beginning of period                            -
- -------------------------------------------------------------------------------
Cash and cash equivalents, end of period                         $  218,195
- -------------------------------------------------------------------------------

                                See accompanying summary of accounting policies
                                and notes to consolidated financial statements.

                                       F-7

<PAGE>


                                                      Essential Resources, Inc.
                                                               and Subsidiaries

                                                 Summary of Accounting Policies


Organization and Business  Essential Resources, Inc. ("Essential"), through its
                           wholly-owned subsidiaries, Collage International
                           Health Pty Ltd. ("Collage International Health") and
                           Essential Nature Products Pty Ltd. ("Essential Nature
                           Products"), collectively referred to hereinafter as
                           the "Company", develops, markets and distributes a
                           wide variety of health, nutritional, beauty-aid and
                           lifestyle products derived from the extracts and
                           tissues of Asian-Pacific region plants, flowers and
                           animals. The Company's products are sold primarily in
                           duty-free and tax-free stores in Australia, New
                           Zealand, Korea, Japan, Egypt, Qatar and the United
                           Kingdom.



Business Acquisition       Effective January 1, 1996, Essential, which had no
                           assets and liabilities nor any previous operations,
                           acquired certain assets, primarily inventories,
                           receivables and fixed assets, and the operations of
                           Collage International Pty Ltd. ("Collage"), an
                           Australian company, for 448,148 shares (on a
                           post-split basis) of its common stock with a fair
                           value equal to the historical cost of the assets
                           acquired. For financial reporting purposes, Collage
                           was deemed to be the acquiring entity and the
                           transaction is accounted for as a recapitalization of
                           Collage.

                           Since the Company had no operations prior to its
                           acquisition by Collage, pro forma revenues and net
                           income as if the acquisition had occurred at earlier
                           dates would be the same as Collage's historical
                           operations results. However, based on the 448,148
                           shares issued in the acquisition accounted for as a
                           recapitalization, Collage's earnings per share for
                           the six months ended December 31, 1995 and the year
                           ended June 30, 1995 should be computed based on
                           448,148 shares outstanding. Accordingly, earnings per
                           common share for the six months ended December 31,
                           1995 and the year ended June 30, 1995 were $.25 and
                           $.01, respectively.

Principles of               
Consolidation              The consolidated financial statements include the

                           accounts of Essential, and its wholly-owned
                           Australian subsidiaries, Essential Nature Products
                           and Collage International Health. All significant
                           intercompany balances and transactions have been
                           eliminated on consolidation.




                                      F-8

<PAGE>


                                                      Essential Resources, Inc.
                                                               and Subsidiaries

                                                 Summary of Accounting Policies



Change in Fiscal Year      In January 1996, the Company elected to change from a
                           December 31 to a June 30 year-end to correspond to
                           the fiscal year of its Australian subsidiaries.

Earnings Per
Common Share               Primary and fully diluted earnings per common share
                           are computed using the treasury stock method,
                           modified for stock options outstanding in excess of
                           20% of the total outstanding shares of common stock.
                           Under this method, the aggregate number of shares
                           outstanding reflects the assumed use of proceeds from
                           the hypothetical exercise of the outstanding options
                           and warrants, unless the effect on earnings is
                           anti-dilutive. The assumed proceeds are used to
                           repurchase shares of common stock at the average
                           market value during the period to a maximum of 20% of
                           the shares outstanding. The balance of the proceeds,
                           if any, is used to reduce outstanding debt and invest
                           in treasury bills with the assumed interest expense
                           savings and interest income being added to the
                           results of operations for the reported period.

                           Fully diluted earnings per share also reflects the
                           assumed use of proceeds from the hypothetical
                           exercise of options to purchase common stock at the
                           ending market price for the reported period.


Use of Estimates           The preparation of financial statements in conformity
                           with generally accepted accounting principles
                           requires management to make estimates and assumptions
                           that affect the reported amounts of assets and
                           liabilities and disclosure of contingent assets and

                           liabilities at the date of the financial statements
                           and the reported amounts of revenues and expenses
                           during the reporting period. Actual results could
                           differ from those estimates.

Inventories                Inventories are valued at the lower of cost or
                           market. Cost for raw materials and finished goods are
                           determined by the first-in, first-out (FIFO) method.


                                      F-9

<PAGE>


                                                    Essential Resources, Inc.
                                                             and Subsidiaries

                                               Summary of Accounting Policies



Property, Plant and  
Equipment                  Assets are stated at cost. Depreciation and
                           amortization is computed  over the estimated useful
                           lives of the assets on the straight-line method for
                           financial reporting purposes.

Foreign Currency           
Translation                The Company's subsidiaries in Australia use the
                           Australian dollar as the  functional currency and
                           translate all assets and liabilities at year-end
                           exchange rates, all income and expense accounts at
                           average rates and record adjustments resulting from
                           the translation as a separate component of
                           stockholders' equity titled, "Foreign currency
                           translation adjustments."

Export Grants              Grants received from the Australian government
                           relating to expenses incurred in connection with
                           export market development are recognized as income
                           when conditions for receipt are met.



Taxes on Income            The Company accounts for income taxes in accordance
                           with the provisions of Statement of Financial
                           Accounting Standards No. 109, "Accounting for Income
                           Taxes" ("Statement 109"). Under the asset and
                           liability method of Statement 109, deferred tax
                           assets and liabilities are recognized for the future
                           tax consequences attributable to differences between
                           the financial statement carrying amounts of existing
                           assets and liabilities and their respective tax bases
                           and operating loss and tax credit carryforwards.

                           Deferred tax assets and liabilities, if any, are
                           measured using enacted tax rates expected to apply to
                           taxable income in the years in which those temporary
                           differences are expected to be recovered or settled.
                           Under Statement 109, the effect on deferred tax
                           assets and liabilities of a change in tax rates is
                           recognized in income in the period that includes the
                           enactment date.

                           The Company does not provide taxes on unremitted
                           earnings of its Australian subsidiaries since the
                           Company's intention is to indefinitely reinvest these
                           earnings.


                                     F-10

<PAGE>


                                                  Essential Resources, Inc.
                                                           and Subsidiaries
                                                    
                                             Summary of Accounting Policies

Fair Value of Financial 
Instruments                The carrying value of financial instruments at June
                           30, 1996, including cash, trade and other
                           receivables, accounts payable, other payables and
                           loans payable to related parties, approximate fair
                           value due to the timing of expected settlement of
                           these financial instruments.

Recent Accounting
Pronouncements             In March 1995, the Financial Accounting Standards
                           Board ("FASB") issued Statement of Financial
                           Accounting Standards ("Statement No. 121"),
                           "Accounting for the Impairment of Long-Lived Assets
                           and for Long-Lived Assets to be Disposed of." The
                           Company will adopt Statement No. 121 as of July 1,
                           1996 and its implementation is not expected to have a
                           material effect on the consolidated financial
                           statements.

                           In October 1995, FASB issued Statement of Financial
                           Accounting Standards No. 123, "Accounting for
                           Stock-Based Compensation" ("Statement No. 123") which
                           establishes a fair value method for accounting for
                           stock-based compensation plans either through
                           recognition or disclosure. The Company intends to
                           adopt the employee stock-based compensation
                           provisions of Statement No. 123 by disclosing the pro
                           forma net income and pro forma net income per share
                           amounts, assuming the fair value method was adopted

                           July 1, 1996. The adoption of this standard will not
                           impact the Company's consolidated results of
                           operations, financial position or cash flows.



                                     F-11

<PAGE>


                                                     Essential Resources, Inc.
                                                              and Subsidiaries

                                    Notes to Consolidated Financial Statements


    1.   Receivables from
         Factors           The Company factors a significant portion of its
                           trade accounts receivable, with recourse, up to
                           maximums established by the factors for individual
                           accounts.



    2.   Inventories       Inventories are summarized as follows:


June 30, 1996
- -------------------------------------------------------
Raw materials                                $117,141
Packaging and supplies                        108,140
Finished goods                                104,316
- -------------------------------------------------------
   Total                                     $329,597
- -------------------------------------------------------



    3.   Property, Plant 
         and Equipment     Property, plant and equipment are summarized by major
                           classifications as follows:


June 30, 1996
- ------------------------------------------------------------
Plant and equipment                                $40,765
Display equipment                                   31,978
Office equipment                                    10,065
Furniture and fixtures                               7,703
Motor vehicles                                       2,066
- ------------------------------------------------------------
                                                    92,577
Less:  Accumulated depreciation                     16,286

- ------------------------------------------------------------
                                                   $76,291
- ------------------------------------------------------------


                                     F-12

<PAGE>


                                                      Essential Resources, Inc.
                                                               and Subsidiaries

                                     Notes to Consolidated Financial Statements 


    4.   Investment in 
         Queensland    
         Essential Oils
         Limited           During January 1996, the Company acquired 390,000
                           shares of Queensland Essential Oils Limited
                           ("Queensland Oils"), representing an 11.1% interest
                           in exchange for 70,910 shares (on a post-split basis)
                           of the Company's common stock. Queensland Oils, an
                           Australian company, is a producer of tea tree oil.
                           The investment is carried at cost.

                           In June 1996, the Company entered into an agreement
                           to acquire an additional 27% interest in Queensland
                           Oils for approximately $537,000, payable over a
                           period of approximately two years. Since the
                           acquisition of the 27% interest is subject to
                           approval by Queensland Oils' stockholders and such
                           approval has not yet been obtained, the additional
                           investment and the $537,000 payable, not reflected
                           in the accompanying consolidated balance sheet.

    5.   Dividends Payable The Company declared dividends on June 14, 1996,
                           payable on July 15, 1996, of $.025 per share of
                           common stock (on a post-split basis) for the quarter
                           ended June 30, 1996. On September 12, 1996, dividends
                           payable on October 30, 1996 of $.05 per share of
                           common stock (on a post-split basis) were declared.

    6.   Commitments and
         Contingencies                  


                           (a)     In August 1996, the Company entered into an
                                   agreement to purchase 200,000 kilograms of
                                   tea tree oil annually for a period of ten
                                   years.

                           (b)     The Company has an oral agreement (which

                                   terminates in April 1997) to purchase for
                                   approximately $1,000,000 the 246.8 acres of
                                   plantation land currently being leased by
                                   Queensland Oils. Closing is subject to
                                   execution of an agreement satisfactory to the
                                   Company, delivery of clear title to the
                                   property and the securing of Australian
                                   Government Foreign Investment Review Board
                                   approval (Australian law prohibits ownership
                                   of land by foreign corporations without
                                   government approval). The Company does not
                                   currently possess sufficient funds for this
                                   purchase and is currently seeking equity
                                   and/or asset based financing to purchase the
                                   property. There can be no assurance that the
                                   Company will be able to obtain such funding.


                                     F-13

<PAGE>

                                                      Essential Resources, Inc.
                                                               and Subsidiaries

                                     Notes to Consolidated Financial Statements



                           (c)     The Company leases approximately 30,000
                                   square feet of manufacturing, warehouse,
                                   distribution and office space in New South
                                   Wales, Australia. The lease expires in 1999.

                                   Future minimum annual rental payments for the
                                   Australian properties are approximately as
                                   follows:


Year  ended June 30,
- -------------------------------------------------------------------
1997                                                     $105,000
1998                                                      110,000
1999                                                      112,000
- -------------------------------------------------------------------



                                   Rent expense for the six months ended June
                                   30, 1996 amounted to approximately $66,000.

                           (d)     The Company has entered into several
                                   agreements which provide for consulting,
                                   marketing, promotional and advertising

                                   services. The agreements are primarily for a
                                   period of one year commencing July 1, 1996
                                   and provide for total fees of approximately
                                   $790,000. Approximately $375,000 has been
                                   prepaid at June 30, 1996.

                                   One of the consultants, who received $270,000
                                   of prepayments, loaned the Company $150,000
                                   in August 1996, repayable the earlier of the
                                   closing of any public or private debt or
                                   equity offering of the Company's securities
                                   or February 27, 1997. The loan bears interest
                                   at the rate of 10% per annum. The Company
                                   granted the consultant warrants to purchase
                                   150,000 shares of common stock at a price
                                   equal to the price of any warrants issued in
                                   connection with any public offering.


                                     F-14

<PAGE>


                                                      Essential Resources, Inc.
                                                               and Subsidiaries

                                     Notes to Consolidated Financial Statements



    7.   Stockholders' 
         Equity            Stock Split

                           On August 14, 1996, the Company's Board of Directors
                           approved a two-for-one split of the common stock. The
                           additional shares resulting from the stock split were
                           distributed on September 23, 1996, to all
                           stockholders of record at the close of business on
                           August 26, 1996. The consolidated balance sheet as of
                           June 30, 1996 and the consolidated statement of
                           stockholders' equity for the six months ended June
                           30, 1996 reflect the recording of the stock split as
                           if it had occurred on January 1, 1996. Further, all
                           references in the consolidated financial statements
                           to average number of shares outstanding and related
                           prices, per share amounts and stock option data have
                           been restated for all periods to reflect the stock
                           split.

    8.   Stock Option Plan 
                           In April 1996, the Company established The Essential
                           Resources, Inc. Stock Option Plan (the "Stock Option
                           Plan") which provides for the issuance of up to

                           3,850,000 shares of common stock upon exercise of
                           incentive and nonqualified stock options. The Stock
                           Option Plan may be administered by the Board of
                           Directors or by a stock option committee of the Board
                           of Directors (the "Committee"). Incentive stock
                           options are granted under the Stock Option Plan to
                           employees generally on the basis of the recipient's
                           responsibilities and the achievement of performance
                           objectives. Subject to the limitations set forth in
                           the Stock Option Plan, the Board or the Committee has
                           the authority to determine when the options may be
                           exercised and vest. Under the Stock Option Plan, the
                           per share exercise price may not be less than 100% of
                           the fair market value of the shares on the date of
                           grant. With respect to any participant who owns stock
                           possessing more than 10% of the voting rights of the
                           Company's outstanding capital stock, the per share
                           exercise price must be at least 110% of the fair
                           market value on the date of grant and the term may
                           not be longer than five years. As of June 30, 1996,
                           options to purchase 2,000,000 shares at $2.50 per
                           share, exercisable through March 31, 2001, were
                           outstanding. Subsequent to June 30, 1996, options of
                           directors and of current and proposed directors and
                           officers to purchase 700,000 shares (350,000 shares
                           at $2.62 per share and 350,000 shares at $3.25 per
                           share exercisable through July 9 and October 7, 2001,
                           respectively,) have been granted.


                               F-15

<PAGE>



                                                    Essential Resources, Inc.
                                                             and Subsidiaries

                                   Notes to Consolidated Financial Statements



    9.   Related Party     
         Transactions      (a)     At June 30, 1996, the Company has loans
                                   payable of $525,113 to stockholders with
                                   interest at 10% per annum. The loans are
                                   repayable on the earlier of any public or
                                   private offering of the Company's securities
                                   or at the discretion of the Board of
                                   Directors. Subsequent to June 30, 1996, the
                                   Company borrowed an additional $254,000 from
                                   the stockholders.


                           (b)     In January 1996, the Company acquired assets
                                   consisting of inventories, receivables, plant
                                   and equipment from Collage in consideration
                                   of the issuance of 448,148 shares of common
                                   stock. In June 1996, Collage agreed to
                                   transfer 238,662 of such shares to the
                                   Company in consideration of the Company's
                                   assumption of payment of certain trade
                                   payables of Collage totalling approximately
                                   $479,825 which has been classified as
                                   treasury stock at June 30, 1996. At June 30,
                                   1996, $98,860 of such payables are classified
                                   as long-term since certain vendors have
                                   agreed to accept payment from the proceeds of
                                   sale of the treasury shares. In addition, in
                                   July 1996, Collage pledged the balance
                                   (185,338) of its shares of the Company's
                                   common stock as security for monies owed by
                                   Collage to the Company for purchases of goods
                                   totalling $488,548. The $488,548 receivable
                                   from Collage, a stockholder, has been
                                   classified as a reduction of stockholders'
                                   equity at June 30, 1996. Under the agreement
                                   the Company is entitled to 1/7 of the 185,338
                                   shares pledged each month commencing
                                   September 1996, for each month in which
                                   Collage fails to pay the Company for the
                                   indebtedness. Collage failed to pay the
                                   Company in September and October 1996 and,
                                   accordingly, the Company is entitled to
                                   52,954 of such shares to date.


                                     F-16

<PAGE>


                                                   Essential Resources, Inc.
                                                            and Subsidiaries

                                  Notes to Consolidated Financial Statements

                      
                           (c)     In June 1996, the Company entered into an
                                   oral agreement to provide plantation
                                   management and operational support services
                                   to Queensland Oils for a period of 13 months
                                   from June 1, 1996 for an aggregate fee of
                                   $1,185,000. The agreement calls for the
                                   Company to plant 150 acres of tea tree plant
                                   seedlings by June 30, 1997. The oil will be
                                   produced during the fifteen months ending
                                   August 1997. The Company has agreed to accept

                                   payment from the proceeds of the sale of oil
                                   produced. The fee will be recognized as the
                                   fee is collected but not in excess of the
                                   amount recognizable under the percentage of
                                   completion method of accounting. Direct costs
                                   are being deferred and will be charged to
                                   operations based on dollar-for-dollar of the
                                   management fee recognized, with all costs
                                   charged to operations by June 30, 1997. At
                                   June 30, 1996, $62,299 of direct costs has
                                   been deferred. The costs of plantation
                                   management and operational support are
                                   expected to approximate $680,000 for this
                                   period.

                           (d)     In January 1996, the Company acquired from a
                                   stockholder certain tea tree oil consumer
                                   product formulations for 290,912 shares of
                                   the Company's common stock. Upon review of
                                   the formulations provided, the Company
                                   considered that the representations as to the
                                   level of research and development required to
                                   bring them to market were greater than
                                   previously agreed. The Company and the
                                   stockholder agreed to rescind the agreement
                                   and negotiate a royalty agreement for the
                                   Company to pay approximately 5% on the lowest
                                   wholesale selling price. The royalty
                                   agreement is currently under negotiation.


                                     F-17

<PAGE>


                                                    Essential Resources, Inc.
                                                             and Subsidiaries

                                   Notes to Consolidated Financial Statements


                           (e)     In January 1996, the Company entered into an
                                   agreement with Fame Decorator Agency Pty Ltd.
                                   ("FDA") to acquire 66,125 shares of Jeffries
                                   Industries Limited ("Jeffries Industries"),
                                   in consideration of the issuance of 360,844
                                   shares of the Company's common stock. The
                                   understanding of the parties was that the
                                   Jeffries Industries shares were to be
                                   publicly tradeable on the Australian
                                   exchange. However, in the interim, Jeffries
                                   Industries filed for the Australian
                                   equivalent of bankruptcy reorganization,

                                   which, under Australian law, renders the
                                   shares of Jeffries Industries stock not
                                   publicly tradeable. Inasmuch as the agreement
                                   between the Company and FDA was to effectuate
                                   the exchange of the Company's shares for cash
                                   and such option became unavailable to the
                                   Company, the Company and FDA determined to
                                   rescind the agreement. Accordingly, in June
                                   1996, the Company returned the Jeffries
                                   Industries shares to FDA and FDA returned the
                                   360,844 shares of the Company's common stock,
                                   which shares were cancelled.

                           (f)     The accompanying consolidated statement of
                                   operations for the six months ended June 30,
                                   1996 does not include any compensation to any
                                   of the Company's executive officers since the
                                   Company did not pay and it did not accrue any
                                   compensation to them since it was not
                                   obligated to do so. Employment agreements for
                                   periods subsequent to June 30, 1996 are
                                   currently being negotiated.

   10.   Major Customer  
         and Geographic 
         Area Data         During the six months ended June 30, 1996,  sales to
                           one customer in  Southeast Asia amounted to
                           approximately $506,000 or 21.6% of total sales
                           with no other customer representing more than 10% of
                           total sales.


                                     F-18

<PAGE>


                                                      Essential Resources, Inc.
                                                               and Subsidiaries

                                     Notes to Consolidated Financial Statements




                           Sales by geographic area for the six months ended
                           June 30, 1996 were as follows:

- ------------------------------------------------------------------
Australia and New Zealand                                  38.8%
Southeast Asia                                             24.9
Mid-Asia                                                   17.8
North Africa                                                9.3
Japan                                                       8.2
United Kingdom and other                                    1.0
- ------------------------------------------------------------------
                                                          100.0%

- ------------------------------------------------------------------



                           All identifiable assets at June 30, 1996 were located
                           in Australia.

