ANNIES HOMEGROWN INC
10KSB, 1996-09-27
MISCELLANEOUS FOOD PREPARATIONS & KINDRED PRODUCTS
Previous: DREYFUS INVESTMENT GRADE BOND FUND INC, 485BPOS, 1996-09-27
Next: ANNIES HOMEGROWN INC, DEF 14A, 1996-09-27




================================================================================
                     U.S. SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

                                   FORM 10-KSB

[X] Annual  report under Section 13 or 15(d) of the  Securities  Exchange Act of
    1934 for the fiscal year ended December 31, 1995

[ ] Transition  report under Section 13 or 15(d) of the Securities  Exchange Act
    of   1934   For   the   transition   period   from    ________________   to
     _________________

                       Commission file number: 33-93982-LA

                             ANNIE'S HOMEGROWN, INC.
        (Exact name of Small Business Issuer as specified in its charter)

                DELAWARE                                   06-1258214
    (State or other jurisdiction of                     (I.R.S. Employer
     incorporation or organization)                    Identification No.)

180 SECOND STREET, SUITE 202, CHELSEA, MA                    02150
(Address of principal executive offices)                   (Zip code)

                                 (617) 889-2822
                (Issuer's telephone number, including area code)

    Securities registered pursuant to Section 12(b) of the Exchange Act: NONE

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

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

Check  whether  the Issuer:  (1) has filed all  reports  required to be filed by
Section 13 or 15(d) of the Securities  Exchange Act of 1934 during the preceding
12 months (or for such shorter  period that the Issuer was required to file such
reports),  and (2) has been subject to such filing  requirements for the past 90
days. Yes [ ] No [X]

Check if there is no disclosure of delinquent  filers in response to Item 405 of
Regulation S-B in this form, and no disclosure will be contained, to the best of
the  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.[X]

The  Issuer's  revenues  for the  fiscal  year  ended  December  31,  1995  were
$4,546,211.  As of September 1, 1996, the aggregate market value of the Issuer's
voting stock held by non-affiliates  was  approximately  $6,721,602 based on the
public offering price of Common Stock of $6.00 per share.

As of  September 1, 1996,  there were  4,256,985  shares of the Issuer's  Common
Stock, par value $.001 per share, issued and outstanding.


                       DOCUMENTS INCORPORATED BY REFERENCE

None

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





                                     PART I

ITEM 1 DESCRIPTION  OF  THE  BUSINESS

GENERAL

Annie's Homegrown,  Inc. ("Annie's" or the "Company"),  which was founded by Ann
E. Withey and Andrew M. Martin,  is engaged in the  manufacture,  marketing  and
sale of premium  natural  macaroni and cheese  dinners.  The Company's  products
include: Annie's Shells and Cheddar, Annie's Alfredo, Annie's Whole Wheat Shells
and Cheddar and Annie's Mild MexicanTM . The Company's products are manufactured
by a contract packer  according to the  specifications  provided by the Company,
which include the recipe,  ingredients,  graphics and packaging for the product.
The Company's  products are sold primarily through  supermarkets and natural and
specialty  food  stores.  The Company  also  private  labels a house brand for a
specialty  retailer,  using its premium all natural white cheddar cheese formula
together with elbow macaroni. To date, the Company has focused its marketing and
distribution  efforts on the Northeast and West Coast U.S. markets.  The Company
has  increased  its case  sales  from  20,445 in 1989 to  252,168  in 1995.  The
Company's  strategy  is to expand its  supermarket  distribution  nationally  in
addition to  developing  new and unique all natural food products to sell to its
existing customer base.

Annie's mission is to provide the highest quality,  all natural food products to
its  customers  and to  serve as an  ethically,  socially,  and  environmentally
conscious  business model for customers,  other companies and the food industry.
The Company  promotes  environmental  efforts to  minimize  the  consumption  of
resources and encourages  individuals to make personal commitments to social and
environmental causes.

The Company was founded in January 1989 as a Delaware corporation. Its principal
executive offices are located at 180 Second Street, Suite 202, Chelsea, MA 02150
and its telephone number is (617) 889-2822.

Statements  in this  Form  10-KSB  which  are not  historical  facts,  so called
"forward looking statements", are made pursuant to the safe harbor provisions of
the Private  Securities  Litigation Reform Act of 1995.  Investors are cautioned
that all forward looking statements  involve risks and uncertainties,  including
those detailed herein and in the Company's other filings with the Securities and
Exchange  Commission.  See "Item 6.  Management's  Discussion  and  Analysis  of
Financial  Condition and Results of Operations - Certain Factors That May Affect
Future Results."

PRODUCTS

The  Company  manufactures  and sells a variety of macaroni  and cheese  dinners
under the  Annie's  name.  The  Company's  products  are made using all  natural
ingredients  including  its premium all natural  white  cheddar  cheese  formula
together  with petite pasta shells made from 100% durum  semolina.  The products
include:

Annie's  Shells and Cheddar,  introduced  in January  1989,  is made with petite
durum  semolina  pasta  shells and  premium all natural  white  Vermont  cheddar
cheese.

Annie's  Alfredo,  introduced in August 1989, is made with petite durum semolina
pasta shells and premium all natural  white Vermont  cheddar  cheese with garlic
and basil.

Annie's  Whole Wheat Shells and Cheddar,  introduced  in February  1990, is made
with an organically grown whole wheat pasta shells and premium all natural white
Vermont cheddar cheese.

Annie's Mild  MexicanTM , introduced in November 1994, is made with petite durum
semolina  pasta shells and premium all natural white Vermont  cheddar cheese and
Mexican spices.

The Company's  products are typically  priced between $0.99 and $1.25 for a 7.25
oz . package.

                                       1



SALES, MARKETING AND DISTRIBUTION

The Company sells its products  primarily through two classes of retailers:  (i)
supermarket chains, also known as "mass markets;" and (ii) natural and specialty
food stores.  Selection of new regional markets is based upon consumer profiles,
product opportunity and costs of introduction.

In the mass markets,  the Company sells to large supermarket chains such as Stop
and Shop in New England and Safeway Stores in California.  The Company currently
has penetrated all of the major supermarket chains in New England,  and sells in
several  major  supermarket  chains in New York and  California.  The Company is
currently  expanding  its  sales  area  to  include  major  supermarkets  in the
Mid-Atlantic states as well as the Rocky Mountain region.

The Company's  products are also sold to natural food markets and specialty food
stores , such as Whole  Foods and Fresh  Fields,  and to  selected  natural  and
specialty  food  distributors.  Buying  practices of natural and specialty  food
stores are highly  selective due to the nature of the  retailers,  which reflect
their customers demands for both natural and premium quality products.

In order to sell its products to a supermarket  chain or wholesale  distributor,
the Company retains regional food brokers on a commission  basis.  Regional food
brokers serve as the Company's sales  representatives and assists the Company in
the sales process. The Company currently has retained 21 food brokers. Using the
Company's  sales and  marketing  presentation,  the food  brokers  presents  the
Company's  products to the supermarket or distributor buyer. The key competitive
factors in  influencing  a purchasing  decision by the buyer include the product
quality, packaging, sales history, profitability and consumer demand. If a buyer
decides to accept the product,  other issues such as the cost of acquiring shelf
space  (introductory   slotting)  and  the  Company's  specific  commitments  to
marketing  programs are  discussed.  Introductory  slotting  fees and  marketing
programs often vary from customer to customer.  Emphasizing the selling features
of its  products,  the Company,  through its brokers,  attempts to negotiate the
lowest  slotting cost.  Slotting fees can take the form of cash payments  and/or
free product allowances.  Utilizing the brokers' knowledge of specific accounts,
the Company tailors its introductory marketing program to each new account.

The  Company's  growth  strategy  is  to  expand  its  supermarket  distribution
nationally in addition to developing new and unique all-natural food products to
sell to its existing customer base. The Company expansion  strategy  prioritizes
certain expansion markets based on demographic information obtained from Nielsen
North  America and  Information  Resources  Inc.,  two consumer  product  market
research  firms.  In  1994,  sales  to one  customer  accounted  for  13% of the
Company's  net  sales,  and  the  Company's  top  ten  accounts   accounted  for
approximately 60% of net sales. In 1995, no one customer accounted for more than
10% of the Company's net sales, and the Company's top ten accounts accounted for
approximately 56% of net sales.

The Company's  products are shipped  directly from the  manufacturer  via common
carrier  to  either  of  the   Company's  two  public   warehouses   located  in
Massachusetts  and  California.  The Company does not rent the warehouses but is
charged  based on the amount of use.  The Company  distributes  its  products by
shipping either directly to supermarket  chains' central  warehouses,  where the
products  are  then  redistributed  to  individual  stores  as  needed,  or to a
wholesale grocery distributor.

CUSTOMERS

The Company's  products are marketed toward mothers,  children and young adults.
These three groups are the primary  purchasers in the macaroni and cheese dinner
category.  Management  believes  its  customers  are  people who prefer to buy a
natural,  better-tasting  product  and  are  willing  to  pay a  premium  price.
Vegetarian  Times and Money magazine  estimate that Americans are willing to pay
as much as 20% more for natural foods.

The Company  relies  primarily on brand loyalty and word of mouth to promote its
products.  The Company's  marketing strategy is designed to get customers to try
its products for the first time and develop brand loyalty. The

                                       2




Company  accomplishes  this through  continually  educating  customers about the
differences between its all natural products and the competition's  artificially
flavored  products,  as well as through product sampling,  community  giveaways,
promotional  pricing  and  account  specific  marketing  events  such as buy-one
get-one free promotions.  The Company's educational and public relations efforts
have led to feature  articles in daily  newspapers  such as The Boston Globe and
The New York Times.

PRODUCT QUALITY AND DEVELOPMENT

Ann Withey, the Company's  co-founder,  Director,  and Inspirational  President,
maintains the final responsibility for the recipes for the products. The Company
takes great pride in producing high quality, all natural, easy to prepare meals.
Annie's petite pasta shells are made from 100% durum semolina flour.  Management
believes  the  quality  of its  100%  durum  semolina  pasta  is one of the more
important  differences  between Annie's and other  competitive  national brands.
Several  of the lower  priced  brands  are  prepared  from a lower  grade,  less
expensive  blend of enriched  flour.  Durum  semolina  flour  produces a golden,
translucent  looking  finished  pasta  product,  while  blended  enriched  flour
produces a faded, chalky looking finished product. In 1995, the Company retained
a product  development  consultant  to increase  the speed at which new products
were  created and  introduced  to the  market.  The  consultant  will review all
recipes  and  flavors  with Ms.  Withey and are  subject to Ms.  Withey's  final
approval.  The Company  intends to  introduce  new products in the later part of
1996.

MANUFACTURING

The Company's products are manufactured by two contract packers according to the
specifications  provided by the Company, which include the recipe,  ingredients,
graphics  and  packaging  for the  product.  The Company  has never  experienced
material  shortages or delays in the manufacture of its products.  However,  its
products  are  subject  to the  inherent  risks  in  agriculture  and all of its
products must be transported from its manufacturer and are therefore  subject to
work  stoppages  and other risks.  The Company  believes that there are numerous
companies which could manufacture its products under its quality  specifications
without a substantial increase in cost or delay in delivery.

COMPETITION

The industry in which the Company competes is highly competitive.  The principal
methods of  competition  in the  macaroni  and cheese  market  include  pricing,
product quality and taste,  brand  advertising,  trade and consumer  promotions,
packaging and the development of new products. The Company competes not only for
consumer  acceptance but also for shelf space in  supermarkets  and natural food
stores and for the marketing focus by the Company's distributors,  some of which
also distribute  other competing  products.  The Company competes in two primary
classes of trade: (I) the mainstream  supermarket trade, also known as the "mass
markets"  and (ii) the natural food trade.  The macaroni and cheese  category in
the mass market trade is highly  competitive.  The leading brand in the category
is Kraft's Original  Macaroni and Cheese Dinner (Kraft is owned by Philip Morris
Companies,  Inc.) which  accounted for over 40% of the total dollar sales in the
category  in 1995  according  to  Information  Resources  Infoscan  reports.  In
addition to the Kraft brand, the category is comprised of other products such as
Golden Grain (The Quaker Oats Company),  private label products  (store brands),
and several regional brands.  Store brands are usually sold at prices well under
the Company's  products.  Most of the companies that compete in the macaroni and
cheese category are larger than Annie's and have greater resources.

The Company  believes  that its  products  do not  directly  compete  with these
"value-priced" lines. The Company's products are positioned as a "premium" brand
and viewed as a natural  alternative  to the  low-priced,  artificially-flavored
brands.  Management believes its target customers are people who prefer to buy a
natural,  better-tasting  products  and are  willing to pay a premium  for those
products.  The Company uses unique,  brightly colored packaging to differentiate
its products from competing  brands,  which tend to be very similar in graphical
design.

The macaroni  and cheese  category is less  competitive  in natural food stores,
which do not  typically  carry Kraft  Macaroni and Cheese or Golden  Grain.  The
Company  competes  in that  market  with other  products  based on taste and all
natural  ingredients.  Several  of these  brands are also  offered by  companies
larger than the Company. There

                                       3



is less pricing  competition  within this  segment,  as natural,  specialty  and
gourmet  food  stores  typically  sell  products  based  on  their  quality  and
ingredients, not price.

The Company  believes that the principal  bases of  competition  include  price,
product quality,  taste, reputation and brand loyalty. The Company believes that
it competes  favorably with respect to these  factors,  although there can be no
assurance  that it will be able to continue to do so. The ability of the Company
to compete  successfully  in the future will  depend on factors  both within and
outside the its control,  including the Company's ability to respond to changing
market  conditions and the activities of its  competitors,  to control costs, to
introduce successful new products, to grow its customer base, and general market
and economic conditions. There can be no assurance that the Company will be able
to compete  successfully  with  respect  to these  factors in the future or that
present  competitors or future entrants will not  successfully  compete with the
Company in the future,  any of which could have a material adverse effect on the
Company's business, results of operations or financial condition.

PHILOSOPHY AND CORPORATE CULTURE

The Company  understands that it has a responsibility to produce profits for its
shareholders.  However,  in  addition  to its  corporate  responsibilities,  the
Company is committed to  benefiting  the  community as a reward for its support.
Since its inception, the Company has supported hundreds of non-profit and school
groups that helped  women,  children  and the  environment.  Currently,  Annie's
Homegrown  continues  to support  hundreds  of  non-profit  groups  through  its
Community Enrichment Program.

COMMUNITY ENRICHMENT PROGRAM

Annie's  mission is to provide the highest  quality all natural food products to
its  customers  and to  serve as an  ethically,  socially,  and  environmentally
conscious  business model for customers,  other companies and the food industry.
Annie's promotes  environmental efforts to minimize the consumption of resources
and  encourages   individuals  to  make  personal   commitments  to  social  and
environmental causes. The Company also actively supports a variety of non-profit
and school groups that help women, children and the environment.

The Company's Community  Enrichment Program contributes cases of its products to
PTA groups,  walkathons,  book  fairs,  bake  sales,  daycare  centers and other
non-profit  groups and events.  These groups can give away the cases or sell the
free cases as a  fund-raiser  to generate  support for their  organization.  The
Community   Enrichment   Program  helps  society  and  the   environment   while
simultaneously increasing the public awareness for Annie's products.

The  Company  has  also  created  and  supports  the Be  Green(R)  environmental
awareness  program.  Each package of Annie'S  describes how individuals can help
the environment by increasing environmental  awareness.  Consumers can receive a
free Be Green(R) bumper sticker which helps consumers  express their support for
the  environment.  The  Company  haS  distributed  over  40,000 of these  bumper
stickers throughout the United States.

Be Green(R)  Magazine  is a  publication  by Annie's and is a forum  whereby the
Company can  communicate  its philosophy,  products and community  programs.  Be
Green(R)  Magazine  features  inspiring  articles and  stories,  facts about thE
environment,  coloring pages,  comic strips for kids,  stories about groups that
are helping the environment and society.

The Company  also  sponsored  and has  contributed  resources  to the  following
organizations, among others:

         SAFE STREETS NOW! -- A successful  community  program  started by Molly
         Wetzel to close down illegal drug houses.

         UNPLUG!  -- A  national  program  started by  Marianne  Manilov to help
         parents and teachers to stop the spread of TV commercial advertising in
         schools.

         THE  AUDUBON   SOCIETY  --   National   environmental   education   and
         conservation programs.

                                       4



For the year ended December 31, 1994, the Company  contributed $ 28,430 in cash,
resources and products to various  organizations.  The Company,  adhering to its
philosophy,  made contributions of approximately $ 38,600 in cash, resources and
products for the year ended December 31, 1995.

INTELLECTUAL PROPERTY RIGHTS

The Company  regards its  trademarks,  its packaging,  promotional  material and
other art work and its trade  secrets  comprising  of its  processes,  formulas,
ingredients, and recipes as critical to its success and attempts to protect such
property.  The Company has  registered  the  following  trademarks in the United
States;  "Rabbit of Approval",  "Bernie,"  "Annie's Pasta," and "Be Green".  The
Company  also  uses  several  other  trademarks  for  which  federal   trademark
registrations  are now  pending.  The Company  also uses  appropriate  copyright
notices  with its  packaging,  promotional  materials  and other  art work.  The
Company's  suppliers,  pursuant to confidentiality  agreements with the Company,
have agreed to retain in  confidence  and not use the  Company's  trade  secrets
except for the benefit of the Company. The Company intends to take all necessary
and appropriate action to protect against imitation of its products,  packaging,
promotional  materials  and  other  art  work  and to  defend  such  trademarks,
copyrights, and trade secrets. The Company does not have any patents.

REGULATION

The production and marketing of the Company's  products are subject to the rules
and regulations of various federal,  state, and local heath agencies,  including
the  United  States  Food  and  Drug  Administration  (the "FDA").  The FDA also
regulates the labeling of the Company's products.

EMPLOYEES

As of  December  31,  1995,  the  Company had  thirteen  employees:  two general
management,  one  salesperson,  five  sales  and  marketing  support,  and  five
operations including financial management. The Company has never participated in
a collective bargaining agreement. Management believes its relationship with its
employees are good.

ITEM 2. DESCRIPTION OF PROPERTIES

The Company leases 800 square feet of office space at 200 Gate Five Road,  Suite
211,  Sausalito,  California and 1,500 square feet at 180 Second  Street,  Suite
202, Chelsea, Massachusetts.  The Sausalito lease expires on September 30, 1997,
and has a monthly  rent of $1,250.  The Chelsea  lease  expires on December  31,
1996,  and has a  monthly  rent of  $1,150  for the  term of the  lease  with an
additional amount due for its portion of building expenses over a base period of
1994.  The Company  believes  that both  properties  are  adequately  covered by
insurance.

The Company believes that its facilities and equipment are in good condition and
are suitable for its operations as presently  conducted and for its  foreseeable
future operations. The Company currently believes that additional facilities and
equipment can be acquired if necessary,  although there can be no assurance that
additional  facilities  and  equipment  will be  available  upon  reasonable  or
acceptable terms, if at all.

ITEM 3. LEGAL PROCEEDINGS

The Company is not currently involved in any material legal proceedings.

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

No matters were  submitted to a vote of the  Company's  security  holders in the
fourth quarter of 1995.

                                       5



                                     PART II

ITEM 5. MARKET FOR COMMON EQUITY AND RELATED SHAREHOLDER MATTERS

The  Company's  Common  Stock,  $.001 par  value,  is not  listed on any  public
securities  exchange or market and there can be no assurances that the Company's
Common  Stock  will be  listed on a stock  exchange  or market or that a trading
market will ever develop .

The  approximate  number of record  holders of the Company's  Common Stock as of
June 30, 1996 was 1,450. The Company has never paid a cash dividend with respect
to its shares of the  Common  Stock.  The  Company  currently  intends to retain
earnings,  if any, for use in its business and does not  anticipate  paying cash
dividends on its shares of Common Stock in the foreseeable future.

ITEM 6. MANAGEMENT'S DISCUSSION AND ANALYSIS

OVERVIEW

The Company's net sales are generated by sales to  supermarkets  and natural and
specialty food stores. Net sales are net of product returns and allowances.  The
Company  sells most of its product to its customers on a credit basis with 2% 10
day,  net 15 day terms.  The Company has  developed  four  premium  macaroni and
cheese dinners: Annie's Shells and Cheddar, Annie's Alfredo, Annie's Whole Wheat
Shells and  Cheddar,  and Annie's  Mild  Mexican(TM)  . The Company  also has an
agreement with a specialty retailer to provide a private label house brand using
the Company's  premium all natural white cheddar cheese  formulae  together with
elbow macaroni.

The Company's cost of sales consists of purchasing finished product from a pasta
manufacturer.  The products  are  manufactured  according to the  specifications
provided by the Company,  which  include the recipe,  ingredients,  graphics and
packaging for the product.  The Company  products are shipped  directly from the
manufacturer  via common carrier to either of two public  warehouses  located in
Massachusetts  and  California.  The Company  distributes its products by either
shipping  directly  to  the  supermarket  chains'  central  warehouses  or  to a
wholesale grocery distributor.

Selling expenses include the costs of product marketing, sales commissions, cost
of product distribution and account management.  The Company retains brokers who
present the  Company's  products to  supermarket  chains and  distributors.  The
brokers  work on a commission  basis,  generally  5% of net cash  received.  The
Company  negotiates,  through  the  broker,  the cost of  acquiring  shelf space
(introductory slotting) as well as the continuing support needed for the product
as  indicated.  Introductory  slotting  fees can take the form of cash  payments
and/or free product allowances.

The  Company's  growth  strategy is to continue  to expand its  supermarket  and
natural food  distribution  nationally  as well as to develop new and unique all
natural food products for sale to its existing customer base.



                                       6



RESULTS OF OPERATIONS

The  following  table sets forth,  as a percentage  of net sales,  certain items
included in the Company's Statements of Operations (see Financial Statements and
related Notes) for the years indicated:

<TABLE>
<CAPTION>
                                                   YEARS ENDED    DECEMBER 31,
                                                   -----------    ------------
                                                       1994           1995
                                                      ------         ------
<S>                                                     <C>            <C>

     STATEMENTS OF OPERATIONS DATA:
     Net sales..................................      100.00%        100.00%
     Cost of sales..............................       59.16          57.33
     Gross profit...............................       40.84          42.67
     Selling expenses...........................       25.83          29.81
     General and administrative expenses........       13.11          14.01
     Slotting fees..............................        1.31           6.88
     Compensation of outside directors..........        0.00           0.99
     Operating income (loss)....................        0.59          (9.02)
     Interest expense and borrowing charges.....        1.28           1.08
     Interest and other income..................        1.55           0.24
     Income tax expense.........................        0.08           0.06
     Net income (loss)..........................        0.78          (9.92)
</TABLE>



FISCAL YEAR ENDED DECEMBER 31, 1995 COMPARED TO FISCAL YEAR ENDED 
 DECEMBER 31, 1994

NET SALES.  Net sales  increased by $1,522,627 or 50.36% from $3,023.584 in 1994
to $4,546,211 in 1995.  The net sales  increase was primarily a result of growth
in the  slotting  of new  accounts  as well as  slotting  of the  Company's  new
product,  Annie's Mild MexicanTM , into existing accounts.  The Company believes
that it has penetrated all major  supermarket  chains in the New England states,
and sells in several major  supermarket  chains in New York and California.  The
Company has expanded its supermarket  business into the  Mid-Atlantic  states as
well as the Rocky Mountain region. In 1994, sales to one customer  accounted for
13% of the  Company's  net  sales,  and  the  Company's  top ten  accounts  sold
approximately  60% of net sales.  In 1995,  none of the Company's  accounts sold
more than 10% of the  Company's  net sales,  and the  Company's top ten accounts
sold approximately 56% of net sales. Additionally, the Company was retained by a
specialty retailer to produce its private label brand macaroni and cheese dinner
using the Company's white cheddar cheese formula.  The Company shipped the first
private label order in October, 1994.

GROSS PROFIT.  As a percentage of net sales,  gross profit increased from 40.84%
in 1994 to 42.67% in 1995.  This increase was primarily a result of the decrease
in the purchase price of product from a previous supplier.

SELLING EXPENSES. Selling expenses increased by $574,215 or 73.53% from $780,914
in 1994 to  $1,355,129  in 1995 and  increased as a percentage of net sales from
25.83%  in 1994 to  29.81%  in 1995.  The  increase  in  selling  expenses  as a
percentage  of net sales  primarily  reflected  an increase in spending in three
primary areas.  The Company hired  additional  personnel to sell and support its
products and customer base. Freight costs increased because the customer base is
getting  further  away  from  the  Company's  warehouses  in  Massachusetts  and
California.  Also,  marketing  costs,  including price reductions and trade show
appearances,  associated  with the continued  roll-out of the Company's new Mild
Mexican(TM) dinner flavor, were incurred in 1995.

GENERAL  AND  ADMINISTRATIVE  EXPENSES.   General  and  administrative  expenses
increased  by $240,447  or 60.64% from  $396,492 in 1994 to $636,939 in 1995 and
increased  as a  percentage  of net sales from 13.11% in 1994 to 14.01% in 1995.
This increase was due primarily to expenditures  related to increased  personnel
cost due to the hiring of additional  staff.  The additional staff was needed to
handle the  administration  of the  Company's  initial  public  offering and the
increase in volume of work.

SLOTTING FEES.  Slotting expenses  increased by $273,098 or 690.29% from $39,563
in 1994 to $312,661 in 1995,  and  increased as a  percentage  of net sales from
1.31% in 1994 to 6.88% in 1995. The increase was due to the

                                       7




Company's decision to expand by purchasing additional shelf space which requires
paying  introductory  slotting  fees  for the  acquisition  of  shelf  space  at
supermarkets.  These  slotting  fees are required by most  supermarkets  and are
expensed at the time of product introduction.

COMPENSATION OF OUTSIDE  DIRECTORS.  In 1995, $24,000 in compensation for Common
Stock issued and $21,000 in compensation  for stock options granted was recorded
for the four  outside  directors  of the  Company.  In 1994,  the Company had no
outside  directors nor compensation for its directors who also were employees of
the Company.

LIQUIDITY AND CAPITAL RESOURCES

The Company has  financed  its  operations  to date  through the initial  public
offering  of  Common  Stock,   private  sale  of  equity  and  convertible  debt
securities,  a line of credit from a financial  institution  and cash  generated
from  operations.  At December 31, 1995 and December 31, 1994, the Company had a
working capital (deficit) of $(193,412) and $126,615, respectively. The decrease
in working  capital was  primarily  generated  by the amount of working  capital
spent for introductory slotting fees to fund the Company's expansion.