   11.   Taxes on Income


Six months ended June 30, 1996
- -----------------------------------------------------------------
Current                                                $ 91,000

Deferred                                                 79,000
- -----------------------------------------------------------------
      Total                                            $170,000
- -----------------------------------------------------------------

                           Since the Company derived all of its income in
                           Australia, it is not subject to significant United
                           States Federal taxes for the period ended June 30,
                           1996. A reconciliation of the provision for income
                           taxes to the statutory U.S. rate is as follows:

- ------------------------------------------------------------------------------
Income taxes computed at the U.S.
   statutory rate                                  $162,000             35.0%
Effect of Australian tax rate                         5,000              1.1
Permanent differences                                 3,000               .6
- ------------------------------------------------------------------------------
                                                   $170,000             36.7%
- ------------------------------------------------------------------------------

                                     F-19


                                                      Essential Resources, Inc.
                                                               and Subsidiaries

                                     Notes to Consolidated Financial Statements


                           Deferred income tax liabilities at June 30, 1996 are
                           comprised of the following:


- -----------------------------------------------------------------
Export grants                                           $34,000
Inventories                                              45,000
- -----------------------------------------------------------------
                                                        $79,000
- -----------------------------------------------------------------




                           At June 30, 1996, unremitted earnings of the
                           Australian subsidiaries were approximately $293,000.
                           Since it is the Company's intention to indefinitely
                           reinvest these earnings, no taxes have been provided
                           in respect of remittance of these earnings. Upon
                           distribution of these earnings in the form of
                           dividends or otherwise, the Company would be subject
                           to both U.S. income taxes and Australian withholding
                           taxes. Determination of the related amount of
                           unrecognized deferred U.S. income tax liability is
                           not practicable. Australian withholding taxes of
                           approximately $44,000 would be payable if the
                           unremitted earnings as of June 30, 1996 were remitted
                           to the Company.



   12.   Statements of     Supplemental Disclosures of Cash Flow Information
         Cash Flows

- ------------------------------------------------------------------------------
Cash paid during the six months ended June 30, 
  1996 for:

      Interest                                    $24,721

      Taxes                                             -
- -----------------------------------------------------------



                           Supplemental Schedule of Noncash Investing and
                           Financing Activities

                           During January 1996, the Company acquired an 11.1%
                           investment in Queensland Oils in exchange for 70,910
                           shares of common stock.



                                     F-20



<PAGE>


                             COLLAGE INTERNATIONAL
                                  PTY LIMITED
                                       
                             FINANCIAL STATEMENTS
                                       
                               December 31, 1995


<PAGE>


                            CONTENTS


REPORT OF CHARTERED ACCOUNTANTS . . . . . . . . . . . . . .      F-3

STATEMENTS OF OPERATIONS. . . . . . . . . . . . . . . . . .      F-4

STATEMENTS OF CASH FLOWS. . . . . . . . . . . . . . . . . .      F-5

NOTES TO FINANCIAL STATEMENTS . . . . . . . . . . . . . . .      F-6 - F-8


<PAGE>


           Report of Independent Chartered Accountants

The Directors
Essential Resources, Inc.
West Orange, New Jersey 07052

We have audited the accompanying statements of income and cash flows of Collage
International Pty Limited (the "Company") for the six months ended December 31,
1995 and the year ended June 30, 1995. These financial statements are the
responsibility of the Company's management. Our responsibility is to express an
opinion on these financial statements based on our audits.

We conducted our audits in accordance with auditing standards generally
accepted in Australia which do not differ in any significant respect from
United States 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 results of operations and cash flows of Collage
International Pty Limited for the six months ended December 31, 1995 and the
year ended June 30, 1995, in conformity with accounting principles generally
accepted in the United States.


Hudson Croft Thomas
Chartered Accountants



Partner: Richard H. Hudson

Sydney, Australia
April 11, 1996


<PAGE>

                      COLLAGE INTERNATIONAL PTY LIMITED

                           STATEMENTS OF OPERATIONS


                                                     Six Months       Year
                                                       Ended          Ended
                                                      12/31/95       6/30/95
                                                    -----------    -----------
Sales (Note 2 and 3)                                $ 1,456,183    $ 2,315,586
Cost of sales                                           477,549      1,169,962
                                                    -----------    -----------
                   GROSS PROFIT                         978,634      1,145,624

Expenses:
   Sales and marketing                                  157,091        503,593
   General and administrative                           329,709        396,596
   Bad debts                                            306,111        194,108
   Depreciation                                           7,586         15,025
                                                    -----------    -----------
                                                        800,497      1,109,322
                                                    -----------    -----------
                   OPERATING INCOME                     178,137         36,302

OTHER INCOME (EXPENSE)
   Interest income                                          490              0
   Interest expense                                      (7,020)       (25,658)
                                                    -----------    -----------
                                                         (6,530)       (25,658)
                                                    -----------    -----------

                   NET INCOME BEFORE INCOME TAXES       171,607         10,644

Income taxes (Note 5)                                    59,311          4,311
                                                    -----------    -----------
                   NET INCOME                       $   112,296    $     6,333
                                                    ===========    ===========

See Accompanying Notes to Financial Statements.

                                     F-4


<PAGE>

                      COLLAGE INTERNATIONAL PTY LIMITED
                                      

                           STATEMENTS OF CASH FLOWS


                                                     Six Months     Year
                                                      Ended         Ended
                                                      12/31/95     6/30/95
                                                     ---------    ---------
CASH FLOWS FROM OPERATING ACTIVITIES
   Net income                                        $ 112,296    $   6,333
   Adjustments to reconcile net income to net
     cash provided by operating activities:
        Depreciation                                     7,586       15,025
        Changes in assets and liabilities:
          Accounts receivable                          (58,032)     (78,679)
          Inventory                                   (309,211)     (95,783)
          Accounts payable                             351,969       78,308
          Accrued expenses                              72,927       74,956
          Current portion of long-term debt              1,415       41,866
          Deferred tax benefit                          (7,904)     (63,662)
                                                     ---------    ---------
                           TOTAL ADJUSTMENTS            58,750      (27,969)
                                                     ---------    ---------
Net cash provided by (required for)
  operating activities                                 171,046      (21,636)

CASH FLOWS FROM INVESTING ACTIVITIES
   Purchase of equipment                                (2,739)     (22,588)
   Proceeds from borrowing                                   0       26,396
   Repayment of debt                                  (133,847)           0
                                                     ---------    ---------
Net cash provided by (required for) investing
  activities                                          (136,586)       3,808

EFFECT OF EXCHANGE RATE CHANGES
   ON CASH                                               1,256          530
                                                     ---------    ---------

NET INCREASE (DECREASE) IN CASH                         35,716      (17,298)

CASH AT BEGINNING OF PERIOD                              2,445       19,743
                                                     ---------    ---------

CASH AT END OF PERIOD                                $  38,161    $   2,445
                                                     =========    =========

See Accompanying Notes to Financial Statements.

                                     F-5

<PAGE>

                      COLLAGE INTERNATIONAL PTY LIMITED
                                      
                        NOTES TO FINANCIAL STATEMENTS

Note 1  Summary of Accounting Policies

        Business Activity

        Collage International Pty Limited (the "Company") is a proprietary
        limited company chartered in the State of New South Wales, Australia,
        for the purpose of manufacturing and distributing health products.


        Revenue Recognition

        Revenue is recognized upon shipment of products.


        Use of Estimates

        The preparation of financial statements in conformity with generally
        accepted accounting principles requires management to make estimates
        and assumptions that affect the reported amounts of revenues and
        expenses during the reporting period. Actual results could 
        differ from those estimates.

        Foreign Currency Exchange Translation

        The Company operates from its headquarters in Sydney, Australia, with
        sales in many areas of the world. The accounting records are maintained
        using Australian dollars as the base currency. For purposes of these
        financial statements, cash and stockholders' equity amounts have been
        translated into US dollars at a published rate of exchange at the end
        of the fiscal periods presented. Revenue and expense amounts have been
        translated at a weighted average of published rates of exchange over
        the course of the periods presented.

        The applicable rates of exchange (United States cents per Australian
        Dollar) are as follows:

            December 31, 1995                                     .7436
            June 30, 1995                                         .7103
            June 30, 1994                                         .7295
            Weighted average for six months ended
              December 31, 1995                                   .7270
            Weighted average for year ended June 30, 1996         .7199

        Bad Debts

        Bad debts are accounted for using the direct write-off method. Expense
        is recognized only when a specific account is determined to be
        uncollectible. The effects of using this method approximate those of

        the allowance method.

        Inventories

        Inventories consist primarily of health product raw materials, finished
        goods and packaging materials; they are valued at the lower of cost
        (first-in, first-out basis) or market. Costs include materials, labor,
        and overhead.


                                     F-6


<PAGE>

                      COLLAGE INTERNATIONAL PTY LIMITED
                                      
                  NOTES TO FINANCIAL STATEMENTS (continued)


        Property and Equipment

        Property and equipment are recorded at cost, expenditures for additions
        and major improvements are capitalized. Expenditures for repairs and
        maintenance and minor improvements are charged to expense as incurred.
        When property or equipment is retired or otherwise disposed of, the
        related cost and accumulated depreciation are removed from the
        accounts. Gains or losses from retirements and disposals are recorded
        as other income or expense. Property and equipment are depreciated over
        their estimated useful lives. Leasehold improvements and assets
        financed under capital leases are amortized over their estimated useful
        lives or the lease term, whichever is shorter. Depreciation and
        amortization are computed using straight-line and accelerated methods
        over the following useful lives:

                                                         Years
                                                         -----
              Plant and equipment . . . . . . . .        5-10
              Furniture and fixtures. . . . . . .        7
              Transportation equipment. . . . . .        5-10

        Income Taxes

        The Company utilizes the liability method of accounting for income
        taxes as set forth in Statement of Financial Accounting Standards No.
        109, "Accounting for Income Taxes" (SFAS 109). Under the liability
        method, deferred taxes are determined based on the difference between
        the financial statement and tax bases of assets and liabilities using
        enacted tax rates in effect in the years in which the differences are
        expected to reverse. An allowance against deferred tax assets is
        recorded when it is more likely than not that such tax benefits will
        not be realized.

Note 2  Major Customer and Geographic Area Data


        Revenue from shipments in the six months ended December 31, 1995 and
        the year ended June 30, 1995 to the largest customer represented 14.9%
        and 21.0% respectively, of total revenue. Revenue from shipments in the
        six months ended December 31, 1995 and the year ended June 30, 1995 to
        the second largest customer represented 14.0% and 13.8% respectively,
        of total revenue.

        Sales by geographical area are as follows:

                                     Six months       Year
                                        Ended        Ended
                                      12/31/95      6/30/95
                                     ----------   ----------
                         Australia   $  408,841   $  340,678
                         Other        1,047,342      804,946
                                     ----------   ----------
                                     $1,456,183   $1,145,624
                                     ==========   ==========


        All identifiable assets at December 31, 1995 and June 30, 1995 were
        located in Australia.

                                     F-7

<PAGE>


                      COLLAGE INTERNATIONAL PTY LIMITED
                                      
                  NOTES TO FINANCIAL STATEMENTS (continued)


Note 3  Related Party Transactions

        The Company sold the following amounts of products to duty free shops
        operated by a related party:

                                           Six months         Year
                                             Ended            Ended
                                            12/31/95         6/30/95
                                          -----------      -----------
                                          $   382,276      $   804,629
                                          ===========      ===========
              Percentage of Total Sales          34.8%            20.2%

Note 4  Leases

        Operating leases

        The Company conducts a portion of its operations in leased facilities
        under noncancelable operating leases expiring through August 15, 1999.
        In addition, the Company leases equipment under noncancelable operating

        leases expiring through December 2, 1999. The minimum future rental
        commitments under operating leases are as follows:

          Year ending        
          June 30,              Facilities  Equipment    Total
          -----------           ----------  ---------  --------
             1996  ...........   $ 85,844   $  8,913   $ 94,762
             1997  ...........     90,755     15,306    106,061
             1998  ...........     95,290     15,306    110,596
             1999  ...........    100,055     12,795    112,850
          Thereafter .........     16,948      5,132     22,080
                                ----------  ---------  --------

                                 $388,897   $ 57,452   $446,349
                                ==========  =========  ========

        Rental expense for all operating leases is $45,987 and $60,991 for the
        six months ended December 31, 1995 and the year ended June 30, 1995,
        respectively.


Note 5  Income Taxes

        A reconciliation of the provision for income taxes to the Australian
        statutory rate is as follows:

<TABLE>
<S>                                       <C>           <C>    <C>          <C>
        Income taxes computed at
          the Australian statutory rate   $ 61,779      36.0%  $  3,832     36.0%
        Other                               (2,468)     (1.4)%      478      4.0%
                                          --------      ----   --------     ----
                                          $ 59,311      34.6%  $  4,311     40.0%
                                          ========             ========
</TABLE>


                                      F-8



<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-KSB/A to be signed on its behalf by the undersigned,
thereunto duly authorized.

                                       ESSENTIAL RESOURCES, INC.

                                       By: /s/ Phillip Cook
                                           ----------------------------------
                                           Phillip Cook
                                           President, Chief Executive
                                            Officer and Chairman of the Board

Dated:  October 28, 1996

           Pursuant to the requirements of the Securities Exchange Act of 1934,
this Report has been signed below by the following persons, which include the
Principal Executive Officer, the Principal Financial Officer and a majority of
the Board of Directors, on behalf of the Registrant and in the capacities and
on the dates indicated:



Name                          Title                                 Date
- ----                          -----                                 ----

/s/ Phillip Cook   President, Chief Executive Officer, Chief    October 28, 1996
- -----------------    Financial Officer and Chairman of the
Phillip Cook         Board and a Director (Principal Executive 
                     and Financial Officer)
                       
                       
/s/ Thomas Gaines    Director                                   October 28, 1996
- -----------------
Thomas Gaines             
                       


<PAGE>

                                                                    EXHIBIT 3a.

                          Articles of Incorporation
                                      Of
                          Altara International, Inc.

I THE UNDERSIGNED natural person of the age of 21 years or more, as acting
incorporator of a corporation under the Private Corporations provisions Section
78-010, et. seq., NEVADA REVISED STATUTES, (hereinafter referred to as the
"N.R.S."), adopt the following Articles of Incorporation for such corporation

                                  ARTICLE I
                                      
                                     NAME

The name of the Corporation is ALTARA INTERNATIONAL, INC.

                                  ARTICLE II
                                      
                               PRINCIPAL OFFICE

The initial principal office of the Corporation shall be located at 8 South
Forth Street, Las Vegas, Nevada, 89106, and/or such other
place as the directors shall designate.

                                 ARTICLE III
                                      
                                   DURATION

The period of duration of the Corporation is perpetual.

                                  ARTICLE IV
                                      
                             PURPOSES AND POWERS

The purposes for which the Corporation is organized are to engage in any
activity or business not in conflict with the laws of the State of Nevada or of
the United States of America, and without limiting the generality of the
foregoing, specifically, to have and to exercise all the powers now or hereafter
conferred by the laws of the State of Nevada upon corporations organized and any
and all acts amendatory thereof and supplemental thereto.

                                  ARTICLE V
                                      
                              AUTHORIZED SHARES

The aggregate number of shares which the Corporation shall have authority to
issue is 25,000,000 shares, having a par value of $0.001 per share. The
stock shall be designated as Class "A" voting common stock and shall have the
same rights and preferences. The common stock shall not be divided into classes
and may not be issued in series. Fully paid stock of this Corporation shall not
be liable for any further call or assessment. The total capitalization of the

Corporation shall be $25,000.


<PAGE>




                                  ARTICLE VI
                                      
                              PRE-EMPTIVE RIGHTS

No stockholder of the Corporation shall, because of his ownership of stock, have
a pre-emptive or other right to purchase, subscribe for or take part of any of
the notes, debentures, bonds or other securities convertible into or carrying
options for warrants to purchase stock of the Corporation issued, optioned or
sold by it after its incorporation, except as may be otherwise stated in these
Articles of Incorporation or by an amended certificate of said Articles duly
filed, may at any time be issued, auctioned for sale and sold or disposed of by
the Corporation pursuant to the resolution of its Board of Directors to such
person, persons or organizations and upon such terms as may to such Board of
Directors seem proper, without first offering such stock or securities or any
part thereof to existing stockholders, except as required in Article V of these
Articles of Incorporation.

                                 ARTICLE VII
                                      
                               VOTING OF SHARES

Each outstanding share of the class "A" common stock of the Corporation shall be
entitled to one vote on each matter submitted to a vote at a meeting of the
stockholders. Each shareholder shall be entitled to vote his or its shares in
person or by proxy, executed in writing by such shareholder or by its duly
authorized attorney in fact. At each election for directors, every shareholder
entitled to vote at such election shall have the right to vote in person or by
proxy, the number of shares owned by his or it for as many persons as there are
directors to be elected and for whose election he or it has the right to vote,
but the shareholder shall have no right, whatsoever, to accumulate his or its
votes with regard to such election.

                                 ARTICLE VIII
                                      
                                  DIRECTORS

The governing board of this Corporation shall be called directors, and the
number of directors may from time to time be specified by the By-laws of the
Corporation at not less than one, nor more than fifteen. When the By-laws do not
specify the number of directors, the number of directors shall be three (3), or
equal to the number of shareholders should there be less than three initial
shareholders. The name of the initial director, being also the incorporator and
sole shareholder, is:

Name                                Address
Leslie H. Shaw                      3760 So. Highland Dr., #300, Salt Lake City,

                                    UT 84106


<PAGE>



which director shall hold office until the first meeting of the shareholders 
of the Corporation and until his or her successors have been duly elected and 
qualified. Directors need not be residents of the State of Nevada or 
shareholders of the Corporation.

                                  ARTICLE IX
                                      
                                 INCORPORATOR

The name and address of the sole incorporator and sole initial shareholder of
this Corporation is:

Name                                Address
Leslie H. Shaw                      3760 So. Highland Dr., #300, Salt Lake City,
                                    UT 84106


Dated this 8th day of February 1990.


                                                 /s/Leslie H. Shaw
                                                    Incorporator


State of Utah                       )
                                    )ss:
County of Salt Lake                 )

Personally appeared before me this 8th day of February 1990, Leslie H. Shaw,
signer of the foregoing instrument who being by me first duly sworn, declared
that she is the person who signed the foregoing as incorporator and that the
statements contained therein are true.


                                               /s/NOTARIAL SIGNATURE
[  SEAL  ]                                     Notary Public residing in
                                                 Salt Lake


<PAGE>



                               Amendment To The
                          Articles of Incorporation
                                      of
                               Zygon Corporation
              (Name Changed Herein to Essential Resources, Inc.)

         WHEREAS, there was issued by the Secretary of State a Charter dated
March 14, 1990, constituting and creating ALTARA INTERNATIONAL, INC., a
corporation organized under the laws of this state with its principal place of
business in Las Vegas, Nevada, and changed its name to Zygon Corporation on July
27, 1995, and a capital stock of Twenty-Five Thousand Dollars ($25,000.00),
divided into Twenty-Five Million (25,000,000) shares of a par value of one mill
(1/10 cent) each, empowering it to engage in any activity or business not in
conflict with the laws of the State of Nevada or of the United States of
America.

         The undersigned, President and Secretary of Zygon Corporation hereby
certify that by resolutions duly adopted unanimously by the Board of Directors
of the Company pursuant to written action effective as of January 10, 1996, and
by resolutions duly adopted by a majority of the shareholders of all classes of
stock outstanding and entitled to vote thereon of the Company pursuant to
written action effective as of January 10, 1996, amending the Articles of
Incorporation as follows:

         That Article I, be amended and changed to read as follows:

Name:         The name of the Corporation is Essential Resources, Inc.

         WHEREFORE, they pray that the Articles of Incorporation of Zygon
Corporation be so amended.

DATED this 12th day of January, 1996.




                                                  /s/Jerry Peterson
                                                  Jerry Peterson, President



/s/David R. Yeaman
David R. Yeaman, Secretary



STATE OF UTAH                       )
                                    :ss
County of Salt Lake                 )



         On this 12th day of January, 1996, before me, a notary public,


<PAGE>



personally appeared Jerry Peterson and David R. Yeaman, known to me to be the
persons whose names are subscribed to the within document, and acknowledge that
they executed the same.


/s/NOTARIAL SIGNATURE
Notary Public

[ SEAL ]

<PAGE>



                               AMENDMENT TO THE
                                      
                          ARTICLES OF INCORPORATION
                                      
                                      OF
                                      
                          ALTARA INTERNATIONAL, INC.
                                      
                  (NAME CHANGED HEREIN TO ZYGON CORPORATION)

         WHEREAS, there was issued by the Secretary of State a Charter dated
March 14, 1990, constituting and creating ALTARA INTERNATIONAL, Inc., a
corporation organized under the laws of the state with its principal place of
business in Las Vegas, Nevada, and a capital stock of Twenty-Five Thousand
Dollars ($25,000.00), divided into Twenty-Five Million (25,000,000) shares of a
par value of one mill (1/10 cent) each, empowering it to engage in any activity
or business not in conflict with the laws of the State of Nevada or of the
United States of America.

         The undersigned, President and Secretary of ALTARA INTERNATIONAL, Inc.
hereby certify that the special meeting of shareholders was held on July 18,
1995. At the time of the meeting there were 1,400,00 shares outstanding and
entitled to vote, 1,360,400 shares present in person or by proxy and the
1,360,400 shares voted in favor of no shares voting against, amending the
Articles of Incorporation as follows:

         That Article I, be amended and changed to read as follows:

Name:             The name of the Corporation is ZYGON CORPORATION

         WHEREFORE, they [  ] that the Articles of Incorporation of
ALTARA INTERNATIONAL, INC. be so amended.



<PAGE>


DATED this 18th day of July, 1995.




                                                 /s/JERRY PETERSON
                                                 Jerry Peterson, President



/s/ David R. Yeaman
David R. Yeaman, Secretary




STATE OF UTAH                       )
                                    ):
County of Salt Lake                 )

         On this 18th day of July, 1995, before me, a notary public, personally
appeared Jerry Peterson and David R. Yeaman, known to me to be the persons whose
names are subscribed to the within document, and acknowledge that they executed
the same.



/s/NOTARIAL SIGNATURE
Notary Public                                        [  SEAL   ]



<PAGE>

                                                                  EXHIBIT 3b

                                    BY-LAWS
                                       
                                      OF
                                       
                           ESSENTIAL RESOURCES, INC.
                                       
                            (A Nevada Corporation)
                                       
                                       
                                       
                                   ARTICLE 1
                                 STOCKHOLDERS


         1.1 Place of Meetings. Every meeting of stockholders shall be held at
the office of the Corporation or at such other place within or without the State
of Nevada as shall be specified or fixed in the notice of such meeting.

         1.2 Annual Meeting. A meeting of stockholders shall be held for the
election of directors and the transaction of other business at such hour and on
such business day as shall be determined each year by the Board of Directors of
the Corporation (the "Board") and designated in the notice of meeting. If the
annual meeting is not held as herein prescribed, a special meeting for the
election of directors may be called as provided by law.

         1.3 Special Meetings of Stockholders. A special meeting of
stockholders, unless otherwise prescribed by statute, may be called at any time
by the Chairman, President, Secretary or the Board. At any special meeting of
stockholders only such business may be transacted as is related to the purpose
of purposes of such meeting set forth in the notice thereof given pursuant to
Section 1.5 of the By-laws.

         1.4 Fixing Record Date for Determination of Stockholders of
             Record.

             1.4.1 In order that the Corporation may determine the
stockholders entitled to notice of or to vote at any meeting of stockholders or
any adjournment thereof, the Board may fix a record date, which record date
shall not precede the date upon which the resolution fixing the record date is
adopted by the Board, and which record date shall not be more than sixty nor
less than ten days before the date of such meeting. If no record date is fixed
by the Board, the record date for determining stockholders entitled to notice of
or to vote at a meeting of stockholders shall be at the close of business on the
day next preceding the day on which notice is given, or, if notice is waived, at
the close of business on the day next preceding the day on which the meeting is
held. A determination of stockholders of record entitled to notice of or to vote
at a meeting of stockholders shall apply to any adjournment of the meeting;
providing, however, that the Board may fix a new 

                                       


<PAGE>

record date for the adjourned meeting.


             1.4.2 In order that the Corporation may determine the
stockholders entitled to consent to corporate action in writing without a
meeting, the Board may fix a record date, which record date shall not precede
the date upon which the resolution fixing the record date is adopted by the
Board, and which date shall not be more than ten days after the date upon which
the resolution fixing the record date is adopted by the Board. If no record date
has been fixed by the Board, the record date for determining stockholders
entitled to consent to corporate action in writing without a meeting, when no
prior action by the Board is required by applicable law, shall be the first date
on which a signed written consent setting forth the action taken or proposed to
be taken is delivered to the Corporation by delivery to its registered office in
the State of Nevada, its principal place of business, or an officer or agent of
the Corporation having custody of the book in which proceedings of meetings of
stockholders are recorded. Delivery made to the Corporation's registered office
shall be by hand or by certified or registered mail, return receipt requested.
If no record date has been fixed by the Board and prior action by the Board is
required by applicable law, the record date for determining stockholders
entitled to consent to corporate action in writing without a meeting shall be at
the close of business on the day on which the Board adopts the resolution taking
such prior action.

             1.4.3 In order that the Corporation may determine the
stockholders entitled to receive payment of any dividend or other distribution
or allotment of any rights or the stockholders entitled to exercise any rights
in respect of any change, conversion or exchange of stock, or for the purpose of
any other lawful action, the Board may fix a record date, which record date
shall not precede the date upon which the resolution fixing the record date is
adopted, and which record date shall be not more than sixty days prior to such
action. If no record date is fixed, the record date for determining stockholders
for any such purpose shall be at the close of business on the day on which the
Board adopts the resolution relating thereto.

         1.5 Notice of Meetings of Stockholders.

             1.5.1 Except as otherwise provided in Sections 1.4 and 1.6 of
the By-laws, whenever under applicable law or the Certificate of Incorporation
or the By-laws, stockholders are required or permitted to take any action at a
meeting, written notice of the meeting shall be given stating the place, date
and hour of the meeting and, in the case of a special meeting, the purpose or
purposes for which the meeting is called.

             1.5.2 Unless otherwise provided by applicable law, written
notice of any meeting shall be given, personally or by 

                                       2

<PAGE>


mail, not less than ten nor more than 60 days before the date of the meeting, to
each stockholder entitled to vote at such meeting.  If mailed, such notice 
shall be deemed to be given when deposited in the United States mail, postage 
prepaid, directed to the stockholder at his address as it appears on the 
records of the Corporation. An affidavit of the Secretary or an Assistant
Secretary or of the transfer agent of the Corporation that the notice required
by this section has been given shall, in the absence of fraud, be prima facie
evidence of the facts stated therein.

             1.5.3 When a meeting is adjourned to another time or place,
notice need not be given of the adjourned meeting if the time and place thereof
are announced at the meeting at which the adjournment is taken. At the adjourned
meeting any business may be transacted that might have been transacted at the
original meeting. If the adjournment is for more than 30 days, or if after the
adjournment a new record date is fixed for the adjourned meeting, a notice of
the adjourned meeting shall be given to each stockholder of record entitled to
vote at the meeting.

         1.6 Waiver of Notice.

             1.6.1 Whenever notice is required to be given to any
stockholder under any provision of applicable law or the Certificate of
Incorporation or the By-laws, a written waiver, signed by the stockholder
entitled to notice, whether before or after the time stated therein, shall be
deemed equivalent to notice. Attendance of a stockholder at a meeting shall
constitute a waiver of notice of such meeting, except when the stockholder
attends a meeting for the express purpose of objecting, at the beginning of the
meeting, to the transaction of any business because the meeting is not lawfully
called or convened. Neither the business to be transacted at, nor the purpose
of, any regular or special meeting of the stockholders need be specified in any
written waiver of notice.

             1.6.2 Whenever notice is required to be given, under any
provision of applicable law or the Certificate of Incorporation or By-laws of
the Corporation, to any stockholder to whom (a) notice of two consecutive annual
meetings, and all notices of meetings or of the taking of action by written
consent without a meeting to such person during the period between such two
consecutive annual meetings, or (b) all, and at least two, payments (if sent by
first class mail) of dividends or interest on securities during a twelve month
period, have been mailed addressed to such person at his address as shown on the
records of the Corporation and have been returned undeliverable, the giving of
such notice to such person shall not be required. Any action or meeting which
shall be taken or held without notice to such person shall have the same force
and effect as if such notice had been duly given. If any such person shall
deliver to the Corporation a written notice setting forth his then current
address, the requirement that notice be given to such 


                                       3

<PAGE>

person shall be reinstated.




         1.7 List of Stockholders. The Secretary shall prepare and make, or
cause to be prepared and made, at least ten days before every meeting of
stockholders, a complete list of the stockholders entitled to vote at the
meeting, arranged in alphabetical order, and showing the address of each
stockholder and the number of shares registered in the name of each stockholder.
Such list shall be open to the examination of any stockholder, for any purpose
germane to the meeting, during ordinary business hours, for a period of at least
ten days prior to the meeting, either at a place within the city where the
meeting is to be held, which place shall be specified in the notice of the
meeting, or, if not so specified, at the place where the meeting is to be held.
The list shall also be produced and kept at the time and place of the meeting
during the whole time thereof, and may be inspected by any stockholder who is
present.

         1.8 Quorum of Stockholders; Adjournment; Required Vote.

             1.8.1 At all meetings of the stockholders, the holders of
shares representing a majority of the votes entitled to be cast at the meeting
shall constitute a quorum for the transaction of any business, except when
stockholders are required to vote by class, in which event the holders of shares
representing a majority of the votes entitled to be cast at the meeting by such
class shall constitute a quorum of such class, except as otherwise provided by
statute or in the Certificate of Incorporation. The holders of shares
representing a majority of the votes entitled to be cast by those present in
person or represented by proxy at any meeting of stockholders, including an
adjourned meeting, whether or not a quorum is present, may adjourn such meeting
to another time and place.

             1.8.2 Except as otherwise provided by applicable law, the
Certificate of Incorporation, or the By-laws, the affirmative vote of the
holders of shares representing a majority of the votes entitled to be cast on
the subject by stockholders present in person or represented by proxy at the
meeting shall be the act of the stockholders.

         1.9 Voting; Proxies.

             1.9.1 Every stockholder of record shall be entitled at every
meeting of stockholders to the number of votes specified in the Certificate of
Incorporation for each share of capital stock standing in his name on the record
of stockholders determined in accordance with Section 1.4 of the By-laws.

             1.9.2 Elections of directors need not by written ballot unless the
chairman of the meeting shall deem it desirable. In voting on any other 
question on which a vote by ballot is required

                                       4

<PAGE>

by law or the chairman of the meeting shall deem is desirable, the voting shall
be by ballot. Each ballot shall be signed by the stockholder voting or by his
proxy, and shall state the number of shares voted.  On all other questions, the

voting may be via voice.

             1.9.3 Each stockholder entitled to vote at a meeting of
stockholders or to express consent or dissent to corporate action in writing
without a meeting may authorize another person or persons to act for him by
proxy.

         1.10 Selection and Duties of Inspectors at Meetings of Stockholders.
The Board, in advance of any meeting of stockholders, may appoint one or more
inspectors to act at the meeting or any adjournment thereof. If inspectors are
not so appointed, the person presiding at such meeting may, and on the request
of any stockholder entitled to vote thereat shall, appoint one or more
inspectors. In case any person appointed fails to appear or act, the vacancy may
be filled by appointment made by the Board in advance of the meeting or at the
meeting by the person presiding thereat. Each inspector, before entering upon
the discharge of his duties, shall take and sign an oath faithfully to execute
the duties of inspector at such meeting with strict impartiality and according
to the best of his ability. The inspector or inspectors shall determine the
number of shares outstanding and the voting power of each, the shares
represented at the meeting, the existence of a quorum, the validity and effect
of proxies, and shall receive votes, ballots or consents, hear and determine all
challenges and questions arising in connection with the right to vote, count and
tabulate all votes, ballots or consents, determine the result, and do such acts
as are proper to conduct the election or vote with fairness to all stockholders.
On request of the person presiding at the meeting or any stockholder entitled to
vote thereat, the inspector or inspectors shall make a report in writing of any
challenge, question or matter determined by him or them and execute a
certificate of any fact found by him or them. Any report or certificate made by
the inspector or inspectors shall be prima facie evidence of the facts stated
and of the vote as certified by him or them. No director or candidate for office
of director shall act as inspector at an election of directors. Inspectors need
not be stockholders.

         1.11 Organization. At every meeting of stockholders, the Chairman of
the Board (the "Chairman") shall act as chairman of such meeting. In the absence
of the Chairman, or if there be none the President or in the absence of the
President, a Vice President, and in case more than one Vice President shall be
present, that Vice President designated by the Board (or in the absence of any
such designation, the Vice President most senior) shall act as chairman of the
meeting. The secretary, or in his absence one of the Assistant Secretaries,
shall act as secretary of the meeting. In case none of the officers so
designated to act as chairman or secretary of the meeting, respectively, shall
be present, a chair-

                                       5

<PAGE>

man or secretary of the meeting, as the case may be, shall be chosen by the
stockholders.
         1.12 Order of Business. The order of business at all meetings of
stockholders shall be as determined by the chairman of the meeting, but the
order of business to be followed at any meeting at which a quorum is present may
be changed by act of the stockholders.


         1.13 Written Consent of Stockholders Without a Meeting. Unless
otherwise provided in the Certificate of Incorporation, any action required to
be taken at any annual or special meeting of stockholders of the Corporation, or
any action which may be taken at any annual or special meeting of such
stockholders, may be taken without a meeting, without prior notice and without a
vote, if a consent or consents in writing, setting forth the action so taken,
shall be signed by the holders of outstanding stock having not less than the
minimum number of votes that would be necessary to authorize or take such action
at a meeting at which all shares entitled to vote thereon were present and
voted. Each written consent shall bear the date of signature of each stockholder
who signs the consent. Prompt notice of the taking of the corporate action
without a meeting by less than unanimous written consent shall be given to those
stockholders who have not consented in writing and who were entitled to vote.

                                   ARTICLE 2
                                   DIRECTORS

         2.1 General Powers. Except as otherwise provided in the Certificate of
Incorporation or applicable law, the business and affairs of the Corporation
shall be managed by or under the direction of the Board. The Board may adopt
such rules and regulations, not inconsistent with the Certificate of
Incorporation or the By-laws or applicable law, as it may deem proper for the
conduct of its meetings and the management of the Corporation. In addition to
the powers expressly conferred by the By-laws, the Board may exercise all powers
and perform all acts which are not required, by the By-laws or the Certificate
of Incorporation or by law, to be exercised and performed by the stockholders.


                                       6

<PAGE>




         2.2 Number. The Board of the Corporation shall consist of one or more
directors, the exact total number of directors to be such number as may be fixed
from time to time by vote of a majority of the entire Board.

         2.3 Term of Office of Directors. Each director shall hold office until
the next annual meeting of stockholders and until his successor has been elected
and qualified; provided however, that a director may resign at any time.
Directors need not be stockholders.

         2.4 Vacancies. Any vacancy occurring in the Board caused by death,
resignation, or removal, and any newly created directorship resulting from an
increase in the number of directors may be filled by a majority of the directors
in office, although less than a quorum, or by the sole remaining director. Each
director chosen to fill a vacancy or newly created directorship shall hold
office until his successor shall be elected and qualified.

         2.5 Election. Directors shall, except as otherwise required by law or
by the Certificate of Incorporation, be elected by a plurality of the votes cast

at a meeting of stockholders by the holders of shares entitled to vote in the
election.

         2.6 Certain Vacancies. Except as otherwise provided in the Certificate
of Incorporation, when one of more directors shall resign from the Board,
effective at a future date, a majority of the directors then in office,
including those who have so resigned, shall have power to fill such vacancy or
vacancies, the vote thereon to take effect when such resignation or resignations
shall become effective and each director so chosen shall hold office as provided
in this Article in the filling of other vacancies.

         2.7 Resignations. Any director may resign at any time by written notice
to the Corporation. Such resignation shall take effect at the time therein
specified, and, unless otherwise specified, the acceptance of such resignation
shall not be necessary to make it effective.

         2.8 Removal of Directors or of the Entire Board. Any director may be
removed with or without cause by vote or consent of holders of shares
representing a majority of the votes then entitled to be cast at an election of
directors.

         2.9 Compensation. Each director, in consideration of his services as
such, shall be entitled to receive from the Corporation such amount per annum or
such fees for attendance at directors' meetings or both, as the Board may from
time to time determine, together with reimbursement for the reasonable expenses
incurred by

                                       7

<PAGE>



him in connection with the performance of his duties. Each director who shall
serve as a member of any committee of directors in consideration of his serving
as such shall be entitled to such additional amount per annum or such fees for
attendance at committee meetings, or both, as the Board may from time to time
determine, together with reimbursement for the reasonable expenses incurred by
him in the performance of his duties. Nothing contained in this section shall
preclude any director from serving the Corporation or its subsidiaries in any
other capacity and receiving proper compensation therefor.

         2.10 Place and Time of Meetings of the Board. Meetings of the Board,
regular or special, may be held at any place within or without the State of
Nevada. The times and places for holding meetings of the Board may be fixed from
time to time by resolution of the Board or (unless contrary to resolution of the
Board) in the notice, or waiver of notice, of the meeting.

         2.11 Annual Meetings. On the day when and at the place where the annual
meeting of stockholders for the election of directors is held, and as soon as
practicable thereafter, the Board may hold its annual meeting, without notice of
such meeting, for the purposes of organization, the election of officers and the
transaction of other business. The annual meeting of the Board may be held at
any other time and place specified in a notice given as provided in Section 2.13

of the By-laws for special meetings of the Board or in a waiver of notice
thereof.

         2.12 Regular Meetings. Regular meetings of the Board may be held at
such times and places as may be fixed from time to time by the Board. Unless
otherwise required by the Board, regular meetings of the Board may be held
without notice. If any day fixed for a regular meeting of the Board shall be a
Saturday or Sunday or a legal holiday at the place where such meeting is to be
held, then such meeting shall be held at the same hour at the same place on the
first business day thereafter which is not a Saturday, Sunday or legal holiday.

         2.13 Special Meetings. Special meetings of the Board shall be held
whenever called by the Chairman or by the President or by the Secretary, any
Assistant Secretary or by any two or more directors. Notice of each special
meeting of the Board shall, if mailed, be addressed to each director at the
address designated by him for that purpose or, if none is designated, at his
last known address at least two days before the date on which the meeting is to
be held; or such notice shall be sent to each director at such address by
telegraph, cable, telecopier, or wireless, or be delivered to him personally,
not later than the day before the date on which such meeting is to be held.
Every such notice shall state the time and place of the meeting but need not
state the purposes of the meeting, except to the extent required by law. If
mailed, each notice shall be deemed given when deposited, with postage

                                       8

<PAGE>



thereon prepaid, in a post office or official depository under the exclusive
care and custody of the United States post office department. Such mailing shall
be by first class mail.

         2.14 Adjourned Meetings. A majority of the directors present at any
meeting of the Board, including an adjourned meeting, whether or not a quorum is
present, may adjourn such meeting to another time and place. Notice of any
adjourned meeting of the Board need not be given to any director whether or not
present at the time of the adjournment. Any business may be transacted at any
adjourned meeting that might have been transacted at the meeting as originally
called.

         2.15 Waiver of Notice. Whenever notice is required to be given to any
director or member of a committee of directors under any provision of applicable
law or of the Certificate of Incorporation or By-laws, a written waiver, signed
by the person entitled to notice, whether before or after the time stated
therein, shall be deemed equivalent to notice. Attendance of a person at a
meeting shall constitute a waiver of notice of such meeting, except when the
person attends a meeting for the express purpose of objecting, at the beginning
of the meeting, to the transaction of any business because the meeting is not
lawfully called or convened. Neither the business to be transacted at, nor the
purpose of, any regular or special meeting of the directors, or members of a
committee of directors, need be specified in any written waiver of notice.


         2.16 Organization. At each meeting of the Board, the Chairman or in the
absence of the Chairman, the President, or in the absence of the President, a
chairman chosen by a majority of the directors present, shall preside. The
Secretary shall act as secretary at each meeting of the Board. In case the
Secretary shall be absent from any meeting of the Board, an Assistant Secretary
shall perform the duties of secretary at such meeting; and in the absence from
any such meeting of the Secretary and all Assistant Secretaries, the person
presiding at the meeting may appoint any person to act as secretary of the
meeting. With the concurrence of a majority of the Board, any person present at
a meeting of the Board may act as chairman or secretary of the meeting,
notwithstanding the presence thereat of the Chairman, President, Secretary, or
an Assistant Secretary, as the case may be.

         2.17 Quorum of Directors. A majority of the total number of directors
shall constitute a quorum for the transaction of business or of any specified
item of business at any meeting of the Board.