Net cash  provided  by  operating  activities  was  $40,621  in 1995  consisting
primarily of increases  in  collection  on related  party  accounts,  as well as
increases  in accruals  and trade  payables  and offset in part by  increases in
slotting and accounts receivables. Net cash used in operating activities for the
year ended December 31, 1994 was $79,899,  consisting primarily of a decrease in
net  income  along  with a  substantial  increase  in  accounts  receivable  and
affiliate  accounts,  offset by a substantial  increase in accounts  payable and
accrued expenses.

Net cash used in investing activities consisted of capital expenditures totaling
$18,787 in 1995 and $20,792 in 1994 which related principally to the purchase of
office equipment.

The Company had net cash provided by financing activities of $11,187 and $98,411
for 1995 and 1994, respectively.  Net cash used in financing activities was used
primarily to pay off the revolving  line of credit.  The Company has a revolving
line of credit with a  financial  institution  in the amount of  $150,000  which
bears interest at the prevailing prime rate plus 3%. In addition, each borrowing
incurs a service fee which  varies from 0.5% to 8% (up to 90 days)  depending on
the number of days the borrowing is  outstanding.  The line of credit is secured
by the Company's accounts  receivable and inventory and guaranteed by an officer
and certain directors of the Company. In June 1996, the Company renegotiated its
line of credit with the financial institution. The Company increased its line of
credit from  $150,000 to $300,000.  In  addition,  the service fees charged were
reduced  from  0.5% to 8% (up to 90 days) to 0.4% to 6.4% (up to 90  days).  The
Company  also has a $10,000  unsecured  line of credit  with a bank which  bears
interest at the prime rate plus 8.9%.  At  December  31,  1995,  the Company had
$32,129 of outstanding borrowings under the lines of credit.

In 1992,  the Company  issued  $240,000 of  convertible  notes to fund continued
expansion of the products into different stores. The convertible debt was due on
June 30, 1994 and bore interest at 11%. On June 30, 1994,  $232,400 of the notes
were converted into 193,667 shares of Common Stock and the balance of $7,600 was
repaid to the note holder.  The Company also has a $7,500 demand note payable to
an Officer of the Company  which bears  interest  at 11%.  The Company  used the
proceeds of the note for general working capital.

The Company's primary capital needs are for expansion into national  supermarket
distribution  and to develop new  products.  The  Company  intends to expand its
supermarket  distribution  throughout the United States by acquiring shelf space
or new "slots" (one product in one store equals one slot).  The Company acquired
new slots of shelf space  during 1995 by opening new  accounts  and slotting its
Alfredo and Mild Mexican  products into  selected  existing  accounts.  Slotting
expenses for 1995 were  $312,661.  During 1994,  the Company  incurred  slotting
expenses of $39,563.  The Company's  planned  expenditures  for slotting fees in
1996 are to be funded with a portion of the net  proceeds of the initial  public
offering.

On July 31, 1996, the Company closed its offering. In total, 256,490 shares were
sold resulting in gross proceeds of approximately $1,500,000.  Expenses from the
inception of the offering totaled approximately  $325,000.  Some of the proceeds
were to fund operating losses, which include slotting fees, during the first six
months of fiscal 1996

                                       8




amounting to approximately  $440,000.  The Company expects profitable operations
over the balance of the year.  The Company  believes  that the net proceeds from
the public  offering,  together with the Company's  increased line of credit and
funds that may be generated  from  operations,  will be  sufficient  to fund the
Company's  currently  anticipated  working  capital  requirement and expenditure
requirements through 1996.

CERTAIN FACTORS THAT MAY AFFECT FUTURE RESULTS

From time to time,  information provided by the Company,  statements made by its
employees  or  information  included  in its  filings  with the  Securities  and
Exchange  Commission  (including this Form 10-KSB) may contain  statements which
are not historical facts, so called "forward looking statements",  which involve
risks and  uncertainties.  Forward  looking  statements are made pursuant to the
safe harbor provisions of the Private Securities  Litigation Reform Act of 1995.
In  particular,  statements  made  above in "Item 2.  Description  of  Property"
relating to the suitability of the Company's facilities and equipment for future
operations and the  availability  of additional  facilities and equipment in the
future  and in  "Item 6.  Management's  Discussion  and  Analysis  of  Financial
Condition and Results of  Operations"  relating to the  sufficiency of funds for
the  Company's  working  capital  requirements  during  1996  and the  Company's
expectation  that future cash flow will continue to be provided from  operations
will  have  any  significant  impact  on its  business  may be  forward  looking
statements.  The Company's actual future results may differ  significantly  from
those  stated in any forward  looking  statements.  Factors  that may cause such
differences  include,  but are not limited to, the factors discussed below. Each
of these factors,  and others,  are discussed from time to time in the Company's
filings with the Securities and Exchange Commission.

The Company's future results are subject to substantial risks and uncertainties.
The Company has operated at a loss or a very small profit for its entire history
and there can be no assurance of it ever achieving consistent profitability. The
Company had a working capital deficit of approximately  $193,000 at December 31,
1995. and has a revolving line of credit of $300,000 which expires June 1997. In
addition,  the Company  completed its initial public  offering in July 1996. The
Company may still require additional working capital in the future and there can
be no assurance that such working capital will be available on acceptable terms,
if at all. The macaroni and cheese marketplace is highly competitive and many of
the  Company's  competitors  have  significantly  greater  financial  and  other
resources  greater  than the  Company.  The  failure  of the  Company to compete
effectively  with  existing or new  competitors  could result in price  erosion,
decreased  margins  and  decreased  revenues,  any or all of which  could have a
material adverse effect on the Company's  business,  results of operations,  and
financial  condition.  The Company historically has relied on a relatively small
number of customers for a large percentage of its total revenues.  Loss of, or a
decrease  in  orders  from,  any one or more of  these  customers  could  have a
material  adverse  effect on the Company's  results of operations  and financial
condition.

The  Company's  strategy  is to  expand  its  sales by  purchasing  shelf  space
(slotting  fees) at major  supermarket  chains.  The inability of the Company to
execute  this  strategy  may have a  material  adverse  effect on the  Company's
business, results of operations, and financial condition.

To date,  the Company has relied  significantly  on the talents and abilities of
Ann E. Withey, the Company's co-founder and Inspirational  President, and Andrew
M. Martin, the Company's  co-founder and Chairman and CEO. The loss of either of
these people could have a material  adverse  effect on the  Company's  business,
results of operations, and financial condition.

The  Company's  quarterly  and annual  operating  results are affected by a wide
variety of factors that could  materially  affect  revenues  and  profitability,
including:   competitive  pressure  on  selling  prices  and  margins;  cost  of
ingredients;  transportation and distribution  costs; timing of customer orders;
timing and amount of slotting fees and capital expenditures, particularly if the
Company  executes its plan for national  expansion;  and the introduction of new
products by the  Company's  competitors.  As a result of the foregoing and other
factors,  the Company may experience  material  fluctuations in future operating
results on a quarterly  or annual  basis which could  materially  and  adversely
affect its business, operating results and stock price.


                                       9



ITEM 7. FINANCIAL STATEMENTS

Please refer to pages F-1 through F-13

Independent Auditors' Report
Balance Sheets at December 31, 1995 and 1994
Statements  of  Operations  for the  Years  ended  December  31,  1995  and 1994
Statements  of  Stockholders'  Equity  (Deficit)  at December  31, 1995 and 1994
Statements of Cash Flows for the Years ended December 31, 1995 and 1994 Notes to
Financial Statements at December 31, 1995 and 1994

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

There has been no change of  accountants  nor has there  been any  disagreements
with the  accountants  on any matter of  accounting  principles  or practices of
financial statement disclosure required to be reposted under this item.

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

EXECUTIVE OFFICERS, KEY PERSONS AND DIRECTORS

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

     NAME                       AGE                   POSITION
     ----                       ---                   --------

     Ann E. Withey               33     Inspirational President and Director
     Andrew Martin               41     Chairman and Chief Executive Officer
     Deborah Churchill           33     President and Director
     Neil Raiff                  38     Chief Operating Officer and Treasurer
     Paul Nardone                28     Executive Vice President of Sales
     Celinda Shannon             29     Secretary
     Brady Bevis                 52     Director
     Pam Monroe                  45     Director
     David Simpson               39     Director
     Tom Van Dyck                38     Director

ANN E. WITHEY co-founded the Company in 1989 and is currently a director and the
Company's  Inspirational  President.  Ms. Withey has served as a director of the
Company  since 1989.  Ms.  Withey's  responsibilities  also  include new product
development and consumer correspondence and relations.  Approximately 95% of Ms.
Withey's  time  is  devoted  to the  Company's  matters.  Ms.  Withey  is also a
co-founder and is currently a director of The Good Idea Foods Company,  Inc. Ms.
Withey was co-founder of Smartfood,  Inc. and creator of the original recipe for
Smartfood Popcorn. Smartfood Inc. was sold to Frito-Lay a division of PepsiCo in
1989. Ms. Withey and her husband own and operate a small organic produce farm in
Connecticut.  Ms.  Withey  actively  supports a variety of programs that benefit
women, children,  education and the environment.  Ms. Withey holds a B.A. degree
from the University of Connecticut.

ANDREW M. MARTIN co-founded the Company,  and since 1989, has been the Company's
Chairman and Chief Executive Officer.  Mr. Martin participates in all aspects of
the Company's  development,  including strategic planning,  product development,
finance, management, sales and marketing. Mr. Martin was a co-founder, President
and Chairman of Smartfood,  Inc. In 1989, Mr. Martin  founded,  and is currently
the

                                       10




Chairman and Chief Executive  Officer of Simple  Packaging  Solutions,  Inc., an
international packaging technology corporation located in Sausalito, California.
In 1993,  Mr.  Martin also  founded,  and is  currently  the  Chairman and Chief
Executive  Officer of The Good Idea Foods  Company,  Inc., a regional snack food
company located in Chelsea,  Massachusetts.  Mr. Martin spends approximately 60%
of his time on matters  relating to Annie's  Homegrown,  Inc.  Mr.  Martin holds
several international and national patents and awards for technology excellence.
He has also created several successful  programs to benefit the homeless and the
environment.

DEBORAH  CHURCHILL  has served as the Company's  President and a director  since
1991. Her  responsibilities  include serving as a spokesperson  for the Company,
its products and philosophy. She has been honored as a speaker by many groups on
behalf of issues relating to women, business and the environment.  Ms. Churchill
works  closely  with the  Company's  Chief  Operating  Officer and  Treasurer in
directing Company matters. She is also a director of Simple Packaging Solutions,
Inc. and the Good Idea Foods  Company,  Inc. Prior to joining the Company in May
1990,  Ms.  Churchill  was a  District  Loan  Officer,  in  charge  of all  loan
operations  in Northern  California,  with  Glendale  Federal  Bank of San Mateo
California.  Ms.  Churchill  holds a B.A. in Economics  from the  University  of
California at Santa Barbara.

NEIL  RAIFF  is a  certified  public  accountant  and  currently  serves  as the
Company's  Chief Operating  Officer and Treasurer.  From 1989 to September 1994,
Mr. Raiff served in this  capacity on a contractual  basis.  On October 1, 1994,
Mr. Raiff was retained as a part-time  employee,  and in May 1995 his status was
changed to a full-time employee.  Mr. Raiff is responsible for all financial and
administrative functions including financial forecasting and strategic planning,
expense control, accounting, purchasing and banking and insurance relationships.
From 1991 to May 1995, Mr. Raiff was self employed as a CPA in private practice.
From 1989 to 1991,  Mr.  Raiff was a Manager  with Cohen and  Havian,  certified
public  accountants  in  Boston,  Massachusetts.  Mr.  Raiff  holds  a  B.S.  in
Accountancy from Bentley College in Waltham, Massachusetts.

PAUL NARDONE is currently the Company's  Executive Vice President of Sales.  Mr.
Nardone is responsible for managing the Company's strategic national sales plan.
In 1988, Mr. Nardone  founded Olde Boston Snacks,  a distributor of gourmet nuts
and natural snack mixes. Mr. Nardone  continues to work in an advisory role with
Olde Boston Snacks.  In 1990, Mr. Nardone  founded New England  Snacks,  Inc., a
regional snack food  distributorship.  In March, 1992, New England Snacks,  Inc.
was sold to Alternative  Distributors where Mr. Nardone served as Vice President
of sales until joining the Company in 1993. Mr. Nardone also serves as President
of Good  Idea  Foods  Company,  Inc.  Approximately  95% of his time is spent on
matters relating to Annie's  Homegrown,  Inc. Mr. Nardone holds a B.A. degree in
Political Science from Tufts University in Medford, Massachusetts.

CELINDA SHANNON currently serves as the Company's  Secretary.  Since joining the
Company in 1992,  she has held a variety  of roles  including  assistant  to the
Chairman,  New Product  Development,  Marketing and Sales Management and Package
Design.  Currently,  Ms.  Shannon is managing  shareholder  relations.  Prior to
joining  the  Company,  Ms.  Shannon  was  employed  since  1989 as a  Marketing
Specialist by Wood Logan Associates located in Old Greenwich,  Connecticut.  Ms.
Shannon successfully  completed the Series 63 - Uniform State Securities Law and
Series 6 - Annuity and Mutual Funds, Life and Variable  Insurance  Examinations.
Ms.  Shannon  holds a B.A.  degree in French from  Trinity  College in Hartford,
Connecticut.