         2.18 Action by the Board. All corporate action taken by the Board or of
any committee thereof shall be taken at a meeting of the Board, or of such
committee, as the case may be, except that any action required or permitted to
be taken at any meeting of the Board, or of any committee thereof, may be taken
without a meeting

                                       9

<PAGE>



if all members of the Board or committee, as the case may be, consent thereto in
writing, and the writing or writings are filed with the minutes of proceedings
of the Board or committee. Members of the Board, or any committee designated by
the Board, may participate in a meeting of the Board, or of such committee, as
the case may be, by means of conference telephone or similar communications
equipment by means of which all persons participating in the meeting can hear
each other, and participation in a meeting pursuant to this sentence shall
constitute presence in person at such meeting. Except as otherwise provided by
the Certificate of Incorporation or By Law, the vote of a majority of the
directors present (including those who participate by means of conference
telephone or similar communications equipment) at the time of the vote, if a
quorum is present at such time, shall be the act of the Board.

                                   ARTICLE 3
                            COMMITTEES OF THE BOARD
                                       
             The Board may, by resolution passed by a majority of the whole
Board, designate one or more committees, each committee to consist of one or
more of the directors of the Corporation. The Board may designate one or more
directors as alternate members of any committee, who may replace any absent or
disqualified member at any meeting of the committee. In the absence or
disqualification of a member of a committee, the member or members thereof
present at any meeting and not disqualified from voting, whether or not he or
they constitute a quorum, may unanimously appoint another member of the Board to
act at the meeting in the place of any such absent or disqualified member. Any

such committee, to the extent provided in the resolution of the Board, shall
have and may exercise all the powers and authority of the Board in the
management of the business and affairs of the Corporation, and may authorize the
seal of the Corporation to be affixed to all papers which may require it; but no
such committee shall have the power or authority in reference to amending the
Certificate of Incorporation (except that a committee may, to the extent
authorized in the resolution or resolutions providing for the issuance of shares
of stock adopted by the Board of Directors, fix the designations and any of the
preferences or rights of such shares relating to dividends, redemption,
dissolution, any distribution of assets of the Corporation or the conversion
into, or the exchange of such shares for, shares of any other class or classes
or any other series of the same or any other class or classes of stock of the
Corporation or fix the number of shares of any series of stock or authorize the
increase or decrease of the shares of any series), adopting an agreement of
merger or consolidation, recommending to the stockholders the sale, lease or
exchange of all of substantially all of the Corporation's property and assets,
recommending to the stockholders a dissolution of the Corporation or a
revocation of a dissolution, or amending the Bylaws; and, unless the resolution
designating it expressly so provides, no such committee shall have the power or
authority to

                                      10

<PAGE>



declare a dividend or to authorize the issuance of stock or to adopt a
certificate of ownership and merger.

                                   ARTICLE 4
                                   OFFICERS

         4.1  Officers, Title, Elections, Terms.

             4.1.1 The Corporation shall have a President and a Secretary and
may have a Chairman, one or more Executive Vice Presidents, Senior Vice
Presidents, Vice Presidents, or Assistant Vice Presidents, a Treasurer, a
Controller, each of whom shall be elected by the Board at its annual meeting
following the annual meeting of the stockholders, to hold office until the
meeting of the Board next following the next annual meeting of stockholders and
until his successor has been elected and qualified.

             4.1.2 Any number of offices may be held by the same person unless
the Certificate of Incorporation otherwise provides.

             4.1.3  Any vacancy in any office may be filled for the unexpired
portion of the term by the Board.

             4.1.4 Any officer elected by the Board may be removed with or
without cause at any time by the Board.

             4.1.5 Any officer may resign his office at any time by delivering
his resignation to the Chairman, if any, the President, or the Secretary. Such

resignation shall take effect at the time specified therein, or, if no time is
specified, at the time of its receipt by the Corporation. The acceptance of a
resignation shall not be necessary to make it effective, unless expressly so
provided in the resignation.

             4.1.6  The salaries of all officers of the Corporation shall be
fixed by the Board.

         4.2  Powers and Duties of the Chairman.

              The Chairman, if one shall be elected, shall be the chief 
executive officer of the Corporation and, subject to the control and direction
of the Board, shall supervise, manage and direct the business of the Corporation
and shall communicate to the Board and any committee thereof reports, proposals,
and recommendations for their respective consideration or action. The Chairman
shall preside at all meetings of the stockholders and of the Board and shall
have and perform such other duties as from time to time may be assigned to him
by the Board.


                                      11

<PAGE>



         4.3  Powers and Duties of President.

         The President shall be the chief operating officer of the Corporation
and, subject to the control and direction of the Board and the Chairman, shall
do and perform all other acts and things incident to the position of President,
including the signing of contracts and other documents in the name of the
Corporation, except as may be otherwise provided in these by-laws or ordered by
the Board. If no Chairman shall be elected, or if elected, in his absence, the
President shall perform all duties and exercise all powers of the Chairman. The
President is empowered to appoint Assistant Secretaries or Assistant Treasurers
of the Corporation to serve at his convenience, removable at any time, with or
without, cause by the President.

         4.4  Powers and Duties of Executive Vice Presidents,
              Senior Vice Presidents, Vice Presidents and
              Assistant Vice Presidents.

         Each Vice President shall have such powers and perform such duties as
the Board, the Chairman, if any, or the President may from time to time
prescribe, and shall perform such other duties as may be prescribed in these
By-Laws. In the absence of the President, unless the Board shall otherwise
determine, the Vice President most senior in service shall perform all duties
and exercise all powers of the President. In addition, in the absence of the
President, each Vice President shall have the power to appoint Assistant
Treasurers or Assistant Secretaries of the Corporation, removable at any time,
with or without cause, by the President or appointing Vice President.

         4.5  Powers and Duties of Treasurer and Assistant Treasurers.


         (a) The Treasurer, if one shall be elected, shall have the care and
custody of all the funds and securities of the Corporation except as may be
otherwise ordered by the Board, and shall cause such funds to be deposited to
the credit of the Corporation in such banks or depositories as may be designated
by the Board, and shall cause such securities to be placed in safekeeping in
such manner as may be designated by the Board.

         (b) The Treasurer or an Assistant Treasurer or such other person or
persons as may be designated for such purpose by the Board, may endorse in the
name and on behalf of the Corporation all instruments for the payment of money,
bills of lading, warehouse receipts, insurance policies and other commercial
documents requiring such endorsement.

         (c) The Treasurer or an Assistant Treasurer or such other person or
persons as may be designated for such purpose by the Board may sign all receipts
and vouchers for payments made to the Corporation; if no Controller shall be
elected, or if elected, in

                                      12

<PAGE>



his absence, the Treasurer or an Assistant Treasurer shall perform all duties
and exercise all the powers of the Controller.

         (d) The Treasurer shall perform such other duties as may be prescribed
in these by-laws or assigned to him by the President and all other acts incident
to the position of Treasurer. Each Assistant Treasurer shall perform such duties
as may from time to time be assigned to him by the Treasurer or by the Board. In
the event of the absence of the Treasurer, then any Assistant Treasurer may
perform any of the duties and may exercise any of the powers of the Treasurer.
If no Treasurer shall be elected, his duties and functions shall be performed by
such person or persons as the Board shall determine.

         4.6  Powers and Duties of the Controller.

         The Controller, if one shall be elected, shall be in charge of the
accounts of the Corporation; he shall render statements of accounts of the
Corporation to the Board as often as it shall require the same; he shall enter
regularly in books to be kept by him for that purpose, full and accurate account
of all moneys received and paid on account of the Corporation, and of all
securities received and delivered by the Corporation.

         4.7  Powers and Duties of Secretary and Assistant Secretaries.

         (a) The Secretary shall keep the minutes of all proceedings of the
stockholders, the Board and any committees of the Board in proper books provided
for that purpose. The Secretary shall attend to the giving and serving of all
notices of the Corporation, in accordance with the provisions of the By-Laws and
as required by law. The Secretary shall be the custodian of the seal of the
Corporation. The Secretary may, with the Chairman, President, a Vice President,

or other authorized officer, sign all contracts and other documents in the name
of the Corporation, and shall affix or cause to be affixed the seal of the
Corporation to such contracts and other documents requiring the seal of the
Corporation, and when so affixed may attest the same. He shall perform such
other duties as may be prescribed in these By-Laws or assigned to him by the
President and all other acts incident to the position of Secretary.

         (b) Each Assistant Secretary shall perform such duties as may from time
to time be assigned to him by the Secretary or by the Board. In the event of the
absence of the Secretary, then any Assistant Secretary may perform any of the
duties and may exercise any of the powers of the Secretary.

                                   ARTICLE 5
                CONTRACTS, CHECKS, DRAFTS, BANK ACCOUNTS, ETC.
                                       
         5.1  Execution of Contracts.  The Board may authorize any
officer, employee or agent, in the name and on behalf of the Cor-

                                      13

<PAGE>



poration, to enter into any contract or execute and satisfy any instrument, and
any such authority may be general or confined to specific instances, or
otherwise limited.

         5.2 Loans. The Chairman, President, the Treasurer, or any other
officer, employee or agent authorized by the By-laws or by the Board may effect
loans and advances at any time for the Corporation from any bank, trust company
or other institutions or from any firm, corporation or individual and for such
loans and advances may make, execute and deliver promissory notes, bonds or
other certificates or evidences of indebtedness of the Corporation, and, when
authorized by the Board or these By-laws so to do, may pledge and hypothecate or
transfer any securities or other property of the Corporation as security for any
such loans or advances. Such authority as conferred by the Board may be general
or confined to specific instances or otherwise limited.

         5.3 Checks, drafts, Etc. All checks, drafts and other orders for the
payment of money out of the funds of the Corporation and all notes or other
evidences of indebtedness of the Corporation shall be signed on behalf of the
Corporation in such manner as shall from time to time be determined by
resolution of the Board.

         5.4 Deposits. The funds of the Corporation not otherwise employed shall
be deposited from time to time to the order of the Corporation in such banks,
trust companies or other depositories as the Board may select or as may be
selected by an officer, employee or agent to the Corporation to whom such power
may from time to time be delegated by the Board.

                                   ARTICLE 6
                              STOCK AND DIVIDENDS
                                       

         6.1 Certificates Representing Shares. The shares of capital stock of
the Corporation shall be represented by certificates in such form (consistent
with the provisions of applicable law) as shall be approved by the Board. Such
certificates shall be signed by the Chairman or the President or a Vice
President and by the Secretary or an Assistant Secretary or the Treasurer or an
Assistant Treasurer, and may be sealed with the seal of the Corporation or a
facsimile thereof. The signatures of the officers upon a certificate may be
facsimiles, if the certificate is countersigned in facsimile, or otherwise, by a
transfer agent or registrar other than the Corporation itself or its employee.
In case any officer, transfer agent or registrar who has signed or who facsimile
signature has been placed upon any certificate shall have ceased to be such
officer, transfer agent or registrar before such certificate is issued, such
certificate may be issued by the Corporation with the same effect as if such
person was such officer, transfer agent or registrar at the date of issue.



                                      14

<PAGE>



         6.2 Transfer of Shares. Transfers of shares of capital stock of the
Corporation shall be made only on the books of the Corporation by the holder
thereof or by his duly authorized attorney appointed by his power of attorney
duly executed and filed with the Secretary or a transfer agent of the
Corporation, and on surrender of the certificate or certificates representing
such shares of capital stock properly endorsed for transfer (or accompanied by a
properly executed instrument of transfer) and upon payment of all necessary
transfer taxes. Every certificate exchanged returned or surrendered to the
Corporation shall be marked "Cancelled", with the date of cancellation, by the
Secretary or an Assistant Secretary or the transfer agent of the Corporation. A
persons in whose name shares of capital stock shall stand on the books of the
Corporation shall be deemed the owner thereof to receive dividends, to vote as
such owner and for all other purposes as respects the Corporation. No transfer
of shares of capital stock shall be valid as against the Corporation, its
stockholders and creditors for any purpose until such transfer shall have been
entered on the books of the Corporation by an entry showing from and to whom
transferred.

         6.3 Transfer and Registry Agents. The Corporation may from time to time
maintain one or more transfer offices or agents and registry offices or agents
at such place or places as may be determined from time to time by the Board.

         6.4 Lost, Destroyed, Stolen and Mutilated Certificates.  The holder of
any shares of capital stock of the Corporation shall immediately notify the
Corporation of any loss, destruction, theft or mutilation of the certificate
representing such shares, and the Corporation may issue a new certificate to
replace the certificate alleged to have been lost, destroyed, stolen or
mutilated.  The Board may, in its discretion, as a condition to the issue of any
such new certificate, require the owner of the lost, destroyed, stolen or
mutilated certificate, or his legal representatives, to make proof satisfactory
to the Board of such loss, destruction, theft or mutilation and to advertise

such fact in such manner as the Board may require, and to give the Corporation
and its transfer agents and registrars, or such of them as the Board may
require, a bond in such form, in such sums and with such surety or sureties as
the Board may direct, to indemnify the Corporation and its transfer agents and
registrars against any claim that may be made against any of them on account of
the continued existence of any such certificate so alleged to have been lost,
destroyed, stolen or mutilated and against any expense in connection with such
claim.

         6.5 Regulations. The Board may make such rules and regulations as it
may deem expedient, not inconsistent with the By-laws or with the Certificate of
Incorporation, concerning the issue, transfer and registration of certificates
representing shares of its capital stock.

         6.6 Restriction on Transfer of Stock.  A written restriction

                                      15

<PAGE>



on the transfer or registration of transfer of capital stock of the Corporation,
if permitted by law and noted conspicuously on the certificate representing such
capital stock, may be enforced against the holder of the restricted capital
stock or any successor or transferee of the holder including an executor,
administrator, trustee, guardian or other fiduciary entrusted with like
responsibility for the person or estate of the holder. A restriction on the
transfer or registration of transfer of capital stock of the Corporation may be
imposed either by the Certificate of Incorporation or the By-laws or by an
agreement among any number of stockholders or among such stockholders and the
Corporation. No restriction so imposed shall be binding with respect to capital
stock issued prior to the adoption of the restriction unless the holders of such
capital stock are parties to an agreement or voted in favor of the restriction.

                                   ARTICLE 7
                                INDEMNIFICATION

         7.1 Indemnification of Officers, Directors, Employees or Agents. The
Corporation shall indemnify any person who was or is a party or is threatened to
be made a party to any threatened, pending or completed action, suit or
proceeding, whether civil, criminal, administrative or investigative, by reason
of the fact that he is or was a director, officer, employee or agent of the
Corporation (the "Indemnitee"), or is or was serving at the request of the
Corporation as a director, officer, Trustee, employee or agent of another
corporation, partnership, joint venture, trust or other enterprise, against
expenses (including attorneys' fees), judgments, fines and amounts paid in
settlement actually and reasonably incurred by him in connection with such
action, suit or proceeding to the fullest extent and in the manner set forth in
and permitted by law, and any other applicable law, as from time to time in
effect. Such right of indemnification shall not be deemed exclusive of any other
rights to which the Indemnitee may be entitled apart from the provisions of this
Article 7. The foregoing provisions of this Section 7.1 shall be deemed to be a
contract between the Corporation and each director, officer, employee or agent

who serves in such capacity at any time while this Article 7 and the relevant
provision of applicable law, if any, are in effect, and any repeal or
modification thereof shall not affect any rights or obligations then existing
with respect to any state of facts then or theretofore existing or any action,
suit or proceeding theretofore or thereafter brought or threatened based in
whole or in part upon any such state of facts. The indemnification and
advancement of expenses provided by or granted pursuant to this Article 7 shall,
unless otherwise provided when authorized or granted, continue as to a person
who has ceased to be a director, officer, employee, or agent and shall inure to
the benefit of the heirs, executors and administrators of such a person.

         7.2      Advancement of Expenses.  Expenses incurred by an offi-

                                      16

<PAGE>



cer, director, employee, or agent in defending a civil or criminal action, suit
or proceeding may be paid by the Corporation in advance of the final disposition
of such action, suit or proceeding upon receipt of an undertaking by or on
behalf of such director, officer, employee or agent to repay such amount if it
shall ultimately be determined that he is not entitled to be indemnified by the
Corporation as authorized in this Article.

         7.3 Insurance. The Corporation shall have power to purchase and
maintain insurance on behalf of any person who is or was a director, officer,
employee or agent of the Corporation, or is or was serving at the request of the
Corporation as a director, officer, employee or agent of another corporation,
partnership, joint venture, trust or other enterprise against any liability
asserted against him and incurred by him in any such capacity, or arising out of
his status as such, whether or not the Corporation would have the power to
indemnify him against such liability under this Article 7 or any other provision
of law.

         7.4 Definitions.  For purposes of this Article 7:

             7.4.1 References to "the Corporation" shall include, in
addition to the resulting corporation, any constituent corporation (including
any constituent of a constituent) absorbed in a consolidation or merger which,
if its separate existence had continued, would have had power and authority to
indemnify its directors, officers, and employees or agents, so that any person
who is or was a director, officer, employee or agent of such constituent
corporation, or is or was serving at the request of such constituent corporation
as a director, officer, employee or agent of another corporation, partnership,
joint venture, trust or other enterprise, shall stand in the same position under
this Article with respect to the resulting or surviving corporation as he would
have with respect to such constituent corporation if its separate existence had
continued.

             7.4.2  References to "other enterprises" shall include employee
benefit plans.


             7.4.3 References to "fines" shall include any excise taxes assessed
on a person with respect to any employee benefit plan.

             7.4.4 References to "serving at the request of the Corporation"
shall include any service as a director, officer, trustee, employee or agent of
the Corporation which imposes duties on or involves services by, such director,
officer, employee, or agent with respect to an employee benefit plan, its
participants or beneficiaries.

         7.5 Limitation on Indemnification.  Notwithstanding any other provision
of these By-laws, no person shall be indemnified by the

                                      17

<PAGE>



Corporation in connection with any action, suit, or proceeding in which he is a
plaintiff, unless the Board shall otherwise determine.

                                   ARTICLE 8
                               BOOKS AND RECORDS

         8.1 Books and Records. The Corporation shall keep correct and complete
books and records of account and shall keep minutes of the proceedings of the
stockholders, the Board and any committee of the Board. The Corporation shall
keep at the office designated in the Certificate of Incorporation or at the
office of the transfer agent or registrar of the Corporation, a record
containing the names and addresses of all stockholders, the number and class of
shares held by each and the dates when they respectively became the owners of
record thereof.

         8.2 Form of Records. Any records maintained by the Corporation in the
regular course of its business, including its stock ledger, books of account,
and minute books, may be kept on, or be in the form of, punch cards, magnetic
tape, photographs, microphotographs, or any other information storage device,
provided that the records so kept can be converted into clearly legible written
form within a reasonable time. The Corporation shall so convert any records so
kept upon the request of any person entitled to inspect the same.

                                   ARTICLE 9
                                     SEAL

         The Board may adopt a corporate seal which shall be in the form of a
circle and shall bear the full name of the Corporation, the earliest year of
incorporation of the constituent corporations and the word "Nevada."

                                  ARTICLE 10
                                  FISCAL YEAR

         The fiscal year of the Corporation shall commence on January 1 unless
otherwise determined by resolution of the Board.


                                  ARTICLE 11
                      SECURITIES HELD BY THE CORPORATION

         11.1 Voting. Unless otherwise provided by resolution of the Board, the
Chairman, President, any Vice President, Secretary or the Treasurer shall be,
and each hereby is, authorized and empowered, on behalf of the Corporation, (a)
to attend, act, and vote at any meeting of the stockholders or holders of other
securities or interests of any corporation or other entity in which the
Corporation may hold stock or other security or interest, or to consent in
writing to or dissent in writing from, any action to be

                                      18

<PAGE>



taken by any such stockholders or holders of other securities or interests; (b)
to appoint one or more attorneys in fact or agents of the Corporation, on behalf
of the Corporation, so to attend, act and vote at any such meeting, or so to
consent to dissent in writing; (c) in the discretion of any such officer, to
instruct any attorney in fact or agent so appointed as to the manner of
attending, acting or voting or consenting or dissenting in writing, as to any
matter; and (d) to execute or cause to be executed such written proxies or other
instruments as any officer may deem appropriate to effectuate any of the
foregoing. The Board may from time to time confer any of the foregoing authority
and power upon any other person or persons.

         11.2 General Authorization to Transfer Securities Held by the
              Corporation.

              11.2.1 The Chairman, the President, any Vice President,
Secretary and the Treasurer of the Corporation shall each be, and each hereby
is, authorized and empowered to endorse, transfer, sell, assign, set over,
pledge, or hypothecate, or convert, exchange, or exercise, or tender or withdraw
from tender, and deliver or surrender any and all shares of stock, bonds,
debentures, notes, evidences of indebtedness, warrants or rights, or other
securities of other corporations or entities now or hereafter standing in the
name of or owned by the Corporation, and to make, execute and deliver, any and
all written instruments of assignment and transfer, or conversion, exchange,
exercise, or transmittal, or other documents or instruments necessary or proper
to effectuate the authority hereby conferred.

              11.2.2 Whenever there shall be annexed to any endorsement or
instrument of transfer, sale, assignment, transfer, pledge, or hypothecation or
conversion, exchange, or exercise, or tender or withdrawal from tender, executed
pursuant to and in accordance with Section 11.2.1, a certificate of the
Secretary or an Assistant Secretary of the Corporation in office at the date of
such certificate setting forth the provisions of this Section 11.2 and stating
that they are in full force and effect and setting forth the names of persons
who are then officers of the Corporation, then all persons to whom such
instrument and annexed certificate shall thereafter come, shall be entitled,
without further inquiry or investigation and regardless of the date of such
certificate, to assume and to act in reliance upon the assumption that the

shares of stock or other securities named in such instrument were theretofore
duly and properly endorsed, transferred, sold, assigned, set over, pledged, or
hypothecated, or converted, exchanged, or exercised, or tendered or withdrawn
from tender, and delivered or surrendered by the Corporation, and that with
respect to such securities the authority of these provisions of the By-laws and
of such officers is in full force and effect.


                                      19

<PAGE>


                                  ARTICLE 12
                                  AMENDMENTS

         The By-laws may be altered, amended, supplemented or repealed, or new
By-laws may be adopted, by vote of the holders of the shares entitled to vote in
the election of directors; provided, however that the Corporation may, in its
Certificate of Incorporation, confer the power to adopt, amend or repeal By-Laws
upon the Board. Any By-laws adopted, altered, amended, or supplemented by the
Board may be altered, amended, or supplemented or repealed by the stockholders
entitled to vote thereon.

                                       
                                      20



<PAGE>

                                                             EXHIBIT 4

NUMBER                                                          SHARES

ER



                          ESSENTIAL RESOURCES, INC.

             INCORPORATED UNDER THE LAWS OF THE STATE OF NEVADA          SEE 
REVERSE FOR CERTAIN DEFINITIONS

         CUSIP 29668k 10 7



         THIS CERTIFIES that




         is the owner of

  FULLY PAID AND NONASSESSABLE SHARES OF THE COMMON STOCK, OF THE PAR VALUE
$.001 PER SHARE, OF THE COMMON STOCK


         of ESSENTIAL RESOURCES, INC. transferable on the books of the
Corporation by the holder hereof in person or by duly authorized attorney, on
surrender of this certificate properly endorsed.

         This certificate is not valid until countersigned and registered by the
         Transfer Agent and Registrar. 
         Witness the facsimile seal of the Corporation and the facsimile 
         signatures of its duly authorized officers.

Dated:                                           [                ]
                                                 [                ]
                                                 [  CORPORATE SEAL         ]
                                                 [                ]
                                                 [                ]
                  /s/PHILLIP G. COOK                   
         /s/THOMAS GAINES                                 PRESIDENT 
               SECRETARY                         SECRETARY


<PAGE>


         The Corporation will furnish without charge to each stockholder who so
requests a statement of the powers, designations, preferences and relative,

participating, optional or other special rights of each class of stock or series
thereof and the qualifications, limitations or restrictions of such preferences
and/or rights. Such request may be addressed to the Secretary of the Corporation
or to the Transfer Agent and Registrar named on the face of this Certificate.

         The following abbreviations, when used in the inscription on the face
of this certificate, shall be construed as though they were written out in full
according to applicable laws or regulations:

<TABLE>
<S>                                                        <C>
         TEN COM -as tenants in common                     UNIF GIFT MIN ACT - _______ Custodian________ 
         TEN ENT -as tenants by the entireties                           (Cust)      (Minor)
         JT TEN -as joint tenants with the right of             under Uniform Gifts to Minors
                 survivorship and not as tenants                Act____________
                 in common                                          (State)
</TABLE>

    Additional abbreviations may also be used though no in the above list.

   For Value Received, _______________ hereby sell, assign and transfer unto


PLEASE INSERT SOCIAL SECURITY OR OTHER
  IDENTIFYING NUMBER OF ASSIGNEE
- -----------------------------




- -----------------------------


- --------------------------------------------------------------------------------
 (PLEASE PRINT OR TYPEWRITE NAME AND ADDRESS, INCLUDING ZIP CODE, OF ASSIGNEE)


- --------------------------------------------------------------------------------


- --------------------------------------------------------------------------------




- ------------------------------------------------------------------  Shares
of the capital stock represented by the within Certificate, and do hereby
irrevocably constitute and appoint


- ------------------------------------------------------------------  Attorney
to transfer the said stock on the books of the within named Corporation with
full power of substitution in the premises.


Dated
      -----------

                                        X
                                          ------------------------------------


                                        --------------------------------------
                                        NOTICE:THE SIGNATURE TO THIS ASSIGNMENT 
                                        MUST CORRESPOND WITH THE NAME AS WRITTEN
                                        UPON THE FACE OF THE CERTIFICATE IN
                                        EVERY PARTICULAR, WITHOUT ALTERATION
                                        OR ENLARGEMENT OR ANY CHANGE WHATEVER.





Signature(s) Guaranteed:



By

The signature(s) should be guaranteed by an eligible guarantor institution,
(Banks, Stockbrokers, Savings and Loan Associations and Credit Unions with
membership in an approved signature guarantee Medallion Program), pursuant to
S.E.C. Rule 17Ad-15.




<PAGE>

                                                       Exhibit 10e
 
                             RESCISSION AGREEMENT

              AGREEMENT made as of the 27thof June, 1996, by and between
Essential Resources, Inc. (formerly known as Zygon Corporation), a Nevada
corporation (the "Company") and Petra Bonita Limited, corporation formed under
the laws of the Cayman Islands ("Petra Bonita") (the "Agreement").

                              W-I-T-N-E-S-S-E-T-H

              WHEREAS, Petra Bonita owned an interest in certain assets (the
"Assets") of Formulations, an Australian company ("Formulations"); and

              WHEREAS, on or about January 30, 1996, the Company and Petra
Bonita entered into an agreement pursuant to which the Company acquired certain
Assets of Formulations (the "Asset Acquisition"); and

              WHEREAS, in connection with the Asset Acquisition, Petra Bonita
was issued Two Hundred and Ninety Thousand Nine Hundred and Twelve (290,912)
shares of the common stock, $001 par value (the "Common Stock") of the Company
(the "Petra Bonita Shares"); and

              WHEREAS, the parties hereto have agreed that the Asset Acquisition
transaction should be rescinded in view of certain mutual misunderstandings
between such parties.

              NOW, THEREFORE, in consideration of the mutual premises and
covenants contained herein, the parties agree as follows.


<PAGE>




                        RESCISSION OF ASSET ACQUISITION

              1. The Company and Petra Bonita hereby acknowledge that there has
been a mutual misunderstanding between the parties as a result of a lack of
research and development of certain tea tree oil formulations by Petra Bonita
believed by the Company to have been further developed at the time the Company
acquired such formulations from Petra Bonita. Accordingly, the parties agree
that the Asset Acquisition shall hereby be rescinded effective as of the date
hereof. The transaction shall hereinafter be deemed null and void in all
respects, as if such transaction shall never have occurred.

              2. The Company hereby returns all right, title and interest to the
Assets to Petra Bonita. The Company hereby warrants and represents, upon which
warranties and representations Petra Bonita relies, that Petra Bonita, upon
tender of the Assets by the Company: (i) will be the lawful owner of the Assets;
and (ii) will have good and marketable title to the Assets, free and

clear of all claims, encumbrances, security interests or liens of any kind of
nature whatsoever, except as to any claims, encumbrances, security interests or
liens existing upon the transfer of the Assets from Petra Bonita to the Company.

              3. Petra Bonita hereby tenders the Petra Bonita Shares to the
Company. Petra Bonita hereby warrants and represents, upon which warranties and
representations the Company relies, that upon delivery of the Petra Bonita
Shares from Petra Bonita: (i) the Company will be the lawful owner, of record
and beneficially, of

                                      2

<PAGE>



the Petra Bonita Shares and will have good and marketable title to the Petra
Bonita Shares, free and clear of all claims, encumbrances, security interests or
liens of any kind of nature whatsoever, and with no restriction on the voting
rights and other incidents of record and beneficial ownership pertaining
thereto; and (ii) there are no agreements or understandings between Petra Bonita
and any other person, firm, corporation, or other entity respecting the voting
of any of the Petra Bonita Shares.

              4. Petra Bonita hereby tenders the Petra Bonita Shares by delivery
of the stock certificates evidencing the same together with executed stock
powers.

                                       
                 REPRESENTATIONS AND WARRANTIES OF THE COMPANY

              5. The Company further represents and warrants, upon which
representations and warranties Petra Bonita relies as follows:

              (a) The Company is a corporation duly organized, validly existing,
and in good standing under the laws of Nevada and has all requisite power and
authority (corporate and other) to own, lease and operate its properties and
carry on its business as it is now being conducted and to enter into this
Agreement and to consummate the transactions contemplated hereunder;

              (b) The Company has the full, absolute and unrestricted right,
power, legal capacity and authority to enter into this Agreement, to transfer
the Assets to Petra Bonita and to carry out the transactions contemplated
hereby; the execution and consummation of this Agreement will not violate any
statute, law,

                                      3

<PAGE>



regulation, rule, court or administrative judgment, order or decree which is
applicable to the Company. All actions of the Company necessary to authorize it

to execute, deliver and consummate this Agreement and to transfer the Assets to
Petra Bonita have been duly and validly authorized and taken, and no further
actions or authorizations are required. This Agreement constitutes the valid,
legally binding obligation of the Company and is enforceable in accordance with
its terms; and

              (c) The execution and delivery of this Agreement and the
consummation of the transactions contemplated by this Agreement will not:

                   (i) result in any breach of, or constitute a default under,
the Certificate or Articles of Incorporation or Bylaws of the Company, or any
instrument or obligation to which the Company is a party or by which it is
bound, or;

                   (ii) violate any existing statute, order, writ, injunction or
decree of any court, administrative agency or governmental body.


                REPRESENTATIONS AND WARRANTIES OF PETRA BONITA

              6. Petra Bonita further represents and warrants, upon which
representations and warranties the Company relies, as follows:

              (a) Petra Bonita is a corporation duly organized, validly
existing, and in good standing under the laws of the Cayman Islands and has all
requisite power and authority (corporate and

                                      4

<PAGE>



other) to own, lease and operate its properties and carry on its business as it
is now being conducted and to enter into this Agreement and to consummate the
transactions contemplated hereunder;

              (b) Petra Bonita has the full, absolute and unrestricted right,
power, legal capacity and authority to enter into this Agreement, to transfer
the Petra Bonita Shares to the Company and to carry out the transactions
contemplated hereby; the execution and consummation of this Agreement will not
violate any statute, law, regulation, rule, court or administrative judgment,
order or decree which is applicable to Petra Bonita. All actions of Petra Bonita
necessary to authorize it to execute, deliver and consummate this Agreement and
to transfer the Petra Bonita Shares to the Company have been duly and validly
authorized and taken, and no further actions or authorizations are required.
This Agreement constitutes the valid, legally binding obligation of Petra Bonita
and is enforceable in accordance with its terms; and

              (c) The execution and delivery of this Agreement and the
consummation of the transactions contemplated by this Agreement will not:

                   (i) result in any breach of, or constitute a default under,
the Certificate or Articles of Incorporation or Bylaws of Petra Bonita, or any

instrument or obligation to which Petra Bonita is a party or by which it is
bound, or;

                   (ii) violate any existing statute, order, writ, injunction or
decree of any court, administrative agency or

                                      5

<PAGE>



governmental body.


                                 MISCELLANEOUS
                                       
              7. All notices hereunder shall be in writing and shall be mailed
by first class registered or certified mail, postage prepaid, return receipt
requested, or by prepaid telegram or telex and all communications shall be
addressed to the addresses of the parties hereto as such parties shall designate
by notice to the other party.

              8. This Agreement contains the final, complete and exclusive
understanding of the parties with respect to its subject matter and all prior
negotiations, discussions, commitments and understandings heretofore had between
them with respect thereto are merged herein. Except as otherwise expressly
provided herein, all the terms and conditions of this Agreement shall bind and
inure to the benefit of, and be enforceable by, the heirs and the respective
successors and assigns of the parties hereto. This Agreement may not be modified
or amended except by an instrument in writing signed by the Company and Petra
Bonita

              9. The titles and headings of the sections of this Agreement are
included for the convenience of the parties only and are not part of this
Agreement.

              10. Whenever possible, each provision of this Agreement will be
interpreted in such manner as to be effective and valid under applicable law,
but if any provision of this Agreement is held to be invalid, illegal or
unenforceable under any applicable

                                      6

<PAGE>


law or rule in any jurisdiction, provided such provision does not go to the very
essence of this Agreement, such provision will be ineffective only to the extent
of such invalidity, illegality or unenforceability in such jurisdiction, without
invalidating the remainder of this Agreement in such jurisdiction or any
provision hereof in any other jurisdiction.

              11. This Agreement may be executed in any number of counterparts,

each of which shall be deemed to be an original, and all of which shall
constitute but one and the same document.

              12. At any time, and from time to time, each party agrees, at its,
his or their expense, to take such actions and to execute and deliver such
documents as may be reasonably necessary to effectuate the purposes of this
Agreement.

              13. This Agreement shall be governed in all respects, whether as
to validity, construction, interpretation, capacity, performance or otherwise,
by the laws of the State of New Jersey.

              IN WITNESS WHEREOF, the parties have duly executed this Agreement
as of the date first written above.


                                          ESSENTIAL RESOURCES, INC.


                                          By:__________________________
                                              Phillip Cook
                                              Chief Executive Officer


                                          PETRA BONITA LIMITED


                                          By:__________________________


                                      

                                      7



<PAGE>

                                                    Exhibit 10f

                             RESCISSION AGREEMENT

              AGREEMENT made as of the 29th day of June, 1996, by and
between Essential Resources, Inc. (formerly known as Zygon Corporation), a
Nevada corporation (the "Company") and Fame Decorator Agencies Pty Limited, a
corporation formed under the laws of New South Wales, Australia ("Fame") (the
"Agreement").

                             W-I-T-N-E-S-S-E-T-H

              WHEREAS, Fame owned Sixty-Six Thousand One Hundred and
Twenty-Five (66,125) converting preference shares of Jeffries
Industries Limited ("Jeffries"), an Australian company (the
"Jeffries Shares"); and

              WHEREAS, on or about January 30, 1996, the Company and Fame
entered into an agreement pursuant to which the Company acquired the Jeffries
Shares (the "Jeffries Share Acquisition"); and

              WHEREAS, in consideration of the Jeffries Share Acquisition,
Fame was issued Ninety Thousand Two Hundred and Eleven (180,422) shares of the
common stock, $001 par value (the "Common Stock") of the Company (the "Fame
Shares"); and

              WHEREAS, the parties hereto have agreed that the Jeffries
Share Acquisition transaction should be rescinded in view of certain mutual
misunderstandings between such parties.

              NOW, THEREFORE, in consideration of the mutual premises and
covenants contained herein, the parties agree as follows.


<PAGE>




                 RESCISSION OF THE JEFFRIES SHARE ACQUISITION

              1. The Company and Fame hereby agree that there has
been a mutual misunderstanding between the parties in that the Jeffries Shares
were to be publicly tradeable on the Australian Exchange. However, in the
interim, Jeffries filed for the Australian equivalent of bankruptcy
reorganization, which, under Australian law, renders the shares of Jeffries
Shares of Common Stock not publicly tradeable. Inasmuch as the agreement between
the Company and FDA was to exchange the Company's shares for cash and such
option became unavailable to the Company, the Company and Fame hereby rescind
the agreement. The transaction shall hereinafter be deemed null and void in all
respects, as if such transaction shall never have occurred.


              2. The Company hereby returns all right, title and interest to
the Jeffries Shares to Fame. The Company hereby warrants and represents, upon
which warranties and representations Fame relies, that upon tender of the
Jeffries Shares by the Company: (i) Fame will be the lawful owner, of record and
beneficially, of the Jeffries Shares and will have good and marketable title to
the Jeffries Shares, free and clear of all claims, encumbrances, security
interests or liens of any kind of nature whatsoever, and with no restriction on
the voting rights and other incidents of record and beneficial ownership
pertaining thereto; and (ii) there are no agreements or understandings between
the Company and any other person, firm, corporation, or other entity respecting
the voting of any of the Jeffries Shares.

                                      2

<PAGE>


              3. The Company hereby tenders the Jeffries Shares by delivery of 
the stock certificates evidencing the same together with executed stock powers.

              4. Fame hereby returns all right, title and interest to the
Fame Shares to the Company. Fame hereby warrants and represents, upon which
warranties and representations the Company relies, that upon tender of the Fame
Shares by Fame: (i) the Company will be the lawful owner, of record and
beneficially, of the Fame Shares and will have good and marketable title to the
Fame Shares, free and clear of all claims, encumbrances, security interests or
liens of any kind of nature whatsoever, and with no restriction on the voting
rights and other incidents of record and beneficial ownership pertaining
thereto; and (ii) there are no agreements or understandings between Fame and any
other person, firm, corporation, or other entity respecting the voting of any of
the Fame Shares.

              5. Fame hereby tenders the Fame Shares by delivery of
the stock certificates evidencing the same together with executed
stock powers.

                REPRESENTATIONS AND WARRANTIES OF THE COMPANY

              6. The Company further represents and warrants, upon
which representations and warranties Fame relies as follows:

                  (a)  The Company is a corporation duly organized, validly
existing, and in good standing under the laws of Nevada and has all requisite
power and authority (corporate and other) to own, lease and operate its
properties and carry on its business as it is now 

                                      3

<PAGE>


being conducted and to enter into this Agreement and to consummate the
transactions contemplated hereunder;


                  (b) The Company has the full, absolute and unrestricted right,
power, legal capacity and authority to enter into this Agreement, to transfer
the Jeffries Shares to Fame and to carry out the transactions contemplated
hereby; the execution and consummation of this Agreement will not violate any
statute, law, regulation, rule, court or administrative judgment, order or
decree which is applicable to the Company. All actions of the Company necessary
to authorize it to execute, deliver and consummate this Agreement and to
transfer the Jeffries Shares to Fame have been duly and validly authorized and
taken, and no further actions or authorizations are required. This Agreement
constitutes the valid, legally binding obligation of the Company and is
enforceable in accordance with its terms; and

                  (c) The execution and delivery of this Agreement and the
consummation of the transactions contemplated by this Agreement will not:

                           (i) result in any breach of, or constitute a default
under, the Certificate or Articles of Incorporation or Bylaws of
the Company, or any instrument or obligation to which the Company
is a party or by which it is bound, or;

                           (ii) violate any existing statute, order, writ,
injunction or decree of any court, administrative agency or
governmental body.

                                      4

<PAGE>

                    REPRESENTATIONS AND WARRANTIES OF FAME



              7. Fame further represents and warrants, upon which
representations and warranties the Company relies, as follows:

                  (a) Fame is a corporation duly organized, validly existing,
and in good standing under the laws of South Wales, Australia and has all
requisite power and authority (corporate and other) to own, lease and operate
its properties and carry on its business as it is now being conducted and to
enter into this Agreement and to consummate the transactions contemplated
hereunder;

                  (b) Fame has the full, absolute and unrestricted right, power,
legal capacity and authority to enter into this Agreement, to transfer the Fame
Shares to the Company and to carry out the transactions contemplated hereby; the
execution and consummation of this Agreement will not violate any statute, law,
regulation, rule, court or administrative judgment, order or decree which is
applicable to Fame. All actions of Fame necessary to authorize it to execute,
deliver and consummate this Agreement and to transfer the Fame Shares to the
Company have been duly and validly authorized and taken, and no further actions
or authorizations are required. This Agreement constitutes the valid, legally
binding obligation of Fame and is enforceable in accordance with its terms; and

                  (c) The execution and delivery of this Agreement and the

consummation of the transactions contemplated by this Agreement will not:



                                      5

<PAGE>


                           (i) result in any breach of, or constitute a default
under, the Certificate or Articles of Incorporation or Bylaws of
Fame, or any instrument or obligation to which Fame is a party or
by which it is bound, or;

                           (ii) violate any existing statute, order, writ,
injunction or decree of any court, administrative agency or
governmental body.