BRADY BEVIS was elected a director in May, 1995.  Ms. Bevis,  a public  interest
lawyer and businesswoman,  is currently the Program Coordinator for the Bay Area
Multimedia  Partnership.  Ms. Bevis was formerly on the Board of Supervisors for
the County of Marin  during  which she ended the 17-year  polarization  over the
conversion  of Hamilton Air Force Base and started a  collaborative  process for
planning its future.  Prior to elected office,  Ms. Bevis was Chair of the Marin
SANE/Freeze,  active in the nation wide Lawyers Alliance on Nuclear Policy,  and
the Marin County Peace Conversion Commission. Ms. Bevis was a founding member of
Marin  Action,  Exodus  -  establishing  residential  treatment  facilities  for
autistic children, and the Marin County Commission on Homelessness. In addition,
Ms. Bevis has served on the Boards of Directors

                                       11



for numerous  organizations  including The California  Council on  Partnerships,
Marin Conservation  League,  and the California Elected Women's  Association for
Education and Research.

PAMELA  MONROE  became a director  in May,  1995.  Ms.  Monroe is the Founder of
Monroe  Associates,  which is an  executive  search  firm that  offers  retained
recruiting  services  for key  positions  in the money  management  ,  investing
management, and capital equipment leasing industries. Previously, Ms. Monroe was
a Vice  President  with Chase  Manhattan  Bank.  Ms.  Monroe  also serves as the
Immediate  Post  President  of  the  San  Francisco   Chapter  of  the  National
Association for Women Business Owners (NAWBO).  In addition,  she is a mender of
the Board of Governors for the City Club of San Francisco and serves as a member
of the Junior League of San Francisco, Professional Business Women's Conference,
An Income of Her Own,  and  Alumnae  Resources.  Ms.  Monroe  earned a degree in
Business  Administration  and a specialization  in business finance from Arizona
State University in 1973.

DAVID  SIMPSON  has served as a director  of the Company  since May,  1995.  Mr.
Simpson  is a senior  partner  in the San  Francisco  law firm of  Young,  Vogl,
Harlick & Wilson,  where he  practices  regulatory  and business  law.  Prior to
commencing  his  law  practice  in  1986,  Mr.  Simpson  was  an   award-winning
investigative  newspaper  reporter,   covering  the  environment  and  regulated
businesses.  Mr.  Simpson  chairs  the  Community  Service  Committee  of Temple
Emanu-El  and is a tutor and fund  raiser  for  Back-on-Track,  a San  Francisco
mentoring/literacy  project for at-risk  children.  He  received  his B.A.  from
Williams College, his M.A. in politics/philosophy from Oxford University and his
J.D. from Golden Gate University.

TOM VAN DYCK has been a director of the Company since May, 1995. Mr. Van Dyck is
a  co-founder  of  Progressive  Asset  Management,  a full  resource  securities
broker-dealer  specializing in socially responsible investing,  and President of
Progressive   Portfolio  Services,  a  consulting  service  which  utilizes  top
performing  social money  managers who are capable of applying  social  screens.
Prior to joining  Progressive  Asset  Management,  Mr. Van Dyck was a  financial
consultant  with Dean  Witter,  where he  specialized  in  socially  responsible
investing.  Mr.  Van  Dyck is  President  of Safe  Streets  Now!,  a  non-profit
organization   which  sues   landlords  of  crack  houses  to  make   distressed
neighborhoods  safe for the  community.  Safe  Streets Now! was a recipient of a
1993 Ford Foundation  Award.  Prior to his career in  investments,  Mr. Van Dyck
worked  with the Fund for  Secure  Energy,  where he served as a  consultant  to
assist  grassroots  organizations in raising money to close nuclear power plants
such as  Indian  Point and Three  Mile  Island.  Mr.  Van Dyck  holds a B.A.  in
Political Science from Duke University.

COMPLIANCE WITH SECTION 16(A) OF THE EXCHANGE ACT

Not Applicable

ITEM 10. EXECUTIVE COMPENSATION

The  following  table sets forth,  for the fiscal year ended  December 31, 1995,
certain compensation paid by the Company,  including salary, bonuses and certain
other  compensation,  to its Chief  Executive  Officer  and all other  executive
officers whose annual  compensation for the year ended December 31,1995 exceeded
$100,000 (the "Named Executive Officers").


                                       12





SUMMARY COMPENSATION TABLE

<TABLE>
<CAPTION>

                                        ANNUAL COMPENSATION    LONG-TERM COMPENSATION
                                       --------------------    ----------------------
                                                               NUMBER OF
                                                              SECURITIES
                                                              ALL OTHER
NAME AND PRINCIPAL POSITION               SALARY     BONUS    OPTIONS      COMPENSATION
- ---------------------------               ------     -----    ---------    ------------
<S>                                        <C>        <C>       <C>            <C>   

Andrew M. Martin.....................    $84,000      --       37,302          --
  Chairman & Chief Executive Officer

</TABLE>

OPTION GRANTS IN LAST FISCAL YEAR

The following table sets forth  information  with respect to the Named Executive
Officers concerning the grant of options during fiscal 1995, under the Company's
1990 Incentive Stock Option Plan.

<TABLE>
<CAPTION>


                                                        INDIVIDUAL GRANTS
                                       --------------------------------------------------   
                                        NUMBER OF    PERCENT OF
                                       SECURITIES  TOTAL OPTIONS    EXERCISE
                                       UNDERLYING   GRANTED TO      OR BASE
                                        OPTIONS    EMPLOYEES FOR     PRICE      EXPIRATION
NAME                                    GRANTED      1995 YEAR      $/SHARE        DATE
- ----                                   ---------  ---------------   ---------   ----------
<S>                                       <C>          <C>           <C>          <C>   

Andrew M. Martin.....................    37,302       37.22%       $5.90(1)    1/16/2000
 Chairman & Chief Executive Officer

(1) The exercise price on the date of grant was equal to or exceeded 110% of the
    fair market value of the Common Stock of the Company on the date of grant.

</TABLE>

AGGREGATE OPTION EXERCISES IN LAST FISCAL YEAR AND FISCAL YEAR-END OPTION VALUES

The following table sets forth  information  with respect to the Named Executive
Officers  concerning the exercise of options during fiscal 1995 and  unexercised
options held as of the end of fiscal 1995.

<TABLE>
<CAPTION>


                                                              NUMBER OF         VALUE OF
                                                             SECURITIES        UNEXERCISED
                                                             UNDERLYING       IN-THE-MONEY
                                                             UNEXERCISED       OPTIONS AT
                                                           OPTIONS AT FY-     FY-END ($)(1)
                                        SHARES ACQUIRED   END EXERCISABLE/     EXERCISABLE/
NAME                                     ON EXERCISE       UNEXERCISABLE      UNEXERCISABLE
                                        ---------------   ---------------     --------------
<S>                                           <C>              <C>                  <C>

Andrew M. Martin......................      --              268,874/0         $1,177,444/$0
 Chairman & Chief Executive Officer

(1)  Calculated  based on the initial  public  offering  price of the  Company's
     Common Stock ($6.00), minus the exercise price of the option.

</TABLE>

                                       13



DIRECTOR COMPENSATION

Directors are not paid any salary,  fees or other compensation for services as a
director,  except for shares and options to non-employee members of the Board of
Directors.  Directors may be reimbursed for certain  expenses in connection with
attendance  at Board and  committee  meetings.  During  its  fiscal  year  ended
December 31, 1994, there were no non-employee directors on the Company's Board.

In May 1995, the Company's directors expanded the board and appointed Ms. Bevis,
Ms. Monroe, Mr. Simpson and Mr. Van Dyck to its Board of Directors.  Each of the
non-employee  directors were issued 1,000 shares of the Company's  Common Stock,
as  compensation  for service as a  director,  and each was granted an option to
purchase 10,000 shares of the Company's  Common Stock at an exercise price equal
to 85% of the initial  public  offering  price in the Company's  initial  public
offering.  These  options  became fully vested on May 31, 1996 and expire if not
exercised by May 31, 1999.

1990 INCENTIVE STOCK OPTIONS PLAN

In January  1990,  the  Company  adopted an  incentive  stock  option  plan (the
"Plan").  The purpose of the plan is to  encourage  ownership of Common Stock of
the Company by officers, key employees, directors, consultants and other persons
not  employed  by the  Company.  Pursuant  to the Plan,  the  Company  may grant
incentive  stock  options  and  non-qualified  stock  options  to the  Company's
employees,  officers,  directors and  consultants.  A total of 969,854 shares of
Common Stock were reserved for issuance  under the Plan.  The Board of Directors
is authorized to determine the employees, officers, directors and consultants to
whom  options are granted  and the number of shares for each  option.  The Board
also interprets the Plan and the options granted thereunder and is authorized to
adopt,   amend  or  rescind  the  rules  and  regulations  and  make  all  other
determinations necessary or advisable for the administration of the Plan.

The Board has the  discretion  to determine the extent to which an option may be
exercised  in part and the extent to which any part may or may not be  exercised
prior to expiration of specified  periods of time after the grant.  However,  no
option  shall be  exercisable  to any extent after the  expiration  of ten years
(five years in the case of an incentive  stock option  granted to a greater-than
10%  shareholder).  If the  optionee  terminates  his or her  services  with the
Company,  the  optionee  must  exercise  the option  within  the  earlier of the
expiration  date of such option or within 30 days of termination of services for
any reason other than death, retirement or disability.  In the event of death or
retirement,  the incentive  stock option shall  terminate at the earlier of such
date of expiration or within 180 days and 90 days  respectively  following  such
event. The exercise price of incentive stock options granted under the Plan must
be at least equal to the fair market value of the Common Stock of the Company on
the date of grant.  The exercise price of incentive  stock options granted to an
optionee who owns stock  possessing more than 10% of the Company's  Common Stock
must equal at least  110% of the fair  market  value of the Common  Stock on the
date of grant.

As of December 31, 1995, options to purchase an aggregate of 957,519 shares were
outstanding  at exercise  prices per share  ranging  from  $0.007 to $5.90,  and
12,338  shares of Common Stock were  available for future grants under the Plan.
The Plan may be amended at any time by the Board,  although  certain  amendments
would require shareholder  approval.  The Plan will terminate in January,  2000,
unless earlier  terminated when the total amount of Common Stock with respect to
which options may be granted shall have been issued upon the exercise of options
or by action of the Board, whichever shall occur first.

                                       14




ITEM 11. SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT

The  following  table  sets  forth  certain  information  known  to the  Company
regarding the beneficial  ownership of the Company's Common Stock as of December
31, 1995, for (i) each  shareholder  known by the Company to own beneficially 5%
or more of the outstanding  shares of its Common Stock; (ii) each director;  and
(iii) all directors and executive officers as a group. 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, subject to community property laws where applicable.



<TABLE>
<CAPTION>

      DIRECTORS,                                SHARES          PERCENTAGE OF
  EXECUTIVE OFFICERS                         BENEFICIALLY       COMMON SHARES
 AND 5% SHAREHOLDERS:                           OWNED         OUTSTANDING (1)(2)
 --------------------                           -----         ------------------
<S>                                          <C>                   <C>
Ann E. Withey (3)
c/o Annie's Homegrown, Inc.
180 Second Street, Suite 202
Chelsea, MA  02150.....................       1,704,209               39.18%

Andrew Martin (4)
c/o Annie's Homegrown, Inc.
200 Gate Five Road., Suite 211
Sausalito, CA  94965...................       1,785,679               40.15%

Deborah Churchill (5)..................         185,266                4.27%

Brady Bevis (6)........................          11,000                  *

Pam Monroe (6).........................          11,000                  *

David Simpson (6)......................          11,000                  *

Tom Van Dyck (6).......................          11,000                  *


All directors and executive officers
  as a group (10 persons) (7)......           3,965,619                79.12%

 *    Less than 1% of total voting securities
(1)  Shares of Common  Stock  subject to options  exercisable  within 60 days of
     December 31, 1995, are deemed  outstanding  for computing the percentage of
     the person or group holding such securities.
(2)  Percentage of beneficial ownership is calculated on the basis of the amount
     of outstanding  securities at December 31, 1995 (4,178,211)  plus, for each
     person  or  group,  any  securities  that  person or group has the right to
     acquire within 60 days pursuant to options or other rights.
(3)  Includes  171,839  shares of Common Stock issuable upon exercise of certain
     options granted pursuant to the Company's 1990 Incentive Stock Option Plan.
(4)  Includes  268,874  shares of Common Stock issuable upon exercise of certain
     options granted pursuant to the Company's 1990 Incentive Stock Option Plan.
(5)  Includes  59,155  shares of Common Stock  issuable upon exercise of certain
     options granted pursuant to the Company's 1990 Incentive Stock Option Plan.
(6)  Includes  10,000  shares of Common Stock  issuable upon exercise of certain
     options granted pursuant to receiving outside directors compensation.
(7)  Includes  834,110  shares of Common Stock issuable upon exercise of certain
     options  granted  to  directors  and  executive  officers  pursuant  to the
     Company's 1990 Incentive Stock Option Plan.

</TABLE>

                                       15



ITEM 12. CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

Andrew  Martin,  Chairman  and Chief  Executive  Officer  and a Director  of the
Company,  is also the majority  shareowner and holds similar offices with Simple
Packaging  Solutions,  Inc. ("Simpak") and Good Idea Foods Company,  Inc. ("Good
Idea").  Ann Withey ,  Inspirational  President and Director of the Company,  is
also a Director of Good Idea. Deborah  Churchill,  President and Director of the
Company,  is also a  Director  of  Simpak  and Good  Idea.  Ms.  Withey  and Ms.
Churchill each own less than 5% of the outstanding  shares of Simpak. Ms. Withey
is a 25%  shareowner of Good Idea.  Paul Nardone,  Executive  Vice  President of
Sales of  Annie's  Homegrown,  Inc.,  is  President  of Good  Idea  and  devotes
approximately 3% of his time to the Good Idea business.