                                MISCELLANEOUS

              8. All notices hereunder shall be in writing and shall be
mailed by first class registered or certified mail, postage prepaid, return
receipt requested, or by prepaid telegram or telex and all communications shall
be addressed to the addresses of the parties hereto as such parties shall
designate by notice to the other party.

              9. This Agreement contains the final, complete and exclusive
understanding of the parties with respect to its subject matter and all prior
negotiations, discussions, commitments and understandings heretofore had between
them with respect thereto are merged herein. Except as otherwise expressly
provided herein, all the terms and conditions of this Agreement shall bind and
inure to the benefit of, and be enforceable by, the heirs and the respective
successors and assigns of the parties hereto. This Agreement may not be modified
or amended except by an instrument in writing signed by the Company and Fame

              10. The titles and headings of the sections of this

                                      6

<PAGE>


Agreement are included for the convenience of the parties only and are not 
part of this Agreement.

              11. Whenever possible, each provision of this Agreement will be
interpreted in such manner as to be effective and valid under applicable law,
but if any provision of this Agreement is held to be invalid, illegal or
unenforceable under any applicable law or rule in any jurisdiction, provided
such provision does not go to the very essence of this Agreement, such provision
will be ineffective only to the extent of such invalidity, illegality or
unenforceability in such jurisdiction, without invalidating the remainder of
this Agreement in such jurisdiction or any provision hereof in any other

jurisdiction.

              12. This Agreement may be executed in any number of
counterparts, each of which shall be deemed to be an original, and
all of which shall constitute but one and the same document.

              13. At any time, and from time to time, each party agrees, at its,
his or their expense, to take such actions and to execute and deliver such
documents as may be reasonably necessary to effectuate the purposes of this
Agreement.

              14. This Agreement shall be governed in all respects,
whether as to validity, construction, interpretation, capacity,

                                      7

<PAGE>


performance or otherwise, by the laws of the State of New Jersey.

                  IN WITNESS WHEREOF, the parties have duly executed this
Agreement as of the date first written above.


                                               ESSENTIAL RESOURCES, INC.


                                               By:
                                                    Phillip Cook
                                                    Chief Executive Officer


                                               FAME DECORATOR AGENCIES PTY 
                                                 LIMITED


                                               By


                                                         8



<PAGE>


NOTE:  INFORMATION OTHERWISE CONTAINED IN [BRACKETED] PORTIONS OF
THIS DOCUMENT HAS BEEN DELETED PURSUANT TO AN APPLICATION FOR
CONFIDENTIAL TREATMENT.


                                                               EXHIBIT 10g
DATED                                                                 1996



                       Essential Nature Products Limited
                                       
                                      and
                                       
                           ANC Resources Pty Limited
                                       
                                 [           ]
                                       
                                 [           ]


                             DEED RELATING TO THE
                                    SALE OF
                                 TEA TREE OIL
                                       
                                       
                                       
                                       
                             ROSENBLUM & PARTNERS
                           Solicitors and Attorneys
                        Level 29 Govenor Phillip Tower
                                1 Farrer Place
                                  Sydney NSW
                                   Australia
                           Telephone: (02) 258-5811
                              Fax: (02) 258-5800


<PAGE>



DEED made the         day of                                   1996

BETWEEN:          Essential Nature Products Pty Limited of Level 1, 20 Loftus 
                  Street Sydney NWS 2000
                  ("Buyer")

AND:              ANC Resources Pty Limited of 4D/35-37 Hawthorne Parade, 
                  Haberfield NSW 2045
                  ("Seller")

AND:              [               ] of 9 Bathurst Street Greystanes NSW 2145
                  ("NPEO")

AND:              [               ] of ("[     ]")


WHEREAS:

A.                The NPEO and KYW are the joint owners of the Tea Tree Farms 
                  and the Tea Trees.

B.                NPEO and KYW are joint ventures whose business involves the:

                  (i)      harvesting of Tea Tress grown on the Tea Tree Farms; 
                           and

                  (ii)     processing and distilling the Tea Tree Produce to
                           produce the substance known as tea tree oil which is
                           produced by processing and distilling the Tea Tree
                           Produce.

C.                NPEO has agreed pursuant to agreements with the Seller to
                  supply the Seller with the substance known as tea tree oil
                  which is produced by processing and distilling the Tea Tree
                  Produce upon the terms and conditions contained in the
                  agreements copies of which are attached in Schedule 1 (the
                  "Purchase Agreements").

D.                The Buyer is a subsidiary of Essential Resources Inc.

E.                The Buyer has agreed to buy from the Seller and the Seller 
                  has agreed to sell to the Buyer the Tea Tree Oil upon the 
                  terms and conditions of this Deed.

<PAGE>



NOW THIS DEED WITNESSES:


1                 DEFINITIONS AND INTERPRETATION

1.1               In this Deed (including the recitals to this Deed) unless the
                  context otherwise requires:

                  "Deed" means this Deed, the Schedules, and any document that
                  varies or supplements it;

                  "Expert" means the person determined pursuant to clause 3.5;

                  "Finally Determined" has that meaning ascribed in clause 4.5;

                  "Market Price" means the price per kg of the Tea Tree Oil
                  determined in accordance with clause 3.3;

                  "Named Port" means one of the ports listed in Schedule 3 which
                  is notified to the Seller by the Buyer in writing at least 20
                  Business Days before the delivery date notified to the Buyer
                  by the Seller;

                  "Named Vessel" means the vessel nominated by the buyer in
                  writing at least 20 Business Days before the delivery date
                  notified to the Buyer by the Seller;

                  "Prevailing Purchase Price" means the price per kg of Tea Tree
                  Oil determined in accordance with clause 3.2;

                  "Purchase Price" means the price per kg of Tea Tree Oil as
                  determined pursuant to clause 3.1 from time to time;

                  "Tea Trees" means the trees of the melaleuca variety that are
                  grown for harvest on the Tea Tree Farms;

                  "Tea Tree Produce" means the produce of the harvest of Tea
                  Trees which includes all those parts of the Tea Trees which
                  grow above the ground and which are cut down and collected in
                  accordance with normal agricultural practice for harvesting
                  Tea Trees.

1.2               References to recitals, clauses, sub-clauses, paragraphs,
                  annexures or schedules are references to recitals, clauses,
                  sub-clauses, paragraphs, annexures and schedules of or to this
                  Deed.

1.3.              Headings in this Deed are for convenience only and do not
                  affect its interpretation or construction.


                                                 3

<PAGE>




1.4               In this Deed, unless the context acquires:

                  (a)      The singular incudes the plural and vice versa;

                  (b)      each gender includes the other two genders;

                  (c)      the word "person" means a natural person and any
                           association, body or entity whether incorporated or
                           not;

                  (d)      the word "month" means calendar month and the word
                           "year" means 12 calendar months;

                  (e)      a reference to writing includes any communication
                           sent by post or facsimile transmission;

                  (f)      where any word or phrase is defined, any other part
                           of speech or other grammatical form of that word or
                           phrase has a cognate meaning;

                  (g)      "Business Day" means a day other than a Saturday,
                           Sunday or public holiday in New South Wales.

2.       PURCHASE OF TEA TREE OIL

2.1               The Buyer shall purchase all of the first 200 tonnes of Tea
                  Tree Oil in any year, and the Seller shall sell all such Tea
                  Tree Oil exclusively to the Buyer.

2.2               Any amounts of Tea Tree Oil in any year in excess of 200
                  tonnes shall be offered for sale by the Seller to the Buyer on
                  the terms and conditions contained in this Deed. The Seller
                  shall not sell, offer to sell or otherwise dispose of any such
                  Tea Tree Oil to any person other than the Buyer unless it has
                  made a written offer to sell such Tea Tree Oil to the Buyer in
                  accordance with this sub-clause 2.2 and the Buyer has not
                  accepted the offer within 20 Business Days of receiving it.

3.                PURCHASE PRICE

3.1               For each kg of Tea Tree Oil bought and sold pursuant to clause
                  2.1 the Purchase Price is:

                  (a)      for the first tonne of Tea Tree Oil A$[   ] per kg 
                           of Tea Tree Oil; and

                  (b)      thereafter, the lesser of A$[ ] per kg of Tea Tree
                           Oil or the Prevailing Purchase Price determined
                           pursuant to clause 3.2.

3.2               For the purposes of paragraph 3.1(b), if at any time the
                  Market Price per kg of Tea Tree Oil is less than 95% of the
                  Purchase Price at that time the Prevailing Purchase Price
                  shall be the Market Price at that time.


                                       4

<PAGE>




3.3               The Market Price per kg of Tea Tree Oil is the price per kg
                  agreed between the Buyer and Seller in writing after
                  negotiating in good faith and if the Buyer and Seller fail to
                  agree on a price per kg for the Tea Tree Oil the price per kg
                  as determined pursuant to clause 3.4.

3.4               If the Buyer and Seller fail to agree on a price per kg for
                  the Tea Tree Oil in clause 3.3 or on the 2nd Price in clause
                  7.5, the Expert may determine the Market Price per kg for the
                  Tea Tree Oil, by determining the price a willing buyer would
                  pay to a willing seller at arms length pre kg of the Tea Tree
                  Oil in Australia and in so determining, may have regard to:

                  (a)      the quality and quantity of the Tea Tree Oil;

                  (b)      prices current at the time the determination by the
                           Expert is required for the oily substance known as
                           tea tree oil including any weighted average prices or
                           any published indicative prices in Australia; and

                  (c)      market demand for the oily substance known as tea
                           tree oil.

3.5               If the Buyer and Seller:

                  (a)      fail to agree on a price per kg for the Tea Tree Oil;

                  (b)      require an Expert for the purposes of clause 4.5; or

                  (c)      fail to agree on the 2nd Price in clause 7.5.

                  the Buyer and Seller shall agree on an appropriately qualified
                  or experienced independent person to be the Expert to
                  determine the price per kg for the Tea Tree Oil or be the
                  Expert to make the determination in clause 4.5 as the case may
                  be. If the Buyer and Seller cannot agree on such an Expert
                  within 10 Business Days of failing to agree on the Market
                  Price per Kg of Tea Tree Oil or failing to negotiate the
                  dispute for the purposes of clause 4.5, they shall request the
                  President for the time being of the Australian Institute of
                  Valuers and Land Economists (Inc.)(or any successor body) to
                  appoint such an appropriately qualified or experienced
                  independent person to be the Expert to determine the price per
                  kg for the Tea Tree Oil or be the Expert for the purposes of
                  clause 4.5 as the case may be.


3.6               The parties shall give the Expert access to all information
                  which he or she requires and which is controlled or at the
                  disposal of each of the parties for the purposes making any
                  determinations under this Deed.

3.7               The Expert will act an expert and not as an arbitrator for the
                  purposes of this Deed and his or her decision shall be final
                  and binding on the Buyer and Seller.

                                       5
                                                 
<PAGE>



3.8               The costs of the Expert shall be borne equally by the parties.

4.                PAYMENT TERMS

4.1               Within 10 Business Days of entering this Deed, the Buyer will
                  pay A$[    ] to the Seller in consideration for the first
                  tonne of Tea Tree Oil to be supplied to the Buyer by the
                  Seller under clause 2.1.

4.2               After the first tonne of Tea Tree Oil is supplied to the Buyer
                  by the Seller under clause 2.1, payment for the Tea Tree Oil
                  supplied to the Buyer by the Seller under clause 2.1 shall be
                  made to the Seller by the Buyer by means of an irrevocable
                  letter of credit or bank guarantee in favour of the Seller
                  established by he Buyer's bank from time to time and such
                  letter of credit of bank guarantee shall be paid in full no
                  later than 20 Business Days after written notice of the Tea
                  Tree Oil supplied to the Buyer by the Seller under clause 2.1
                  has been delivered by the Seller in accordance with clause
                  5.1.

4.3               The Buyer shall give written notice to the Seller of the
                  relevant payment details not later than 30 Business Days prior
                  to the schedule delivery date of the Tea Tree Oil.

4.4               If there is a bona fide dispute as to the amount payable by
                  the Buyer under clause 4 whether as a result of the quantity
                  or quality of the Tea Tree Oil (or if that amount has not been
                  Finally Determined by the date on which it is due) then, on
                  the due date, the Buyer will pay the Seller the portion not in
                  dispute or the portion which has been Finally Determined. The
                  Buyer will pay the Seller the balance (if any) within 10
                  Business Days after the dispute has been resolved or the
                  amount has been Finally Determined.

4.5               For the purposes of clause 4.4 "Finally Determined" means
                  determined by the Buyer and the Seller after negotiating in
                  good faith to resolve the dispute in clause 4.4 and if the
                  dispute in clause 4.4 is not resolved and a determination is

                  not made, the determination of the Expert.

5.                DELIVERY OF TEA TREE OIL FREE ON BOARD

5.1               The Tea Tree Oil supplied to the Buyer by the Seller under
                  clause 2.1 shall be delivered in suitable containers on board
                  the Named Vessel lying at the Named Port on the delivery date
                  which shall be nominated by the Seller by written notice to
                  the Buyer at least 30 Business Days before the deliver date
                  for tat Tea Tree Oil. The Seller shall promptly notify the
                  Buyer that the Tea Tree Oil has been delivered aboard. Title
                  and risk in the Tea Tree Oil and the containers in which they
                  are delivered shall pass to the Buyer upon such delivery being
                  effected. The Seller shall promptly provide the Buyer with a
                  clean shipped bill of lading in respect of the Tea Tree Oil.


                                       6

<PAGE>



5.2               The Buyer shall reserve the necessary space on the Named
                  Vessel and give Seller due notice of the loading berth and any
                  revised delivery dates to the Named Vessel.  The Buyer shall
                  bear any additional cost caused due to the failure of the
                  named Vessel to be available to load the Tea Tree Oil on the
                  delivery date as revised.

5.3               For the purposes of ensuring that sufficient space is reserved
                  by the Buyer and for the purposes of determining the amount
                  payable under clause 4 for the Tea Tree Oil the Seller shall
                  notify the Buyer in the same written notice notifying the
                  delivery date of the Tea Tree Oil in clause 5.1 the weight of
                  Tea Tree Oil proposed to be delivered in kilograms and the
                  number of containers in which the Tea Tree Oil is to be
                  delivered.

6.                WARRANTIES

6.1               The Seller represents and warrants that:

                  (a)      the Seller is the sole legal and beneficial owner of
                           the Tea Tree Oil and that the Tea Tree Oil is not the
                           subject of any mortgage, charge, crop, lien,
                           encumbrance or security interest nor subject to any
                           other third party claim;

                  (b)      the Tea Tree Oil supplied from time to time under
                           this Deed is of the standard specified in Schedule 2;

                  (c)      the Tea Tree Oil supplied from time to time under
                           this Deed is fit for the purpose for which goods of

                           the same kind are commonly supplied and any other
                           purpose made known to the Seller;

                  (d)      the Tea Tree Oil supplied from time to time under
                           this Deed is of merchantable quality and be free from
                           any defect in material and workmanship;

                  (e)      it is entitled to sell to the Buyer the Tea Tree Oil
                           pursuant to the terms and conditions of this Deed.

6.2               NPEO and KYW jointly and severally represent and warrant to
                  the Buyer that they grow Tea Trees on Tea Tree Farms and that
                  they are in the business of producing the oily substance known
                  as tea tree oil.

6.3               The Buyer shall have no obligation to purchase any Tea Tree
                  Oil from the Seller in accordance with this Deed if any
                  representation or warranty in this clause 6 is untrue or
                  breached, as the case may be, unless the breach is in respect
                  of any of the warranties contained in clause 6.1(b)-(h) and
                  such breach is remedied by the Seller to the satisfaction of
                  the Buyer within 10 Business Days of the Seller receiving
                  notice of the breach.

                                       7

<PAGE>




7.                DURATION, TERMINATION AND DEFAULT

7.1               The Seller, at any time may by notice in writing to the Buyer
                  immediately terminate this Deed if:

                  (a)      the Buyer becomes an externally administered body
                           corporate" (as defined in section 9 of the
                           Corporations Law); or

                  (b)      the Buyer defaults in the performance of any other
                           obligation it owes to the Sellers or under this Deed
                           and where the default is capable of remedy the Buyer
                           does not remedy the default within 20 Business Days
                           after it receives written notice of the default from
                           the Seller.

7.2               The Buyer, at any time may by notice in writing to the Seller
                  immediately terminate this Deed if:

                  (a)      the Seller, NPEO or KYW becomes an "externally
                           administered body corporate" (as defined in section 9
                           of the Corporations Law); or


                  (b)      the Seller defaults in the performance of any other
                           obligation it owes to the Buyer or under this Deed
                           and where the default is capable of remedy the Seller
                           doe snot remedy the default within 20 Business Days
                           after it receives written notice of the default from
                           the Buyer.

7.3               The Buyer may at any time by notice in writing to the Seller
                  immediately terminate this Deed if the Seller defaults in the
                  performance of any obligation under this Deed and where the
                  default is capable of remedy the Seller does not remedy the
                  default within 10 Business Days after it receives written
                  notice of the default from the Buyer.

7.4               Subject to clause 7.5 and unless terminated earlier under
                  another sub-clause in clause 7, this Deed shall come into
                  force on the date of this Deed and shall continue in force for
                  a period of 5 years.

7.5               The Buyer may at its option extend the period in clause 7.4
                  from 5 years after the date of this Deed to 10 years after the
                  date of this Deed upon giving notice to the other parties of
                  its intention to do so on any Business Day within 5 years of
                  the date of this Deed. If the Buyer exercises such an option:

                  (a)      this Deed shall be construed as if the period in
                           clause 7.4 always referred to 10 years and the Deed
                           shall continue in force for a total period of 10
                           years;

                  (b)      the amount of A$[ ] in paragraph 3.1(b) will be
                           deemed to be replaced after the expiry of 5 years
                           from the date of this Deed with such amount as is
                           agreed in writing by the Buyer and the Seller after
                           negotiating in good

                                       8

<PAGE>



                           faith at the time of exercising the option (the
                           "1st Price"), provided that the 1st Price does not
                           exceed A$[ ] and if the Buyer and the Seller fail to
                           agree on the 1st Price, the 1st Price shall be A$[ ];

                  (c)      the Buyer and the Seller shall negotiate in good
                           faith, to determine price per kg of Tea Tree Oil for
                           the purposes of clause 7.6 (the "2nd Price") provided
                           that if the Buyer and the Seller fail to agree on the
                           2nd Price, the 2nd Price shall be the Market Price of
                           Tea Tree Oil as determined by the Expert pursuant to
                           clause 3;


                  (d)      the Seller shall exercise the option in the agreement
                           between the Seller and NPEO dated 1 August 1996 (a
                           copy of which is attached in Schedule 1) to renew the
                           agreement and NPEO and KYW will severally use their
                           best endeavors to procure the exercise of the option
                           by the Seller.

7.6               If the Buyer exercises the option in clause 7.5, the Buyer may
                  at its option further extend the period in clause 7.4 from 10
                  years after the date of this Deed to 15 years after the date
                  of this Deed upon giving notice to the other parties of its
                  intention to do so on any Business Day within the 10 years of
                  the date of this Deed. If the Buyer exercises such an option
                  this Deed shall be construed as if period in clause 7.4 always
                  referred to 15 years and the Deed shall continue in force for
                  a total period of 15 years. If the Buyer exercises such an
                  option, the 1st Price in paragraph 3.1(b) will be deemed to be
                  replaced after the expiry of 10 years from the date of this
                  Deed with the 2nd Price.

7.7               The termination of this Deed will not prejudice any right,
                  power or remedy to the extent that it accrued prior to or on
                  termination.

8.                EXCUSES FOR NON PERFORMANCE - FORCE MAJEURE

8.1               The obligations of a party other than the obligation to pay
                  money shall be suspended during the time and to the extent
                  that the party is prevented from or delayed in complying with
                  them by force majeure.

8.2               Force majeure means a circumstance beyond the reasonable
                  control of a party and which occurs without the fault or
                  negligence of the party affected.

8.3               Force majeure includes:

                  (a)      strike, lockout, industrial action, accident, storm,
                           flood, fire, drought, earthquake, explosion, peril of
                           navigation;

                  (b)      hostility, war (declared or undeclared),
                           insurrection;

                  (c)      executive or administrative order or act of either
                           general or particular application of any government 
                           whether official or unofficial or of any 
      
                                       9

<PAGE>

                           official purporting to act under the authority of 

                           that government prohibition;

                  (d)      restriction by domestic or foreign laws, regulars or
                           policies;

                  (e)      quarantine or customs restrictions; or

                  (f)      breakdown or damage to or confiscation of property.