     Simpak  has  borrowed  from the  Company,  for  which  it has been  charged
interest at the rate of 11%.  At December  31,  1995,  there was no  outstanding
balance.  See Note 4 of Notes  to  Financial  Statements.  All  future  material
affiliated transactions and loans will be made or entered into on terms that are
no less  favorable to Annie's than those that can be obtained from  unaffiliated
third parties;  and all future material  affiliated  transactions and loans, and
any  forgiveness  of loans,  must be approved  by a majority of the  independent
outside  members of the Company's Board of Directors who do not have an interest
in the transactions.

ITEM 13. EXHIBITS LIST AND REPORTS ON FORM 8-K

(A) EXHIBITS

  Exhibit Number                      Description
  --------------                      -----------   

  *  3.1           Certificate of incorporation, as amended
  *  3.2           By-Laws, as amended
  **10.1           Lease agreement with Second Street Limited Partnership
                   dated December  19, 1994 for Chelsea, MA office
  **10.2           Lease agreement with Marin Freeholders dated
                   August 31, 1995 for Sausalito, CA office
  **10.3           1990 Incentive Stock Option Plan
   *10.41      Loan Agreement and Security Agreement with Inventory
               Addendum  dated June 7, 1996 with Presidential
                   Financial Corporation of Massachusetts
   *10.42      Demand and Secured Promisary Note  dated June 7, 1996
               payable to Presidential Financial Corporation of
               Massachusetts
   *10.5           Manufacturing  Agreement with Pasta USA, Inc.
                   dated May 17, 1995
   *11             Computation of Per Share Earnings
   *24.1           Power of Attorney (included on Signature Page of this report)
   *27.1           Financial Data Schedule

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

 * Filed herewith
** Previously filed as an Exhibit to the Company Registration  statement on Form
   SB-2 (R6 No. 33-93982-L.A.) and incorporated herein by reference.



(B) REPORTS ON FORM 8-K

No reports on Form 8-K were filed by the  Company  during the  Company's  fiscal
quarter ended December 31, 1995.


                                       16





                                   SIGNATURES

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


                                               ANNIE'S HOMEGROWN, INC.
                                               Registrant

                                               /s/ Andrew Martin
                                               --------------------------
                                               Andrew Martin, Chairman
                                               Chairman, Chief Executive Officer

                                               September 24, 1996
                                               Date


Each person whose  signature  appears below appoints  Andrew M. Martin,  Deborah
Churchill,  Neil  Raiff,  or his or her  attorney-in-fact,  with  full  power of
substitution and resubstitution to sign any and all amendments to this report on
Form 10-KSB of Annie's  Homegrown,  Inc. and to file the same, with all exhibits
thereto and other  documents in connection  therewith,  with the  Securities and
Exchange   Commission,   hereby   ratifying   and   confirming   all  that  said
attorney-in-fact  and agent or his or her substitute or substitutes may lawfully
do or cause to be done by virtue  hereof.  In accordance  with the Exchange Act,
this  report has been  signed  below by the  following  persons on behalf of the
registrant and in the capacities and on the dates indicated.


<TABLE>
<CAPTION>


     SIGNATURE                                       TITLE                              DATE
     ---------                                       -----                              ----
       <S>                                            <C>                                <C>



/s/ Andrew M. Martin
- -------------------------------     Chairman, Chief Executive Officer             Sept  24 , 1996
Andrew M. Martin                    and Director (Principal Executive Officer)



/s/ Ann E. Withey
- -------------------------------     Inspirational President & Director           Sept   24 , 1996
Ann E. Withey



/s/ Deborah Churchill
- -------------------------------     President & Director                          Sept  24 , 1996
Deborah Churchill



/s/ Neil Raiff
- -------------------------------     Chief Operating Officer & Treasurer          Sept   24 , 1996
Neil Raiff                          (Principal Financial and Accounting
                                    Officer)



/s/ Brady Bevis
- -------------------------------     Director                                     Sept   24 , 1996
Brady Bevis

</TABLE>


                                       17




                         SUPPLEMENTAL INFORMATION TO BE
                      FURNISHED WITH REPORTS FILED PURSUANT
                        TO SECTION 15(D) OF THE EXCHANGE
                          ACT BY NON-REPORTING ISSUERS


No  annual  report or proxy  material  has been  sent to the  Issuer's  security
holders with respect to the year ended December 31, 1995. A copy of the Issuer's
Annual Report to  Shareholders  for the fiscal year ended  December 31, 1995 and
the Issuer's  Proxy  Statement  for the 1996  Special  Meeting in Lieu of Annual
Meeting of  Shareholders  will be furnished to  shareholders  and filed with the
Securities and Exchange Commission on or about September 30, 1996.



                                       18





                             ANNIE'S HOMEGROWN, INC.

                              Financial Statements

                           December 31, 1995 and 1994


                   (With Independent Auditors' Report Thereon)












                      LETTERHEAD OF KPMG PEAT MARWICK LLP






                          Independent Auditors' Report



The Board of Directors
Annie's Homegrown, Inc.:

We have audited the accompanying balance sheets of Annie's Homegrown, Inc. as of
December  31,  1995  and  1994,  and  the  related   statements  of  operations,
stockholders'  equity (deficit),  and cash flows for the years then ended. These
financial  statements are the  responsibility of the Company's  management.  Our
responsibility  is to express an opinion on these financial  statements based on
our audits.

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

In our opinion,  the financial  statements  referred to above present fairly, in
all material  respects,  the financial  position of Annie's  Homegrown,  Inc. at
December 31, 1995 and 1994, and the results of its operations and its cash flows
for the years then ended,  in  conformity  with  generally  accepted  accounting
principles.

                                                   [GRAPHIC OMITTED]



Boston,  Massachusetts 
March 15, 1996, except as to the
second paragraph of note 8, which
is as of July 31, 1996.







                             ANNIE'S HOMEGROWN, INC.

                                 Balance Sheets


<TABLE>
<CAPTION>
                                                                        December 31,
                                                                        ------------
          Assets                                                    1994           1995
          ------                                                    ----           ----
<S>                                                                  <C>            <C>

Current assets:
     Cash and cash equivalents                                  $     2,442         35,463
     Accounts receivable:
        Trade (notes 5 and 9)                                       221,810        204,693
        Related parties (note 4)                                    372,126         20,753
     Inventory (note 5)                                             205,380        405,764
     Other current assets                                             7,052            500
                                                                -----------    -----------
               Total current assets                                 808,810        667,173
                                                                -----------    -----------

Office equipment                                                     37,835         56,622
Accumulated depreciation                                            (14,625)       (24,291)
                                                                -----------    -----------
               Office equipment, net                                 23,210         32,331
                                                                -----------    -----------

Due from officer (note 4)                                             -             75,000
Other assets                                                          1,291         19,153
                                                                -----------    -----------

               Total assets                                     $   833,311        793,657
                                                                ===========    ===========

        Liabilities and Stockholders' Equity (Deficit)

Current liabilities:
     Notes payable (note 5)                                     $   126,408         39,629
     Accounts payable, trade (note 10)                              318,741        591,659
     Accrued expenses (note 6)                                      115,098        179,583
     Exercised options payable (note 8)                              90,000              -
     Due to employees                                                31,948         49,714
                                                                -----------    -----------
               Total current liabilities                            682,195        860,585
                                                                -----------    -----------

Commitments (note 7)

Stockholders' equity (deficit) (note 8):
     Common stock, $.001 par value.  Authorized 10,000,000
        shares; issued 4,013,906 and 4,178,211
        shares at December 31, 1994 and 1995, respectively            4,014          4,178
     Additional paid-in capital                                     476,966        726,518
     Accumulated deficit                                           (239,864)      (690,874)
     Note receivable shareholder                                        -           (1,750)
     Deferred compensation                                              -          (15,000)
     Treasury stock, 111,906 common shares at cost                  (90,000)       (90,000)
                                                                -----------    -----------
               Total stockholders' equity (deficit)                 151,116        (66,928)
                                                                -----------    -----------

               Total liabilities and stockholders'
                equity (deficit)                                $   833,311        793,657
                                                                ===========    ===========
</TABLE>


                 See accompanying notes to financial statements.








                             ANNIE'S HOMEGROWN, INC.

                            Statements of Operations

<TABLE>
<CAPTION>



                                                                          Year ended
                                                                          December 31,
                                                                          ------------
                                                                    1994              1995
                                                                    ----              ----

<S>                                                             <C>               <C>      
Net sales (note 9)                                              $   3,023,584         4,546,211
Cost of sales                                                       1,788,720         2,606,381
                                                                -------------     -------------
           Gross profit                                             1,234,864         1,939,830
                                                                -------------     -------------

Operating expenses:
     Selling                                                          780,914         1,355,129
     General and administrative (note 4)                              396,492           636,939
     Slotting fees (note 2e)                                           39,563           312,661
     Compensation of outside directors (note 8)                          -               45,000
                                                                -------------     -------------
           Total operating expenses                                 1,216,969         2,349,729
                                                                -------------     -------------

           Operating income (loss)                                     17,895          (409,899)

Other income (expense):
     Interest expense and borrowing charges (note 5)                  (38,712)          (49,092)
     Interest and other income (note 4)                                46,968            10,846
                                                                -------------     -------------

           Income (loss) before income tax expense                     26,151          (448,145)

Income tax expense (note 3)                                             2,275             2,865
                                                                -------------     -------------

           Net income (loss)                                    $      23,876          (451,010)
                                                                =============     =============

Primary net income (loss) per share                             $         .01             (.11)
                                                                =============     ============

Primary weighted average common shares outstanding                  3,927,142         3,986,769
                                                                =============     =============
</TABLE>


                See accompanying notes to financial statements.








                             ANNIE'S HOMEGROWN, INC.

                   Statement of Stockholders' Equity (Deficit)

<TABLE>
<CAPTION>



                                               Common Stock            Additional                      Note from     Deferred    
                                            -------------------         paid-in       Accumulated    receivable     compensation   
                                            Shares       Amount         capital         deficit      shareholder     directors     
                                            ------       ------         -------         -------      -----------     ---------     

<S>                                         <C>           <C>             <C>              <C>           <C>           <C> 
Balance at December 31, 1993              3,662,271    $   3,662     $   238,948       $ (263,740)    $   -          $   -         

    Issuance of common stock                  4,477            5           3,595            -             -              -         

    Common stock issued upon
      debenture conversion (note 8)         288,967          289         232,111            -             -              -         

    Exercise of stock options (note 8)       58,191           58           2,312            -             -              -         

    Exercise of put option (note 8)           -              -               -              -             -              -         

    Net income                                -              -               -             23,876         -              -         
                                         ----------        -----        --------       ----------     ---------    ----------      

Balance at December 31, 1994              4,013,906        4,014         476,966         (239,864)        -              -         

    Exercise of stock options (note 8)       94,000           94           3,686            -           (1,750)          -         

    Grant of common stock to
      directors (note 8)                      4,000            4          23,996            -             -              -         

    Issuance of common stock upon
      public offering (note 8)               66,305           66         397,764            -             -              -         

    Public offering costs (note 8)            -              -          (211,894)           -             -              -         

    Deferred compensation relating to  
      directors stock options (note 8)        -              -            36,000            -             -            (15,000)    

    Net loss                                  -            -               -             (451,010)        -              -         
                                         ----------        -----        --------       ----------    ---------      ----------     
Balance at December 31, 1995              4,178,211    $   4,178     $   726,518      $  (690,874)   $  (1,750)     $  (15,000)    
                                         ==========        =====        ========       ==========    =========      ==========     

</TABLE>



<TABLE>
<CAPTION>



                                                  Treasury Stock        Stockholders'
                                              ---------------------        equity
                                              Shares         Amount       (deficit)
                                              ------         ------       ---------

<S>                                            <C>            <C>           <C>               
Balance at December 31, 1993                    -           $   -        $(21,130)

    Issuance of common stock                    -               -           3,600

    Common stock issued upon
      debenture conversion (note 8)             -               -         232,400

    Exercise of stock options (note 8)          -               -           2,370

    Exercise of put option (note 8)          111,906        (90,000)      (90,000)

    Net income                                  -               -          23,876
                                            --------        -------     ---------

Balance at December 31, 1994                 111,906        (90,000)      151,116

    Exercise of stock options (note 8)          -              -            2,030

    Grant of common stock to
      directors (note 8)                        -              -           24,000

    Issuance of common stock upon
      public offering (note 8)                  -              -          397,830

    Public offering costs (note 8)              -              -         (211,894)

    Deferred compensation relating to  
      directors stock options (note 8)          -              -           21,000

    Net loss                                    -              -         (451,010)
                                            --------       -------       --------
Balance at December 31, 1995                 111,906      $(90,000)    $  (66,928)
                                            ========      ========     ==========

</TABLE>


                See accompanying notes to financial statements.







                             ANNIE'S HOMEGROWN, INC.