8.4               The party affected by the force majeure shall:

                  (a)      as soon as possible after being affected, give to
                           each other party full particulars of the force
                           majeure and the manner in which its performance is
                           prevented or by which it is delayed; and

                  (b)      promptly and diligently take appropriate action to
                           enable it to perform the obligations prevented or
                           delayed by force majeure, except that the party is
                           not obliged by this paragraph (b) to settle a strike,
                           lockout or other industries unrest.

9.                DEALINGS

9.1               The Seller will not transfer, assign, declare any trust or
                  create any mortgage, charge, lien, encumbrance or security
                  interest or any other similar third party claim (whether
                  similar to those mentioned in this Deed or not) over the
                  Seller's interest in the Tea Tree Oil, without the prior
                  written consent of the Buyer, which consent must not be
                  unreasonably withheld.

9.2               The Buyer must not assign or encumber or attempt to assign or
                  encumber any right or interest under this Deed without the
                  prior written consent of the Seller, which consent must not be
                  unreasonably withheld.

9.3               The Seller must not assign or encumber, or attempt to assign
                  or encumber its interest under this Deed without the prior
                  written consent of the Buyer which consent must not be
                  unreasonably withheld.

9.4               The Seller will not during the term of this Deed assign,
                  transfer, devise, part with, share the possession of, or grant
                  any license affecting,k or mortgage, charge or otherwise deal
                  with, or dispose of its rights to purchase Tea Tree Oil under
                  the Purchase Agreements unless:

                  (a)      the Seller gives to the Buyer not less than one (1)
                           month's notice in writing of its desire to deal with
                           its rights to purchase Tea Tree Oil under the
                           Purchase Agreements;
                  (b)      the Seller is not, at or after the time of giving the
                           notice referred to in 


                                      10

<PAGE>

                           clause 9.4(a), in default in the observance and
                           performance of the terms and conditions contained or
                           implied in this Deed:

                  (c)      the Seller pays to the Buyer at the time of giving
                           the notice referred to in clause 9.4(a) a
                           non-refundable reasonable fee as notified in writing
                           by the Buyer to the Seller to cover administrative
                           expenses and also pays to the Buyers its costs and
                           disbursements of and incidental to the matters
                           referred to in this clause 9.4;

                  (d)      the proposed assigned, transferrer, or licensee
                           proves to the satisfaction of the Buyer that he is a
                           suitable, respectable, responsible and solvent
                           person, financial substantial and otherwise capable
                           of performing the obligations of the Seller under
                           this Deed.

                  (e)      the assignee, transferee, or licensee referred to in
                           clause 9.4(d) enters into a Deed upon the same terms
                           and conditions as this Deed; and

                  (f)      The Seller enters into a deed in the form required by
                           the Buyer under which it release the Buyer from all
                           claims which the Seller then has, or may thereafter
                           have, against the Buyer in respect of, or in any way
                           arising from, this Deed and pursuant to which the
                           Seller guarantees the performance of the assignee,
                           transferee, or licensee referred to in clause 9.4(e).

9.5               For the purposes of clause 9.4 the following circumstances
                  occurring at any time during the term of this Deed shall
                  constitute an assignment of the Seller's rights to purchase
                  Tea Tree Oil under the Purchase Agreements:

                  (a)      if, any corporation or any related corporation (as
                           defined in the Corporations Law as at the date of
                           this Deed) holding or holding between them not more
                           than fifty percent (50%) of the issued capital or
                           voting rights of the Seller, acquires or acquire
                           between them so much of the issued capital or voting
                           rights of the Seller as, when added to the issued
                           capital or voting rights (if any) previously held by
                           such corporation or related corporations, represents
                           in the aggregate more than fifty percent (50%) of the
                           issued capital or voting rights of the Seller;

                  (b)      if any person or any person and his relatives (as

                           defined in the Income Tax Assessment Act 1936 as at
                           the date of this Deed) holding or holding between
                           them not more than fifty percent (50%) of the issued
                           capital or the voting rights of the Seller acquires
                           or acquire between them so much of the issued capital
                           or voting rights as, when added to the issued capital
                           or voting rights (if any) previously held by such
                           person or persons, represents in the aggregate more
                           than fifty percent (50%) of the issued capital or
                           voting rights of the Seller; or

                                      11

<PAGE>




                  (c)      if, the changes referred to in clauses 9.5(a) and (b)
                           occur in any holding company (as defined in the
                           Corporations Law as at the date of this Deed) of the
                           Seller or in any holdings company of any holding
                           company of the Seller.

9.6               NPEO and KYO will not during the term of this Deed assign,
                  transfer, demise, part with, share the possession of, or grant
                  any license affecting, or mortgage, charge or otherwise deal
                  with, or dispose of their Tea Tree Farms, their business of
                  producing the oily substance known as tea tree oil and/or
                  their rights under either of the Purchase Agreements unless:

                  (a)      NPEO and/or KYO as the case may be give to the Buyer
                           not less than one (1) month's notice in writing of
                           its desire to deal with the Tea Tree Farms and/or
                           their business of producing the oily substance known
                           as tea tree oil and/or their rights under the
                           Purchase Agreements;

                  (b)      the proposed assignee, transferee, or licensee proves
                           to the satisfaction of the Buyer that he is a
                           suitable, respectable, responsible and solvent
                           person, financially substantial and otherwise capable
                           of performing the obligations of the NPEO and/or KYO
                           as the case may be under the Purchase Agreements;

                  (c)      the assignee, transferee, or licensee referred to in
                           clause 9.6(b) enters into an agreement upon the same
                           terms and conditions as the Purchase Agreements with
                           the Seller or such other terms agreed to in writing
                           by the Buyer; and

                  (d)      NPEO and/or KYO as the case may be enter into a deed
                           in the form required by the Buyer pursuant to which
                           the NPEO and/or KYO jointly and severally guarantee

                           the performance of the assignee, transferee, or
                           licensee referred to in clause 9.6(c).

9.7               For the purposes of clause 9.6 the following circumstances
                  occurring at any time during the term of this Deed shall
                  constitute or be deemed to constitute an assignment of NPEO's
                  and/or KYW's Tea Tree Farms and/or their business of producing
                  the oiling substance known as tea tree oil and/or their rights
                  under the Purchase Agreements:

                  (a)      if, any corporation or any related corporation (as
                           defined in the Corporations Law as at the date of
                           this Deed) holding or holding between them not more
                           than fifty percent (50%) of the issued capital or
                           voting rights of either NPEO or KYW or both, acquires
                           or acquire between them so much of the issued capital
                           or voting rights of either NPEO or KYW or both as,
                           when added to the issued capital or voting rights (if
                           any) previously held by such corporation or related
                           corporations, represents in the aggregate more than
                           fifty percent (50%) of the issued capital or voting

                                      12

<PAGE>



                           rights of NPEO and/or KYW as the case may be;

                  (b)      If any person or any person and his relatives (as
                           defined in the Income Tax Assessment Act 1936 as at
                           the date of this Deed) holding or holding between
                           them not more than fifty percent (50%) of the issue d
                           capital or the voting rights of either NPEO or KYW or
                           both acquires or acquire between them so much of the
                           issued capital or voting rights as, when added to the
                           issued capital or voting rights (if any) previously
                           held by such person or persons, represents in the
                           aggregate more than fifty percent (50%) of the issued
                           capital or voting rights of NPEO and/or KYW as the
                           case may be; or

                  (c)      if, the changes referred to in clauses 9.7(a) and (b)
                           occur in any holding company (as defined in the
                           Corporations Law as at the date of this Deed) of
                           either NPEO or KYW or in any holding company of any
                           holding company of either NPEO or KYW.

10.               EXCLUSIVITY

10.1              The Seller shall not sell any Tea Tree Oil to any person other
                  than the Buyer.


10.2              NPEO and KYW shall not dispose of any of their produce of the
                  oily substance known as tea tree oil to any person other than
                  the seller under the Purchase Agreements.

10.3              NPEO and KYW shall not dispose of any of their Tea Tree
                  Produce before it is produced into the oily substance known as
                  tea tree oil without the written consent of the Buyer.

11.               STAMP DUTY

11.1              The Buyer agrees to pay all of the stamp duty payable in
                  relation to this Deed.

12.               GOVERNING LAW AND JURISDICTION

12.1              The validity, interpretation and performance of this Deed
                  shall be governed by and construed in accordance with the law
                  of the State of New South Wales and which the parties
                  acknowledge is the proper law of this Deed.

12.2              Each of the parties irrevocably agrees that the courts of the
                  State of New South Wales and shall have jurisdiction to hear
                  and determine any suit, action or proceeding, and to settle
                  any disputes, which may arise out of or in connection with
                  this Deed and for such purposes irrevocably submits to the
                  jurisdiction of such courts. The submission to the
                  above-mentioned jurisdiction shall not (and shall not be
                  construed so as to) limit the rights of either party to take
                  proceedings against the other in any other court of competent
                  jurisdiction nor shall the taking

                                      13

<PAGE>



                  of proceedings in any jurisdiction preclude the taking of
                  proceedings in another jurisdiction, whether concurrently or
                  not.

13.               ENTIRE DEED

13.1              This Deed contains the entire understanding between the
                  parties in relation to its subject matter. There are no
                  express or implied conditions, warranties, promises,
                  representations or obligations, written or oral, in relation
                  to this Deed other than those expressly state in it or
                  necessarily implied by law.

14.               NOTICES

14.1              A notice or other communication required or permitted to be
                  given by a party to another shall be in writing and


                  (a)      delivered personally;

                  (b)      sent by post, postage prepaid; or

                  (c)      sent by facsimile transmission

                  to that party's address for service that is set out in this
                  Deed or notified in writing to each party from time to time.

14.2              A notice or other communication shall be taken, for the
                  purposes of this Deed, to have been given if:

                  (a)      personally delivered, upon delivery;

                  (b)      mailed, on the expiration of 2 Business Days after
                           the date of posting; or

                  (c)      sent by facsimile transmission, on the day it is sent
                           (or, if that is not a Business Day, on the next
                           Business Day).

14.3              For the purposes of clause 14.1 the facsimile number of the
                  parties (until an alternative number is notified in writing)
                  shall be:

                  (a)      for the Buyer             - 9251 8070

                  (b)      for the Seller            - 9975 6177

                  (c)      [                               ]

                  (d)      [                               ]


                                      14

<PAGE>



15.               NO PARTNERSHIP

15.1              This Deed is not intended to create or evidence a partnership.

16.               STATUTORY REQUIREMENTS

16.1              In carrying out its obligations under this Deed, the Buyer
                  shall comply with the requirements of all acts, regulations,
                  ordinances, by-laws, permits and other lawful directions of
                  competent authorities.

17.               COUNTERPARTS


17.1              This Deed may be executed in any number of duplicate originals
                  or counterparts.

17.2              This Deed shall not come into effect until each party has
                  executed either it or a duplicate original or counterpart of
                  it.

18.               SEVERABILITY

18.1              If any provision of this Deed is invalid, void or
                  unenforceable, all other provisions which are capable of
                  separate enforcement without regard to an invalid, void or
                  unenforceable provision are and shall continue to be of full
                  force and effect in accordance with their terms.

18.2              If a provision that is invalid, void, voidable or
                  unenforceable is fundamental to the continuation of this Deed,
                  the parties shall meet promptly to consider an amendment
                  prepared by the Buyer.  If the parties cannot agree on an
                  amendment, they shall refer it to arbitration.


EXECUTED as a Deed.

THE COMMON SEAL of ESSENTIAL                )
NATURE PRODUCTS PTY LIMITED                 )
is affixed in accordance with the Articles  )        /s/ John Reece
                                                     --------------
of Association:                             )            Director

                                                     Name: John Reece

/s/ Wai Yok Lee
- ---------------------------------------------
Secretary/Director/Authorized Person

Name:Wai Yok Lee



                                      15

<PAGE>




THE COMMON SEAL of ANC                        )
RESOURCES PTY LIMITED is affixed              )
in accordance with the Articles               )         /s/Susanna Lee
                                                        ---------------
   of Association:                            )               Director
- ---


                                                        Name:Susanna Lee
/s/Wai Yok Lee
- ---------------------------------------------
Secretary/Director/Authorized Person

Name:



THE COMMON SEAL of [                ]        )
is affixed in accordance with the Articles   )          ---------------
of Association:                              )                Director
                                                        Name:

- ---------------------------------------------
Secretary/Director/Authorized Person

Name:



SIGNED for and on behalf of [       ]            )
in the presence of:                              )   -------------------------
                                                 )   [Agent or other capacity]

                                                     Name:

- ---------------------------------------------
Name:


                                      16


<PAGE>


                                       
                                  Schedule 1
                                       
                                       
                              Purchase Agreements
                                       

                                      17


<PAGE>


                                       
                                   AGREEMENT


This Agreement is entered into this 1st day of August, 1996

The Agreement is between ANC Resources Pty. Ltd. whose registered office is at
109-111 Shepherd Street Chippendale and [                ] (NPEO) whose
registered office is at [ ].

AGREEMENT

1.       ANC agrees to purchase all the Tea Tree Oil that will be produced by
         NPEO at its farms located in [ ] under terms and conditions set out in
         this Agreement.

2.       ANC agrees to pay NPEO U.S. $[          ]  ex distillery for kg. of 
         Tea Tree Oil purchased from NPEO.

3.       NPEO agrees to sell all the production of Tea Tree Oil that will be
         produced on its farms in [       ] under terms and conditions wet out
         in this Agreement.

4.       ANC agrees to supply all data required by the joint venture to
         successfully grow its plantations and produce Tea Tree Oil to a
         standard that is acceptable to the market.

INSURANCE

ANC will be responsible for implementing an insurance program covering loss and
damage of goods immediately on receipt of shipping documents indicating that the
goods to be insured have been accepted on board at a nominated [ ].

ANC will not be responsible for the insurance of the goods whikle in transit
from the distillery to the nominated port.

TERMS OF PAYMENT

ANC agrees that it shall pay for all goods covered in this agreement by
telegraphic transferring monies due for payment for each shipment to the
nominated bank account of NPEO immediately after sighting shipping documents
relevant to the shipment.

TERM OF THE AGREEMENT

The term of this Agreement is 5 years, with a 10 year option following agreement
by both parties on price, commencing from the date this agreement is signed. The
Agreement can be extended following a signed agreement between both parties
being lodged six months before the expiry date of this Agreement.



                                       1

<PAGE>



TERMINATION

This Agreement can be terminated only under the following conditions:

1.       ANC is unable to meet the commitments to purchase the Tea Tree Oil that
         NPEO has produced at its plantation in [ ]. NPEO then has the right to
         sell the Tea Tree Oil to any party it chooses.

2.       NPEO fails to meet its commitments to produce Tea Tree Oil from its
         plantations in Vietnam.

PENALTIES

Penalties will apply if this Agremeent is terminated.

1.       NPEO has the right to recover financial losses from ANC if any such
         losses are incurred by NPEO following termination of this Agreement as
         set out in Clause 1. of "TERMINATION".

2.       ANC has the right to recover financial losses from NPEO if any such
         losses are incurred by ANC following termination of this Agreement as
         set out in Clause 2. of "TERMINATION".

GOVERNING LAW

The construction and performance of this Agreement will be governed by the laws
of NEW SOUTH WALES.

ANC Resources Pty. Ltd.                     Signed            [Seal]
                                            /s/Wai Yok Lee
Witnessed

         Date

[                           ]               Signed   [Seal]

Witnessed

         Date



                                       2

<PAGE>



                                  Schedule 2
                                       
                                       
                           Standard of Tea Tree Oil


To the standard specified in the draft International Standard for Oil of the
Melaleuca - Terpinen- 4-ol type in ISO/DIS 4730 until the final International
Standard Oil of the Melaleuca - Terpinen- 4-ol type in ISO 4730 is issued were
upon the standard shall be that specified in ISO 4730.

Notwithstanding the above standard.

1.       the parties may agree in writing to a superior standard to the one
         specified above from time to time for the purposes of this Deed; and

2.       the Buyer may by written notice to the Seller nominate an inferior
         standard to the one specified above from time to time for the purposes
         of this Deed.



<PAGE>


                                  Schedule 3
                                       
                                       
                                  Named Ports


1.       In the case of Tea Tree Oil produced in China - from such ports
         situated in Hong Kong as are notified to the Buyer; or

2.       In the case of Tea Tree Oil produced in Vietnam - from such ports
         situated in Ho Chi Minh City are notified to the Buyer; or

3.       Such other ports notified to the Buyer from time to time.




<PAGE>
                                                                    EXHIBIT 10n
                                                    Land Titles Office Use Only

                                      LEASE
                             Real Property Act 1900

Office of State Revenue Use Only


(A)      PROPERTY LEASED
         Show no more than 20 References to Title. 
         Specify the part or premises if appropriate.

PART Folio Identifier 329/778003 being Unit 4,
43-45 Egerton Street, Silverwater

(B)      LODGED BY

L.T.O. BOX                          Name, Address or DX and Telephone
937K                                Brophy Bridge & Mirow
                                    DX 1181
                                    Sydney

                                    Reference (max. 15 characters):  WJM

(C)      LESSOR                     VYRIL ANTHONY VELLA

(D)      The lessor leases to the lessee the property described above
         subject to the following ENCUMBRANCES

1.                2.                3.               4.


(E)      LESSEE            [L]      COLLAGE INTERNATIONAL PTY LIMITED ACN
                                    003 984 441 of Unit 4, 43-45 Egerton Street,
                                    Silverwater

                                    TENANCY:

1.       Term:                              3 years

2.       Commencing Date:                   15 August 1996

3.       Terminating Date:                  14 August 1999

4.       With an OPTION TO RENEW for a period of         set out in

5.       With an OPTION TO PURCHASE set out in

6.       Together with and reserving the RIGHTS set out in Annexure "A"

7.       Incorporates the provisions set out in ANNEXURE          "B" hereto.
8.       Incorporates the provisions set out in MEMORANDUM NO. X916489

         filed in the Land Titles Office.

Instructions for filling out this form are available from the land titles office
CHECKED BY (office use only) [ ].


<PAGE>



(H) DATE           We certify this dealing correct for the purposes of the Real 
Property Act 1900.

Signed in my presence by the lessor who is personally known to me.



- -----------------------------------
Signature of Witness



- -----------------------------------
Name of Witness (Block Letters)



- -----------------------------------              -----------------------
Address of Witness                               Signature of Lessor



Signed in my presence by the lessee who is personally known to me

THE COMMON SEAL OF COLLAGE INTERNATIONAL PTY LIMITED     [ SEAL ]

was hereunto affixed in accordance with
its Articles of Association

and in the presence of: -


- -----------------------------                    ------------------------
Name of Witness                                  Signature of Lessee

I solemnly and sincerely declare that the time for the exercise of the Option to
Renew/Purchase in expired lease No_________ has ended and the lessee under that
lease has not exercised the option. I make solemn declaration conscientiously
believing the same to be true and by virtue of the Oaths Act, 1900. 
Made and subscribed at ________ in the State of _________on________ 19_____ in 
the presence of




- ------------------------------
Signature of Witness


- ------------------------------
Name of Witness (Block Letters)


- ------------------------------                   -----------------------
Address and Qualification of Witness             Signature of Lessor



<PAGE>



ANNEXURE "A" TO LEASE BETWEEN VYRIL ANTHONY VELLA AND COLLAGE
INTERNATIONAL PTY LIMITED DATED             DAY OF     1995


The Lessor reserves until himself the following rights and
liberties:-

The right to maintain and repair or replace all gas, water and other services,
pipes, conduits, ducts and electricity and telephone wires passing through the
Demised Premises and the right to run water, oil, gas, air, waste and
electricity in or through the said pipes, conduits, ducts, or wires to other
parts of the building.



<PAGE>



ANNEXURE "B" TO LEASE BETWEEN VYRIL ANTHONY VELLA AND COLLAGE
INTERNATIONAL PTY LIMITED DATED      DAY OF          1995


1.       AMENDMENTS TO MEMORANDUM

         Clauses 4, 5 and 6 of Memorandum No. X916489 shall not apply to this
         lease.

2.       RENT

2.01     The Lessee covenants with the Lessor that the Lessee will during the
         whole of the term hereby granted pay to the Lessor or as the Lessor
         shall direct in writing free of exchange and all deductions the rent
         specified in this clause and in Item 2 of the Reference Schedule of
         this Lease by equal monthly installments in advance.

2.02     The rent payable during the period form 15 August 1996 to 31 March 1997
         shall be calculated at the rate per annum specified in Item 2 of the
         Reference Schedule.

2.03     The rent payable during the period from 1 April 1997 to 31 March 1998
         shall be which ever is the greater of:-

         (a)      the rent per annum payable during the period referred to
                  in Clause 2.02 plus five per cent (5%) thereof;

         (b)      the rent per annum ascertained in accordance with Clause
                  3 hereof.

2.04     The rent payable during the period from 1 April 1998 to 31 March 1999
         shall be the rent payable under Clause 2.03 hereof plus fiver per cent
         (5%) thereof.

2.05     The rent payable during the period from 1 April 1999 to 14 August 1999
         shall be calculated at the rate per annum of which ever is the greater
         of:-

         (a)      the rent per annum payable during the period referred to
                  in Clause 2.04 plus five per cent (5%) thereof; and

         (b)      the rent per annum ascertained in accordance with Clause
                  3 hereof.

3.       CURRENT MARKET RENT

3.01     Whenever the rent is to be ascertained in accordance with this clause,
         the rent ascertained shall be the current annual market rent in respect
         of the premises as at the date of commencement of the relevant period,
         and is in this clause referred to as the "Annual Market Rent."



<PAGE>



3.02     The Lessor shall within the period commencing sixty (60) days
         period to the date of commencement of the relevant period and
         expiring thirty (30) days after the date of commencement of
         the relevant period give a written notice to the Lessee
         specifying the amount which the Lessor considers to be the
         Annual Market Rental as at the date of commencement of the
         relevant period (herein called "the review date") and unless
         the Lessee serves a notice on the Lessor in accordance and
         within the time specified in Clause 3.03 (in which regard time
         shall be of the essence) then the amount stated in the notice
         served by the Lessor pursuant to this Clause 3.02 shall be the
         amount of the Annual Market Rent as at the review date.

3.03     The Lessee, may within twenty-one (21) days after receipt of the
         Lessor's notice given under Clause 3.02 (in which regard time shall be
         of the essence) notify the Lessor in writing that the Lessee disputes
         the amount specified by the Lessor in such notice as the Annual Market
         Rental.

3.04     Within fourteen (14) days after notification by the Lessee to
         the Lessor pursuant to Clause 3.03 (in which regard time shall
         be of the essence), each of the Lessor and the Lessee shall
         appoint a valuer and notify each other in writing within that
         period of the name and address of the valuer so appointed. The
         two (2) valuers so appointed shall jointly determine the
         Annual Market Rental and such determination shall be final and
         binding on the Lessor and the Lessee.  Each such valuer shall
         be a full member of not less than five (5) years standing of
         the New South Wales Division of the Australian Institute of
         Valuers (which term includes, in the event that such Institute
         of Valuers such body or association as then serves
         substantially the same objects as such Institute does at the
         date of commencement of the term of this Lease) and shall be
         the holder of a license to practice as a valuer of the kind of
         premises demised by the Lease.  If either the Lessor or the
         Lessee fails to appoint a valuer in accordance with this
         Clause 3.04 or to notify the other party of the name and
         address of such valuer within the period of fourteen (14) days
         hereinbefore mentioned (in which regard time shall be of the
         essence), the party so failing shall forthwith upon the valuer
         under this Clause 3.04 and the valuer who has been appointed
         and whole appointment has been notified in accordance with
         this Clause 3.04 shall determine the Annual Market Rental at
         the review date and his decision shall be final and binding on
         the Lessor and the Lessee.

3.05     If each party fails to appoint a valuer in accordance with
         Clause 3.04 or o notify the other party of the name and

         address of such valuer within the period of fourteen (14) days
         hereinbefore mentioned (in which regard time shall be of the
         essence) or if the valuers respectively appointed by the
         Lessor and the Lessee are unable to agree upon the amount of
         the Annual Market Rental within twenty-eight (28) days after
         service by the Lessee on the Lessor of the notice referred to


<PAGE>



         in Clause 3.03 (in which regard time shall be of the essence), the
         amount of the Annual Market Rental as at the review date shall be
         determined by a valuer appointed, on the request of either the Lessor
         or the Lessee, by the President or other principal officer for the time
         being of the New South Wales Division of the Australian Institute of
         Valuers and such valuer shall be a full member of not less than five
         (5) years standing of the New South Wales Division of the Australian
         Institute of Valuers or such other body or association as aforesaid and
         shall be the holder of a license to practice as a valuer of the kind of
         premises demised by the Lease. The President or other principal officer
         shall cause notice of such appointment to be served on each of the
         Lessor and the Lessee as soon as possible thereafter.

3.06     The valuer so appointed shall determine the Annual Market Rental a at
         the relevant review date and shall serve written notice of such
         determination on each of the Lessor and the Lessee within twenty-eight
         (28) days after the date of his appointment (in which regard time shall
         be of the essence).

3.07     The valuer or valuers so appointed under Clause 3.04 or 3.05
         shall in making their determinations:-

         (a)      act as an expert and not as an arbitrator;

         (b)      take into account all written representations received
                  from either the Lessor or the Lessee or any
                  representative thereof within fourteen (14) days after
                  notice of such appointment is served on each of the
                  Lessor and the Lessee but shall not consider any oral
                  representation whatsoever nor any written representation
                  received after the expiration of such period of fourteen
                  (14) days;

         (c)      take no account of any goodwill attributable to the
                  demised premises by reason of the trade, business or
                  activity carried on therein by the Lessee;

         (d)      take no account of the value of the Lessee's fixtures and
                  fittings in the Demised Premises nor of any deleterious
                  condition of the Demised Premises if such condition results
                  from any breach of any term of this Lease by the Lessee;


         (e)      take no account of any premium paid or payable or rent
                  abatement or other concession or inducement given or to be
                  given to the Lessee or to the occupier of any premises
                  comparable to the Demised Premises;

         (f)      have regard to the current annual rental value of
                  comparable premises in the Building or elsewhere in the
                  area in which the Building is situated;



<PAGE>



         (g)      value the Demised Premises as being available to be let by a
                  willing landlord to a willing tenant as a whole with vacant
                  possession and on the terms and conditions of this Lease
                  (other than the amount of the annual rent hereby reserved but
                  including the provisions for rent review);

         (h)      assume that the Lessee has performed all obligations on
                  its part contained in the Lease.

3.08     The determination of Annual Market Rental by such valuer shall be final
         and binding on the Lessor and the Lessee, who shall bear the costs of
         such determination equally.

4.       REIMBURSEMENT OF OUTGOINGS

4.01     For the purposes of this Clause 4 the expression "Operating
         Expenses" means all costs, charges, expenses, fees and other
         outgoings paid or payable by the Lessor in managing,
         supervising, operating, cleaning, painting, lighting,
         policing, maintaining and keeping secure the building of which
         the Demised Premises form part (herein called "the Building")
         and the land upon which the Building is erected (herein called
         "the Land") including in particular, but without limiting the
         generality of the foregoing, the following:-

         (a)      all rates and taxes (including land tax), charges,
                  assessments, rents, duties and fees at any time or from
                  time to time payable to any government, local government,
                  semi-government or other competent authority levied,
                  assessed or charged in respect of the Building and/or
                  Land (irrespective of the ownership thereof) including
                  any rental or occupation fee charged by or payable to any
                  such body authority or department in respect of the
                  Building and/or the Land;

         (b)      all insurance premiums payable by the Lessor in respect
                  of the Land and/or the Building and the fittings and
                  fixtures of the Lessor therein in their full insurable
                  reinstatement value against fire flood lightning storm

                  and tempest and in respect of insurance of the Land an/or
                  the Building and the Lessor against such other risks
                  (referable to the Land and/or the Building or the Lessor
                  in relation to the Lessor's ownership or interest in the
                  Land and/or the Building) as the Lessor may deem
                  necessary or desirable including public risk,
                  consequential loss and loss of rent;

         (c)      the cost of all service s supplied to the Land and/or the
                  Building including, but without limiting the generality of the
                  foregoing, all changes for electricity, gas, water, oil,
                  telephone, sewerage and garbage services;

         (d)      the cost of all services provided by the Lessor for
                  tenants and other occupants in the Building and visitors


<PAGE>



                  to the Building including, but without limiting the generality
                  of the foregoing, the cost of examining, operating,
                  maintaining and repairing (including repairing by way of
                  replacement) any plant and equipment in the Building and
                  cleaning, lighting and servicing those parts of the Land
                  provided by the Lessor from time to time for common use by the
                  occupants of the Building (herein called "the Common Area");

         (e)      all costs for or in connection with the maintenance,
                  operation, renovation and upkeep of the Land and/or the
                  Building excluding the cost of any structural work and the
                  cost of any work the payment for which is the responsibility
                  of a particular tenant or occupier in the Building;

         (f)      all reasonable management, control and security costs
                  (including any fees payable to the Lessor's Managing Agents)
                  in connection with the Land and/or the Building including, but
                  without limiting the generality of the foregoing, salaries,
                  wages, pay roll tax, superannuation and pension payments and
                  workers' compensation insurance premiums;

         (g)      the cost of the maintenance, repair and testing of all fire
                  fighting protection equipment including sprinkler
                  installations, hydrants, fire extinguishers, smoke detectors
                  and fire fighting equipment installed by the Lessor throughout
                  the Building together with charges rendered by any authority
                  or person in the supply, maintenance, servicing and monitoring
                  of fire alarms;

         (h)      all costs incurred in the control of and eradication of
                  all pests in Common Area;

         (i)      all costs incurred in the lease, hire, repair,

                  maintenance and running of all public address and
                  background music systems in the Common Area (if
                  installed);

         (k)      the cost of the removal of all waste and garbage from the
                  Building and the Land;

         (l)      the expenses of the Lessor in supplying paper, towels, soaps
                  and other toilet and ablution requisites in the washrooms and
                  lavatories of the Building.

4.02     In this Clause 4, the expression "Lease Year" means any period of
         twelve (12) months ending 31 December.

4.03     In respect of any Lease Year the whole of which is part of the term of
         this Lease, the Lessee shall pay to the Lessor an amount equal to the
         percentage specified in Item 4 of the


<PAGE>



         Reference Schedule of the Operating Expenses in that Lease
         Year.

4.04     In respect of any Lease Year part of which (such part being hereinafter
         referred to as "the Broken Period") is part of the Term of this Lease,
         the Lessee shall pay to the Lessor an amount calculated in accordance
         with the following formula:-

<TABLE>
<S>                           <C>                             <C>                                   <C>
Amount                        Number of                       Percentage                            Amount of the
Payable                       Days in                         specified in                          Operating
for Broken  =                 Broken     x                    Item 4 of      x                      Expenses in the
Period                        Period                          the Reference                         Lease Year of
                              ------                          Schedule                              which the Broken
                               365                                                                  Period is part
</TABLE>

4.05     As soon as practicable after the end of each Lease Year the
         Lessor shall give to the Lessee a statement in writing
         specifying the aggregate of the Operating Expenses for that
         Lease Year and the amount payable by the Lessee in relation
         thereto (the amount payable by the Lessee being hereinafter
         referred to as "the Lessee's Contribution").  Except in the
         case of manifest error notified by either party to the other
         in writing within fourteen (14) days of the service of such
         statement on the Lessee, such statement shall be conclusive
         evidence as to the matters stated therein.  The Lessee shall
         pay the Lessee's Contribution specified in any statement given
         pursuant to this subclause to the Lessor or as the Lessor may
         otherwise direct in writing within twenty-eight (28) days

         after service of such statement on the Lessee.

4.06     The Lessor may from time to time give to the Lessee a
         statement in writing of the Lessor's reasonable estimate of
         the Lessee's Contribution for the current Lease Year whereupon
         the Lessee shall pay the estimated Lessee's Contribution by
         equal monthly installments in advance on the days on which
         monthly installments of rental are payable under this Lease.
         The Lessor may from time to time by statement in writing to
         the Lessee revise its estimate of the Lessee's Contribution
         for the current Lease Year and may require that the amount of
         the monthly installments thereof payable by the Lessee be
         adjusted so that the total estimated Lessee's Contribution
         shall have been paid by the expiry of that Lease Year.  At the
         end of each Lease Year any necessary adjustment between the
         estimated Lessee's Contribution and the actual Lessee's
         Contribution shall be made within the twenty-eight (28) day
         period referred to in Clause 4.05 by way of refund to or
         further payment by the Lessee as the case may be.

5.       CAR PARKING



<PAGE>



         During the term hereof and any extension of this Lease or holding over
         thereunder the Lessee and its employees, agents, contractors, customers
         and others having business with the Lessee shall have the right to use
         in common with the Lessor and other authorized persons seven (7) cars
         in the spaces nearest to the Demised Premises. The Lessee will not
         suffer or permit any vehicle owned or driven by any employee or
         authorized person to remain standing in any area other than such
         portion of the car park. The Lessee will at all times when requested by
         the Lessor so to do furnish to the Lessor an up-to-date list of the
         registration numbers of all motor vehicles owned or driven by the
         Lessee's employees or servants and will promptly notify the Lessor of
         any changes in the particulars contained in such list.

6.       COMMON AREA

6.01     Control of Common Area - Without prejudice to any right hereby granted
         to the Lessee to use and occupy any part or parts of the Common Area
         for the purpose of parking motor vehicles:-

         (a)      The Lessor shall make available from time to time such parts
                  of the Common Area as the Lessor in its sole discretion shall
                  from time to time deem appropriate. The Lessor reserves the
                  right from time to time to discontinue or to change the size
                  location and nature of the Common Area or any part of parts
                  thereof.


         (b)      The Lessor may at any time close temporarily any part of the
                  Common Area for the purpose of making repairs or changes to
                  discourage non-customers' parking and may do such other acts
                  in and on the Common Area or any part thereof as in its
                  discretion may be desirable to improve the convenience
                  thereof.

6.02     MAINTENANCE OF COMMON AREA - The Lessor will subject to the
         provisions of this Lease maintain the Common Area during the
         term of this Lease inclusive of the exterior walls and all
         parking space, roads, pavements, public rest rooms, water
         drainage, lighting and other facilities shall be maintained
         and the expenditure thereon shall be at the absolute and
         uncontrolled discretion of the Lessor.

7.       PAINTING OF INTERIOR
         At least once during every period of five (5) years from the
         commencement of this Lease whilst the Lessee remains in occupation and
         also on ceasing to occupy the Demised Premises for any reason if so
         required by the Lessor the Lessee shall paint or otherwise treat in an
         appropriate manner all the internal surfaces of the Demised Premises
         with at least two (2) coats of good oil paint or other suitable
         material of the best quality in a proper and workmanlike manner to
         standards reasonably determined by the Lessor.


<PAGE>




8.       AIR CONDITIONING PLANT
         The Lessee shall keep and maintain the air conditioning plant in the
         Demised Premises in good order and substantial repair and condition and
         in proper working order at all times during the currency of this Lease
         at its own expense.

9.       EXISTING EQUIPMENT
         The Lessor agrees that the partitions and blinds in the mezzanine
         office and the burglar alarm and cool room in the Demised Premise shall
         be Lessor's fixtures for the purposes of this Lease and shall remain in
         and form part of the Demised Premises for the purpose of this Lease.

10.      The Lessee shall at or prior to the expiration of the term remove the
         freezer referred to in Clause 11 of the Lease Registered No. E428896
         and the provisions of Clause 33 of Memorandum No. X916489 will apply in
         respect of such removal.

SIGNED SEALED AND DELIVERED                          )
by THOMAS UNGCHUM YI                                 )
in the presence of:                                  )




SIGNED SEALED AND DELIVERED                          )
by MARC JOSEPH HIGGINS                               )
in the presence of:                                  )


THE COMMON SEAL OF COLLAGE                           )
INTERNATIONAL PTY LIMITED                            )
was hereunto affixed in                              )
accordance with its Articles                         )
of Association in the                                )
presence of:                                         )


<PAGE>


                               THE REFERENCE TABLE

<TABLE>
<S>                                                  <C>
ITEM 1:           Clause 1(d)                        Covenantor
                  Memorandum
                                                     Thomas Ungchum Yi, 50 Arnott Road,
                                                     Marayong
                                                     Marc Joseph Higgins,
                                                     38/2 Charles
                                                     Street, P

ITEM 2:           Clause 2                           Rent
                  Lease
                                                     $73,000.00

ITEM 3:                                              Not applicable

ITEM 4:           Clause 3.03                        Lessee's Proportion of Outgoings
                  Lease                              36.1%

ITEM 5:           Clause 8                           Further Term
                  Lease                              Not applicable

ITEM 6:           Clause 9                           Use of Premises
                  Memorandum                         Storage and distribution of
                                                     cosmetics, health foods and
                                                     promotional gifts.

ITEM 7:           Clause 32                          Interest on Arrears
                  Memorandum                         Fourteen per cent (14.00%)

ITEM 8:           Clause 43(a)                       Amount of Bank Guarantee
                  Memorandum                         Three (3) months rent

ITEM 9:           Clause 43(b)                       Amount of Substituted Bank Guarantee
                                                     Three (3) months rent

</TABLE>


<PAGE>
                                                                      Exhibit 11
                           Essential Resources, Inc.

                       Computation of Per Share Earnings

<TABLE>
<S>                                                                                        <C>                <C>
WEIGHTED SHARES OUTSTANDING:
                                                                                                               Fully
SHARES OUTSTANDING January 1, 1996 to May 31, 1996    1,259,529 x 5 months = 6,297,645       Primary           Diluted
                                                                                             -------           -------
SHARES OUTSTANDING June 1, 1996 to June 30, 1996      1,140,198 x 1 month  = 1,140,198
                                                                             ---------
                                                                             7,437,843 / 6 = 1,239,640        1,239,640
                                                                                             x       2(1)     x       2(1)
                                                                                             ---------        ---------
                                                                                             2,479,280        2,479,280

EQUIVALENT SHARES:

April 1, 1996 To June 30, 1996 - AVERAGE OUTSTANDING                                           771,961(1)       771,961(1)
                                                                                             ---------        ---------
                                                                                             3,251,241(1)     3,251,241(1)
                                                                                             =========        =========

                                                                            Net Income       $ 293,196        $ 293,196
                                                                            Interest addback    36,553           36,338
                                                                                             ---------        ---------
                                                                                             $ 329,749        $ 329,534
                                                                                             =========        ========= 

                                                                            Per Share        $  0.1014        $  0.1013
                                                                                             =========        =========
</TABLE>

(1) Reflects two-for-one stock split effective August 26, 1996.


<TABLE> <S> <C>


<ARTICLE> 5

<LEGEND>
THIS SCHEDULE CONTAINS SUMMARY FINANCIAL INFORMATION FROM THE AUDITED FINANCIAL
STATEMENTS OF ESSENTIAL RESOURCES, INC. AND SUBSIDIARIES FOR THE SIX MONTHS
ENDED JUNE 30, 1996 AND IS QUALIFIED IN ITS ENTIRETY BY REFERENCE TO SUCH
FINANCIAL STATEMENTS(1).
</LEGEND>

<MULTIPLIER> 1

       
<S>                           <C>
<PERIOD-TYPE>                 OTHER
<FISCAL-YEAR-END>             JUN-30-1996
<PERIOD-START>                JAN-01-1996
<PERIOD-END>                  JUN-30-1996
<CASH>                        218,195
<SECURITIES>                  0
<RECEIVABLES>                 222,097
<ALLOWANCES>                  0
<INVENTORY>                   329,597
<CURRENT-ASSETS>              1,383,033
<PP&E>                        92,577
<DEPRECIATION>                16,286
<TOTAL-ASSETS>                1,655,387
<CURRENT-LIABILITIES>         1,224,641
<BONDS>                       0
         0
                   0
<COMMON>                      2,519
<OTHER-SE>                    329,547
<TOTAL-LIABILITY-AND-EQUITY>  1,655,387
<SALES>                       2,340,671
<TOTAL-REVENUES>              2,441,338
<CGS>                         1,082,687
<TOTAL-COSTS>                 870,734
<OTHER-EXPENSES>              0
<LOSS-PROVISION>              0
<INTEREST-EXPENSE>            24,721
<INCOME-PRETAX>               463,196
<INCOME-TAX>                  170,000
<INCOME-CONTINUING>           293,196
<DISCONTINUED>                0
<EXTRAORDINARY>               0
<CHANGES>                     0
<NET-INCOME>                  293,196
<EPS-PRIMARY>                 .10
<EPS-DILUTED>                 .10
<FN>
(1) The information provided relates to the six month transitional year ended
June 30, 1996
        


</TABLE>


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