                            Statements of Cash Flows
<TABLE>
<CAPTION>


                                                                                                     Year ended
                                                                                                    December 31,
                                                                                                    ------------
                                                                                                1994             1995
                                                                                                ----             ----

<S>                                                                                      <C>                  <C>
Cash flows from operating activities:
    Net income (loss)                                                                    $        23,876       (451,010)
    Adjustments to reconcile net income (loss) to net cash (used in)
       provided by operating activities:
          Depreciation and amortization                                                            5,512          9,666
          Outside directors compensation                                                               -         45,000
          Changes in:
              Accounts receivable - trade                                                       (114,565)        17,117
              Affiliate accounts, net                                                           (189,898)       276,373
              Inventory                                                                          (74,238)      (200,384)
              Other assets                                                                        (7,843)       (11,310)
              Accounts payable - trade                                                           180,332        272,918
              Accrued expenses                                                                    82,098         64,485
              Due to employees                                                                    14,827         17,766
                                                                                             -----------    -----------
                   Net cash (used in) provided by operating activities                           (79,899)        40,621
                                                                                             -----------    -----------

Cash flows from investing activities:
    Purchase of office equipment                                                                 (20,792)       (18,787)
                                                                                             -----------    -----------
                   Net cash used in investing activities                                         (20,792)       (18,787)
                                                                                             -----------    -----------

Cash flows from financing activities:
    Repayment of notes payable                                                                    (2,600)      (176,779)
    Net proceeds from note payable                                                                95,041              -
    Issuance of common stock and exercise of stock options, net                                    5,970        187,966
                                                                                             -----------    -----------
                   Net cash provided by financing activities                                      98,411         11,187
                                                                                             -----------    -----------

Net (decrease) increase in cash and cash equivalents                                              (2,280)        33,021

Cash and cash equivalents at beginning of period                                                   4,722          2,442
                                                                                             -----------    -----------

Cash and cash equivalents at end of period                                               $         2,442         35,463
                                                                                             ===========    ===========

Supplemental disclosures of cash flow information:
    Cash paid for interest                                                               $        16,071          4,299
                                                                                             ===========    ===========
    Cash paid for income taxes                                                           $         2,275          2,865
                                                                                             ===========    ===========

Supplemental disclosure of noncash financing activities are as follows:
    During 1995, $24,000 and $21,000 in compensation expense was
     recorded  for  common  stock  issued  and stock  options  granted to four
     outside directors, respectively.
</TABLE>

                See accompanying notes to financial statements.







                             ANNIE'S HOMEGROWN, INC.

                          Notes to Financial Statements

                           December 31, 1994 and 1995


(1)    DESCRIPTION OF BUSINESS

       Annie's Homegrown,  Inc. (the  "Company"),  incorporated  in 1989,  sells
           premium  macaroni  and cheese food  products to the natural  food and
           grocery business.

(2)    SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

       (a) Cash and Cash Equivalents
       For purposes of the  statement of cash flows,  the Company  considers all
           highly  liquid debt  instruments  with an original  maturity of three
           months or less to be cash equivalents.

       (b) Inventories
       Inventories are valued at the lower of average cost,  using the first-in,
           first-out method, or market.

       (c) Office Equipment
       Office  equipment  is recorded at cost.  The cost of office  equipment is
           depreciated using accelerated depreciation methods over the estimated
           useful lives of the related  assets.  The estimated  useful lives are
           5-7 years.

       (d) Income Taxes
       Amounts  in  the  financial   statements  related  to  income  taxes  are
           calculated using the principles of the Financial Accounting Standards
           Board  Statement  No.  109,  "Accounting  for  Income  Taxes."  Under
           Statement No. 109,  prepaid and deferred  taxes reflect the impact of
           temporary  differences  between the amounts of assets and liabilities
           recognized   for  financial   reporting   purposes  and  the  amounts
           recognized  for tax purposes.  These  deferred  taxes are measured by
           applying  currently enacted tax rates. A valuation  allowance reduces
           deferred  tax  assets  when it is "more  likely  than  not" that some
           portion or all of the deferred tax assets will not be recognized.

       (e) Slotting Fees
       Introductory  slotting  fees paid as required by most  retailers  for the
           acquisition of shelf space at supermarkets  are fully expensed at the
           time of new product introduction.

       (f) Initial Public Offering
       In  anticipation  of its initial  public  offering (IPO) of common stock,
           the   Company   effected   a   recapitalization   which   included  a
           1.4920836-for-1   stock  split  in  June  1995.   The  common   stock
           outstanding and weighted  average shares  outstanding for all periods
           presented  have been  adjusted  for this stock  split.  After  giving
           effect to the  recapitalization,  the authorized capital stock of the
           Company  consists of  10,000,000  shares of common  stock,  $.001 par
           value. The financial statements reflect the increase in the number of
           authorized shares of common stock for all periods presented.


                                                                     (Continued)




                                        2


                             ANNIE'S HOMEGROWN, INC.

                          Notes to Financial Statements


       (g) Income (Loss) Per Share
       Net income  (loss) per share is computed  based on the  weighted  average
           number of common shares  outstanding  during each period after giving
           effect to the dilutive effect of stock options,  which are considered
           common stock  equivalents.  For 1995, the (loss) per share,  assuming
           full  dilution,  is  considered  to be the same as primary  since the
           effect of the common stock equivalents would be antidilutive.

       Pursuant to Securities and Exchange  Commission Staff Accounting Bulletin
           No. 83, common stock issued for  consideration  below the assumed IPO
           price of $6.00  per  share and stock  options  issued  with  exercise
           prices below the IPO price during the  twelve-month  period preceding
           the date of the initial  filing of the  Registration  Statement  have
           been included in the calculation of common equivalent  shares,  using
           the  treasury  stock  method,  as if they  were  outstanding  for all
           periods presented.

       (h) 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.

       (i) Fair Value of Financial Instruments
       Cashand cash equivalents,  accounts receivable, accounts payable, accrued
           expenses and notes payable  carrying  amounts  approximate fair value
           because of the short maturity of those instruments.

(3)    INCOME TAXES

       Income tax expense consists of:

<TABLE>
<CAPTION>

                                                        Years ended
                                                        December 31,
                                                        ------------
                                                       1994        1995
                                                       ----        ----

<S>                                                     <C>         <C>    
           Federal                                   $    -           -
           State                                        2,275       2,865
                                                     --------    --------
                                                     $  2,275       2,865
                                                     ========    ========
</TABLE>


       As of December 31, 1995, the Company had the following net operating loss
carryforwards for tax purposes:


<TABLE>
<CAPTION>
            <S>                                                    <C>

           Federal                                             $  501,983
                                                               ==========
           State                                               $  577,711
                                                               ==========
</TABLE>


                                                                     (Continued)



                                        3


                             ANNIE'S HOMEGROWN, INC.

                          Notes to Financial Statements


       These net  operating  loss  carryforwards  are available to offset future
           federal/state  taxable  income  through  2007.  The Company  also has
           alternative  minimum tax net operating loss carryforwards of $529,790
           as of December 31, 1995, which are available to reduce future federal
           alternative  minimum taxable income through 2007. Pursuant to Section
           382 of the  Internal  Revenue  Code,  if there  is a change  in stock
           ownership of the Company  exceeding  50% during a three-year  period,
           the  utilization  of the Company's net operating loss may be limited.
           The provision  for income taxes differs from the amounts  computed by
           applying the lowest  federal  statutory  rate (15%) to pre-tax income
           (loss) due to the following:

                                                               Years ended
                                                               December 31,
                                                               ------------
                                                            1994          1995
                                                            ----          ----
           Federal income tax expense (benefit)
                at the statutory rate                       $3,923      (67,222)
           State income taxes, net of federal benefit        1,934        2,435
           Change in federal valuation allowance            (4,122)      69,986
           Other                                               540       (2,334)
                                                         ---------   ----------
                                                         $   2,275        2,865
                                                         =========   ==========


       The tax effects of temporary  differences  that give rise to  significant
           portions of deferred tax assets and liabilities are presented below:


                                                           December 31,
                                                           ------------
                                                        1994            1995
                                                        ----            ----
           Deferred tax assets:
               Net operating loss carryforward       $   28,072         126,136
               Payroll expense, due to accrual for
                     financial reporting purposes        24,514          39,481
                                                     ----------     -----------
                                                         52,586         165,617
           Valuation allowance                          (52,586)       (165,617)
                                                     ----------     -----------
                                                         -               -
           Deferred tax liabilities                      -               -
                                                     ----------     -----------
               Net deferred tax asset                $   -               -
                                                     ==========     ===========



       The total federal and state valuation  allowance was $52,586 and $165,617
           at December 31, 1994 and 1995, respectively. (Continued)


                                                                     (Continued)


                                        4


                             ANNIE'S HOMEGROWN, INC.

                          Notes to Financial Statements


(4)    RELATED PARTY TRANSACTIONS

       Amounts due from related parties consist of:

                                                             December 31,
                                                             ------------
                                                         1994          1995
                                                         ----          ----

           Due from Simple Packaging Solutions, Inc.   $ 350,989         -
           Due from officer                                 -          75,000
           Other related parties                          21,137       20,753
                                                      ----------    ---------
                                                      $  372,126       95,753
                                                      ==========    =========

       The balance due from Simple Packaging Solutions,  Inc. earned interest at
           an annual rate of 11% beginning in 1994.  The balance due at December
           31,  1994  included  $46,652  of  interest  receivable.  The  Company
           received payments totaling $275,989. The remaining balance of $75,000
           was  assumed by an officer of the  Company.  The balance due from the
           officer earns interest at an annual rate of 11%.

       The Company  shared office space with a related  party in 1994.  Costs at
           the facility,  including  rent,  utilities,  telephone,  and employee
           wages,  are shared by the  companies.  The Company's  portion of such
           costs, which is included in general and administrative  expenses, was
           $65,075 in 1994.

       The balance  due from a related  party at December  31, 1995  represented
           costs incurred by a related party on behalf of the Company.

(5)    NOTES PAYABLE

       Notes payable consist of:
                                                             December 31,
                                                             ------------
                                                         1994          1995
                                                         ----          ----

           (a) Notes payable - financial institution  $  113,908       32,129
           (b) Notes payable - officer                     7,500        7,500
           (c) Notes payable - other                       5,000            -
                                                      ----------    ---------
                                                      $  126,408       39,629
                                                      ==========    =========

       (a) The  Company  has  a  revolving  line  of  credit  with  a  financial
           institution  in the amount of $150,000 at December 31, 1994 and 1995,
           which bears interest at the  prevailing  prime rate plus 3% (11.5% at
           December 31, 1994 and 1995).  In addition,  each  borrowing  incurs a
           service fee which varies from .5% to 8% (up to 90 days)  depending on
           the number of days the borrowing is  outstanding.  The line of credit
           is secured by the  Company's  accounts  receivable  and inventory and
           guaranteed by an officer and certain directors of the Company.



                                                                     (Continued)


                                        5


                             ANNIE'S HOMEGROWN, INC.

                          Notes to Financial Statements


           The Company  obtained a $10,000  unsecured line of credit with a bank
           in 1994 which  bears  interest  at the prime rate plus 8.9% (17.4% at
           December 31, 1994 and 1995). There were no amounts  outstanding under
           this agreement at December 31, 1994 or 1995.

       (b) The  Company has a $7,500  demand  note  payable to an officer of the
           Company which bears interest at 11%.

       (c) The Company  entered into a $5,000  demand note payable in 1994 which
           bears interest at 11%. This note was repaid in February, 1995.

(6)    ACCRUED EXPENSES

       Accrued expenses consist of:
                                                            December 31,
                                                            ------------
                                                        1994           1995
                                                        ----           ----

           Compensation                             $   103,000        162,946
           Other                                         12,098         16,637
                                                    -----------     ----------
                                                    $   115,098        179,583
                                                    ===========     ==========

(7)    LEASES

       The Company leases office space under operating  leases expiring  through
           1997.  The following is a schedule of future  minimum lease  payments
           for  significant  operating  leases with remaining terms in excess of
           one year at December 31, 1995:

           Year ending December 31:

                1996                                                   $28,680
                1997                                                    11,780
                                                                     ---------

                      Total minimum lease payments                   $  40,460
                                                                     =========


       Total rent  expense on operating  leases  amounted to $10,701 and $24,775
           for the years ended December 31, 1994 and 1995, respectively.

(8)    STOCKHOLDERS' EQUITY

       On  August  22,  1995,  the  Company  filed  an  effective   registration
           statement  offering  for sale  600,000  shares of common  stock.  The
           offering is being made directly by the Company and will be terminated
           upon the earlier of: the sale of the maximum  amount,  twelve  months
           after the date of the  Registration  Statement,  or the date on which
           the Company  decides to close the offering.  As of December 31, 1995,
           the Company has sold 66,305 shares of common stock under the offering
           for gross  proceeds of  $397,830.  Expenses  relating to the offering
           totaled $211,894.


                                                                     (Continued)




                                        6


                             ANNIE'S HOMEGROWN, INC.

                          Notes to Financial Statements


       On  July  31,  1996,   the  Company   closed  its   offering.   In  total
           approximately 256,515 shares were sold resulting in gross proceeds of
           approximately $1,500,000. Expenses from the inception of the offering
           totaled approximately $325,000.

       On  June 30, 1994, the Company issued 288,967 shares of common stock upon
           the conversion of $232,400 of convertible debentures.  Of the 288,967
           shares  issued,  115,014 shares were subject to a put option at $0.80
           per share.  On December 18, 1994, a holder  exercised  his put option
           and the Company  purchased  111,906 shares for $90,000 which was paid
           in April 1995.  The remaining put option for 3,108 shares  expired on
           December 31, 1994.

       The Company  maintains a stock  option plan which  permits the Company to
           grant stock options to key employees and certain  non-employees.  The
           Board of Directors  administers the plan, selects individuals to whom
           options will be granted,  and determines the number of shares and the
           exercise  price  of each  option.  All  options  under  the  plan are
           exercisable  upon the date of grant,  expire five years from the date
           of grant, and have certain transfer restrictions.

       Additionally, in May 1995, the Company's directors expanded the board and
           appointed 4 new  outside  members.  Each new member was issued  1,000
           shares of the Company's  common stock, as compensation for service as
           a director,  and each was granted an option to purchase 10,000 shares
           of the  Company's  common stock at an exercise  price equal to 85% of
           the public offering  price.  These options become vested on the first
           anniversary  of the date of grant and expire if not exercised  within
           three years after becoming vested.

       A summary of changes in common stock options is as follows:

                                                  Number          Exercise price
                                                 of shares          per share
                                                 ---------          ---------

           Outstanding at December 31, 1993         1,103,283       $.007-$1.01

                Options exercised                     (58,191)       $.007-$.07
                                                -------------

           Outstanding at December 31, 1994         1,045,092       $.007-$1.01

                Options granted                       140,231       $5.10-$5.90

                Options exercised                     (94,000)      $ .007-$.07

                Options expired/cancelled             (93,804)       $.007-$.07
                                                -------------

           Outstanding at December 31, 1995           997,519       $.007-$5.90
                                                =============

(9)    CONCENTRATION OF CREDIT RISK

       For the year ended December 31, 1994, sales to one customer accounted for
           13% of the  Company's  net sales and the  Company's top ten customers
           accounted  for  approximately  60% of  net  sales.  No  one  customer
           accounted  for more than 10% of net sales and the  Company's  top ten
           customers accounted for approximately 56% of net sales in 1995.



                                                                     (Continued)



                                        7


                             ANNIE'S HOMEGROWN, INC.

                          Notes to Financial Statements


       No  one customer accounted for more than 10% of accounts receivable as of
           December  31,  1994.  Two  customers  accounted  for  13%  and 10% of
           accounts receivable as of December 31, 1995.

(10) SUPPLIER/SOURCES OF SUPPLY

       One vendor  accounted for 80% and 60% of accounts  payable as of December
           31, 1994 and 1995, respectively.

       The Company currently buys all of its macaroni and cheese products from a
           sole  supplier,  under an  agreement  that  requires  the  Company to
           purchase a minimum of $25,000 cases a month. Management believes that
           other suppliers could provide similar product on comparable  terms. A
           change  in  suppliers,  however,  could  cause a delay in the flow of
           product and a possible  loss of sales,  which could affect  operating
           results adversely.

(11) JOINT VENTURE

       In  May 1995,  the Company  and the sole  supplier  of its  macaroni  and
           cheese products entered into a joint and equal venture to produce and
           market a line of  premium  organic  pasta  products.  The  Company is
           responsible for the marketing and sales of products, and the supplier
           is responsible for the manufacture, packaging and distribution of the
           products.

       The Company and the supplier  each own 50% of the issued and  outstanding
           shares of the corporation formed to carry out the joint venture.  The
           Company  purchased its shares by paying $100 and signing a promissory
           note for $49,900, which accrues interest at 10% per annum and was due
           on August  17,  1995.  The  supplier  paid for its shares of stock by
           transferring  all the  plates,  dies and  trademarks  relating to the
           production, packaging and marketing of the products.

       As  of December 31, 1995, the Company has written off its $100 investment
           and has not  recorded the $49,900  promissory  note since the parties
           have  verbally  agreed to  discontinue  the  venture  with no further
           liability to the Company.

(12) NEW ACCOUNTING PRONOUNCEMENT

       In  October 1995, the Financial  Accounting  Standards Board (the "FASB")
           issued SFAS No 123, "Accounting for Stock-Based  Compensation," which
           established   financial   accounting  and  reporting   standards  for
           stock-based  employee  compensation plans.  Companies are encouraged,
           rather than  required,  to adopt a new method that accounts for stock
           compensation awards based on their fair value using an option pricing
           model.  Companies  that do not adopt this new method will be required
           to make pro forma  footnote  disclosures of net income as if the fair
           value-based  method of  accounting  required by SFAS No. 123 has been
           applied.  The Company is required to adopt SFAS No. 123  beginning in
           fiscal year 1996.  Adoption of this  pronouncement is not expected to
           have a material impact on the Company's financial position or results
           of operations  because the Company intends to make pro forma footnote
           disclosures instead of adopting the new accounting method.





                                                                     EXHIBIT 3.1

                                STATE OF DELAWARE



                          OFFICE OF SECRETARY OF STATE



         I,  MICHAEL  HARKINS,  SECRETARY  OF STATE OF THE STATE OF  DELAWARE DO
HEREBY  CERTIFY THE  ATTACHED IS A TRUE AND CORRECT COPY OF THE  CERTIFICATE  OF
INCORPORATION  OF ANNIE'S INC. FILED IN THIS OFFICE ON THE  TWENTY-THIRD  DAY OF
JANUARY, A.D. 1989, AT 10 O'CLOCK A.M.











                                             /s/  Michael Harkins
                                             -----------------------------------
                                             Michael Harkins, Secretary of State

                                             AUTHENTICATION:          12036898
                                             DATE:                    01/23/1989







                          CERTIFICATE OF INCORPORATION
                                       OF
                                  ANNIE'S INC.
                                   
                                   * * * * *
         1     The name of the corporation is Annie's Inc.

         2.    The address of its registered  office in the State of Delaware is
Corporation Trust Center, 1209 Orange Street, in the City of Wilmington,  County
of New  Castle.  The  name  of its  registered  agent  at  such  address  is The
Corporation Trust Company.
        
         3.    The  nature  of the  business  or  purposes  to be  conducted  or
promoted is:
         To create,  design,  license,  manufacture  and  market  food and snack
products  and to  carry  on any  other  lawful  business  permitted  by law to a
corporation whether or not related to those purposes initially set forth above.
         To engage in any lawful act or activity for which  corporations  may be
organized under the General Corporation Law of Delaware.
         To  manufacture,   purchase  or  otherwise  acquire,  invest  in,  own,
mortgage, pledge, sell, assign and transfer or otherwise dispose of, trade, deal
in and deal with goods,  wares and  merchandise  and personal  property of every
class and description.
         To acquire,  and pay for in cash, stock or bonds of this corporation or
otherwise,  the good will,  rights,  assets and  property,  and to  undertake or
assume the whole or any part of the  obligations  or  liabilities of any person,
firm, association or corporation.
         To acquire,  hold, use, sell, assign,  lease, grant licenses in respect
of, mortgage or otherwise  dispose of letters patent of the United States or any
foreign   country,   patent  rights,





licenses and privileges,  inventions,  improvements  and processes,  copyrights,
trademarks  and  trade  names,  relating  to or useful  in  connection  with any
business of this corporation.
         To acquire by  purchase,  subscription  or  otherwise,  and to receive,
hold, own, guarantee,  sell, assign,  exchange,  transfer,  mortgage,  pledge or
otherwise dispose of or deal in and with any of the shares of the capital stock,
or any voting  trust  certificates  in  respect of the shares of capital  stock,
script, warrants,  rights, bonds,  debentures,  notes, trust receipts, and other
securities,  obligation,  choses in  action  and  evidence  of  indebtedness  or
interest  issued  or  crated  by  any   corporations,   joint  stock  companies,
syndicates, associations, firms, trusts or persons, public or private, or by the
government of the United States of America, or by any foreign government,  or by
any state, territory,  province,  municipality or other political subdivision or
by any governmental agency, and as owner thereof to possess and exercise all the
rights,  powers and  privileges  of  ownership,  including  the right to execute
consents and vote  thereon,  and to do any and all acts and things  necessary or
advisable for the preservation, protection, improvement and enhancement in value
thereof.
         To borrow or raise  money for any of the  purposes  of the  corporation
and,  from time to time  without  limit as to  amount,  to draw,  make,  accept,
endorse,  execute  and  issue  promissory  notes,  drafts,  bills  of  exchange,
warrants,  bonds, debentures and other negotiable or non-negotiable  instruments
and evidences of  indebtedness,  and to secure the payment of any thereof and of
the interest  thereon by mortgage  upon or pledge,  conveyance  or assignment in
trust of the whole or any part of the  property of the  cooperation,  whether at
the time owned or thereafter acquired,  and to sell, pledge or otherwise dispose
of such  bonds  or  other  obligations  of the  corporation  for  its  corporate
purposes.




         To  purchase,   receive,  take  by  grant,  gift,  devise,  bequest  or
otherwise,  lease, or otherwise  acquire,  own, hold,  improve,  employ, use and
otherwise deal in and with real or personal  property,  or any interest therein,
wherever situated, and to sell, convey, lease,  exchange,  transfer or otherwise
dispose of, or mortgage or pledge, all or any of the corporation's  property and
assets, or any interest therein, wherever situated.
         In  general,  to possess  and  exercise  all the powers and  privileges
granted  by the  General  Corporation  Law of  Delaware  or by any  other law of
Delaware  or by this  Certificate  of  Incorporation  together  with any  powers
incidental thereof incorporation together with any powers incidental thereto, so
far as such powers and  privileges  are  necessary or convenient to the conduct,
promotion of attainment of the business or purposes of the corporation.
         The business and purposes  specified in the  foregoing  clauses  shall,
except  where  otherwise  expressed,  be in  nowise  limited  or  restricted  by
references  to, or inference  from, the terms of any other business and purposes
specified in each of the foregoing  clauses of this article shall be regarded as
independent business and purposes.
         4. The total number of shares of stock which the corporations hall have
authority to issue is Two Hundred Thousand  (200,000);  all of such shares shall
be without par value.
         The  designations  and the  powers,  preferences  and  rights,  and the
qualifications, limitations or restrictions thereof are as follows:
         The  number of the  authorized  shares of any class or classes of stock
may be  increased  or  decreased  by the  affirmative  vote of the  holders of a
majority of the stock of the corporation entitled to vote.




         5A. The name and mailing address of each incorporator is as follows:
     
     NAME                                      MAILING ADDRESS
     ----                                      ---------------
     D.A. Hampton                              Corporation Trust Center
                                               1209 Orange Street
                                               Wilmington, Delaware 19801
     J.A. Grodzicki                            Corporation Trust Center
                                               1209 Orange Street
                                               Wilmington, Delaware 19801
     M.A. Brzoska                              Corporation Trust Center
                                               1209 Orange Street
                                               Wilmington, Delaware 19801

         5B. The name and mailing  address of each person,  who is to serve as a
director until the first annual meeting of the stockholders or until a successor
is elected and qualified, is as follows:

     NAME                                      MAILING ADDRESS
     ----                                      ---------------
     Andrew McG. Martin                        98 State Rd.
                                               P.O. Box 128
                                               Hampton, CT 06247
     Ann Withey                                98 State Rd.
                                               P.O. Box 128
                                               Hampton, CT 06247
     Norman St. Germaine                       98 State Rd.
                                               P.O. Box 128
                                               Hampton, CT 06247

         6.   The corporation is to have perpetual existence.

         7.   In  furtherance  and not in limitation of the powers  conferred by
statute, the board of directors is expressly authorized:
         
         To make, alter or repeal the by-laws of the corporation.
         
         8.   Elections of directors  need not be by written  ballot  unless the
by-laws of the corporation shall so provide.
         




         Meetings  of  stockholders  may be held  within or without the State of
Delaware,  as the by-laws may provide. T he books of the corporation may be kept
(subject  to any  provision  contained  in the  statutes)  outside  the State of
Delaware at such place or places as may be  designated  from time to time by the
board of directors or in the by-laws of the corporation.
         
         9.   The  corporation  shall  indemnify  each  person  who  is or was a
director or officer of this corporation against expenses  (including  attorney's
fees),  judgments,  fines and amounts paid in settlement  to the maximum  extent
permitted  form time to time under the General  Corporation  law of the State of
Delaware. Such indemnification rights arising under any by-law,  agreement, vote
of directors or  stockholders or otherwise and shall inure to the benefit of the
heirs and legal representatives of such person.
         
         10.  The  corporation  reserves  the right to amend,  alter,  change or
repeal any provision  contained in this  certificate  of  incorporation,  in the
manner now or hereafter  prescribed by statute,  and all rights  conferred  upon
stockholders herein are granted subject to this reservation.
         
         WE,  THE  UNDERSIGNED,  being  each of the  incorporators  hereinbefore
named,  for the  purposes  of  forming a  corporation  pursuant  to the  General
Corporation  Law of the  State of  Delaware,  do make this  certificate,  hereby
declaring  and  certifying  that this is our act and deed and the  facts  herein
stated are true,  and  accordingly  have hereunto set our hands this 23rd day of
January, 1989
                                 
                                         D.A. Hampton
                                         ----------------------------------
                                         D.A. Hampton

                                         J.A. Grodzicki
                                         ----------------------------------
                                         J.A. Grodzicki

                                         M.A. Brzoska
                                         ----------------------------------
                                         M.A. Brzoska







                                STATE OF DELAWARE

                          OFFICE OF SECRETARY OF STATE

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

         I,  MICHAEL  HARKINS,  SECRETARY  OF STATE OF THE STATE OF  DELAWARE DO
HEREBY  CERTIFY THE  ATTACHED IS A TRUE AND CORRECT COPY OF THE  CERTIFICATE  OF
AMENDMENT OF ANNIE'S  INC.  FILED IN THIS OFFICE ON THE  EIGHTEENTH  DAY OF MAY,
A.D. 1989, AT 10 O'CLOCK A.M.







                                             /s/  Michael Harkins
                                             -----------------------------------
                                             Michael Harkins, Secretary of State







                            CERTIFICATE OF AMENDMENT

                                       OF

                          CERTIFICATE OF INCORPORATION


         Annie's Inc., a corporation  organized and existing under and by virtue
of the General  Corporation  Law of the State of Delaware,  does hereby  certify
that:

         FIRST:  That the Board of Directors of Annie's  Inc.,  by the unanimous
written  consent  of its  members,  filed with the  minutes  of the board,  duly
adopted  resolutions  setting forth a proposed  Amendment to the  Certificate of
Incorporation of said corporation,  declaring said Amendment to be advisable and
calling a meeting of the  stockholders  of said  corporation  for  consideration
thereof. The resolution setting forth the proposed Amendment is as follows:

         RESOLVED:       That  the   Certificate   of   Incorporation   of  this
                         corporation  be amended by changing the FOURTH  Article
                         thereof so that, as amended,  said Article shall be and
                         read as follows:

                         "4.  The total  number  of  shares  of stock  which the
                         corporation  shall  have  authority  to  issue  is  Two
                         Hundred Fifty  Thousand  (250,000);  all of such shares
                         shall be without par value."

         SECOND:  That  thereafter,  pursuant  to  resolution  of its  Board  of
Directors,  a special meeting of the  stockholders of said  corporation was duly
called and held upon  written  waiver of notice  signed by all  stockholders  at
which meeting the  necessary  number of shares as required by statute were voted
in favor of the Amendment.

         THIRD:   That said  Amendment was duly adopted in  accordance  with the
provisions  of  Section  242 of the  General  Corporation  Law of the  State  of
Delaware.

         IN WITNESS WHEREOF, said Annie's Inc. has caused this certificate to be
signed by Andrew  McG.  Martin,  its  Chairman  of the  Board of  Directors  and
attested by Ann E. Withey, its Secretary, this 11th day of May, 1989.

ATTEST:

By:  /s/  Ann E. Withey               By:  /s/  Andrew McG. Martin
    --------------------                  -------------------------
Name:  Ann E. Withey                  Name:  Andrew McG. Martin
      ------------------                    -----------------------
Title:  Secretary                     Title:  Chairman of the Board of Directors
       -----------------                     -----------------------------------





                                STATE OF DELAWARE

                          OFFICE OF SECRETARY OF STATE

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

         I,  MICHAEL  HARKINS,  SECRETARY  OF STATE OF THE STATE OF  DELAWARE DO
HEREBY  CERTIFY THE  ATTACHED IS A TRUE AND CORRECT COPY OF THE  CERTIFICATE  OF
AMENDMENT  OF ANNIE'S  INC.  FILED IN THIS  OFFICE ON THE  TWENTY-SECOND  DAY OF
OCTOBER, A.D., 1991, AT 9 O'CLOCK A.M. 

                             *********************

                                                       


                                             /s/  Michael Harkins
                                             -----------------------------------
                                             Michael Harkins, Secretary of State





                            CERTIFICATE OF AMENDMENT
                                       OF
                          CERTIFICATE OF INCORPORATION
                                       OF
                                  ANNIE'S INC.

         ANNIE'S INC., a corporation  organized and existing under and by virtue
of the General Corporation Law of the State of Delaware, does hereby certify:

         FIRST: That the Board of Directors of said corporation by the unanimous
written  consent of its  members,  filed with the minutes of the Board,  adopted
resolutions  proposing  and declaring  advisable the following  amendment to the
Certificate of Incorporation of said corporation:

         VOTED:          that  the   Certificate   of   Incorporation   of  this
                         Corporation  be  amended by  striking  Article 1 in its
                         entirety and replacing it with the following:

                                    The  name  of  the  Corporation  is "Annie's
                                    Homegrown Inc."

         VOTED:          that  the   Certificate   of   Incorporation   of  this
                         Corporation  be  amended by  striking  Article 4 in its
                         entirety and replacing it with the following:

                                    The total  number  of shares of stock  which
                                    the  Corporation  shall  have  authority  to
                                    issue is three million (3,000,000) shares of
                                    common stock, $.001 par value per share.

         SECOND:  That, at a special meeting of  stockholders,  the stockholders
approved said  amendment in accordance  with the provisions of Section 141(a) of
the Delaware General Corporation Law.

         THIRD:   That the  aforesaid  amendment was fully adopted in accordance
with the applicable  provisions of Sections 242 and 228 of the Delaware  General
Corporation Law.

  



         IN WITNESS WHEREOF, said ANNIE'S INC. has caused this Certificate to be
signed by its President and attested by its Assistant  Secretary,  this 18th day
of October, 1991.

                                             ANNIE'S INC.


                                             BY: /s/  Andrew McG. Martin
                                                 --------------------------
                                                 Andrew McG. Martin,
                                                 President

ATTEST:


BY: /s/  Ronald L. Cheney
    ------------------------
    Ronald L. Cheney,
    Assistant Secretary





                                STATE OF DELAWARE

                        OFFICE OF THE SECRETARY OF STATE

         I, WILLIAM T. QUILLEN,  SECRETARY OF STATE OF THE STATE OF DELAWARE. DO
HEREBY  CERTIFY THE  ATTACHED IS A TRUE AND CORRECT COPY OF THE  CERTIFICATE  OF
AMENDMENT OF "ANNIE'S  HOMEGROWN INC." FILED IN THIS OFFICE ON THE SECOND DAY OF
MARCH A.D. 1993, AT 10 O'CLOCK A.M.
         A CERTIFIED COPY OF THIS  CERTIFICATE  HAS BEEN FORWARDED TO NEW CASTLE
COUNTY RECORDER OF DEEDS FOR RECORDING.

                               ******************








                                          /s/  William T. Quillen
                                          --------------------------------------
                                          William T. Quillen, Secretary of State






                            CERTIFICATE OF AMENDMENT
                                       OF
                          CERTIFICATE OF INCORPORATION
                                       OF
                             ANNIE'S HOMEGROWN INC.


         ANNIE'S HOMEGROWN INC., a corporation  organized and existing under and
by virtue of the General  Corporation Law of the State of Delaware,  does hereby
certify:

         FIRST: That the Board of Directors of said corporation by the unanimous
written  consent of its  members,  filed with the minutes of the Board,  adopted
resolutions  proposing  and declaring  advisable the following  amendment to the
Certificate of Incorporation of said corporation:

         VOTED:    that the Certificate of  Incorporation of this Corporation be
                   amended by striking  Article 4 in its entirety and  replacing
                   it with the following:

                                    The total number of shares of stock with the
                                    Corporation shall have authority to issue is
                                    four  million  (4,000,000)  shares of common
                                    stock, $.001 par value per share.

         SECOND:   That,  in  lieu  of  a  meeting  and  vote  of  stockholders,
stockholders  holding  outstanding stock having not less than the minimum number
of votes necessary, a majority, to amend the Certificate of Incorporation,  have
given their written  consent to said amendment in accordance  with the provision
of Section 228 of the Delaware General Corporation Law.

         THIRD:    That the aforesaid  amendment was fully adopted in accordance
with the applicable  provisions of Sections 242 and 228 of the Delaware  General
Corporation Law.

         IN WITNESS  WHEREOF,  said  ANNIE'S  HOMEGROWN  INC.  has  caused  this
Certificate  to be  signed  by its  President  and  attested  by  its  Assistant
Secretary, this 25th day of January, 1993.

                                                     
                                               ANNIE'S HOMEGROWN INC.


                                                  /s/  Deborah Churchill
                                                  ------------------------------
                                               By:  Deborah Churchill, President








ATTEST:


    /s/  Ronald L. Cheney
    -------------------------------------
By: Ronald L. Cheney, Assistant Secretary






                                State of Delaware

                        Office of the Secretary of State

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

         I, EDWARD J. FREEL,  SECRETARY  OF STATE OF THE STATE OF  DELAWARE,  DO
HEREBY  CERTIFY THE  ATTACHED IS A TRUE AND CORRECT COPY OF THE  CERTIFICATE  OF
AMENDMENT OF "ANNIE'S HOMEGROWN INC.", FILED IN THIS OFFICE ON THE TWENTY-EIGHTH
DAY OF JUNE, A.D. 1995, AT 9 O'CLOCK A.M.
         A CERTIFIED  COPY OF THIS  CERTIFICATE  HAS BEEN  FORWARDED  TO THE NEW
CASTLE COUNTY RECORDER OF DEEDS FOR RECORDING.
















EXHIBIT 3.2                                  /s/  Edward J. Freel
                                             -----------------------------------
                                             Edward J. Freel, Secretary of State

2185203 8100                                 AUTHENTICATION:  7556051

950144726                                              DATE:  06-28-95






                            CERTIFICATE OF AMENDMENT
                                       OF
                          CERTIFICATE OF INCORPORATION
                                       OF
                             ANNIE'S HOMEGROWN INC.


         ANNIE'S HOMEGROWN INC., a corporation  organized and existing under and
by virtue of the General  Corporation Law of the State of Delaware,  does hereby
certify:

         FIRST: That the Board of Directors of said corporation by the unanimous
written  consent of its  members,  filed with the minutes of the Board,  adopted
resolutions  proposing  and declaring  advisable the following  amendment to the
Certificate of Incorporation of said corporation:

         VOTED:    that the Certificate of  Incorporation of this Corporation be
                   amended by striking  Article 4 in its entirety and  replacing
                   it with the following:

                        The total number of shares of stock with the Corporation
                        shall   have   authority   to  issue  is  four   million
                        (10,000,000) shares of common stock, $.001 par value per
                        share.

         SECOND:   That,  in  lieu  of  a  meeting  and  vote  of  stockholders,
stockholders  holding  outstanding stock having not less than the minimum number
of votes necessary, a majority, to amend the Certificate of Incorporation,  have
given their written  consent to said amendment in accordance  with the provision
of Section 228 of the Delaware General Corporation Law.

         THIRD:    That the aforesaid  amendment was fully adopted in accordance
with the applicable  provisions of Sections 242 and 228 of the Delaware  General
Corporation Law.

         IN WITNESS  WHEREOF,  said  ANNIE'S  HOMEGROWN  INC.  has  caused  this
Certificate  to be  signed  by its  President  and  attested  by  its  Assistant
Secretary, this 21st day of June, 1995.

                                               ANNIE'S HOMEGROWN INC.


                                               /s/  Deborah Churchill
                                               ---------------------------------
                                               By:  Deborah Churchill, President






ATTEST:


  /s/  Ronald L. Cheney
 ------------------------------------------
By:  Ronald L. Cheney, Assistant Secretary






                       CERTIFICATE OF CORPORATE SECRETARY


         Celinda  Shannon  certifies  that  she is the  corporate  secretary  of
Annie's  Homegrown,  Inc. and that the  following is a true copy of a resolution
duly adopted by the board of directors of Annie's Homegrown, Inc. at its meeting
of July 17, 1995:

         Resolved,  that Article II, Section 5 of the Bylaws of this corporation
be and hereby is,  amended by striking from line seven of such section the words
"a majority" and inserting therein the words "not less than 10%."

Sausalito, California                                  /s/  Celinda Shannon
                                                       -------------------------
July 24, 1995                                          Celinda Shannon












Exhibit 3.25





                             ANNIE'S HOMEGROWN INC.

                               BOARD OF DIRECTORS

                            ACTION BY WRITTEN CONSENT

                                  JULY 17, 1995


         The undersigned,  being all of the Directors of ANNIE'S HOMEGROWN, INC.
(the "Corporation"), do hereby take the following votes, actions and consents to
the adoption of the following votes, pursuant tot section 141(f) of the Delaware
General  Corporation  Law,  such  actions  and votes to have the same  force and
effect as actions  and votes duly taken and adopted at a meeting of the Board of
Directors of the Corporation, duly called and held on the date written above, at
which a quorum was present and acting throughout:

                  The  Board,   having   considered  (i)  the  comments  of  the
         Securities Regulation Division of the Department of Corporations of the
         State  of  California  in  connection  with  its  consideration  of the
         Company's  Registration Statement - Form SB-2 requesting the Company to
         amend its  By-Laws to provide  that the  holders of at least 10% of the
         outstanding  shares  entitled  to vote at  special  meetings  have  the
         authority to call such  meetings;  (ii) having been informed that under
         the  Articles of  Incorporation,  paragraph  7, the Board is  expressly
         authorized:  "To make, alter or repeal the by-laws of the corporation;"
         and (iii)  acting  pursuant to Article  VIII,  Section 1 of the By-Laws
         which also authorizes the Board to amend the by-laws:

                           VOTED:  that Article II - MEETING OF  STOCKHOLDERS  -
                  Section 5 be,  and hereby is  amended  by  striking  from line
                  seven of such  section the words "a  majority"  and  inserting
                  therein the words "not less than 10%."

         The  undersigned  direct  that  their  written  action  take in  effect
immediately  and that it be filed with the minutes of the  meetings of the Board
of Directors of the Corporation.


- -----------------------------         ---------------------------------------
Deborah Churchill                     Pamela Monroe

- -----------------------------         ---------------------------------------
Ann Withey                            David Simpson

- -----------------------------         ---------------------------------------
Andrew Martin                         Thomas Van Dyck

- -----------------------------
Brady Bevis







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 no 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.
         Section 5.  Special  meeting of the  stockholders,  for any  purpose or
purposes,  unless  otherwise  prescribed  by  statute or by the  certificate  of
incorporation,  may be  called  by the  president  and  shall be  called  by the
president  or  secretary at the request in writing of a majority of the board of
directors, or at the request in writing of stockholders owning NOT LESS THAN 10%
in amount of the entire capital stock of the corporation  issued and outstanding
and entitled to vote.  Such  request  shall state the purpose or purposes of the
proposed meeting.
         Section 6. Written notice of a special meeting stating the place,  date
and hour of the meeting  and the  purpose or  purposes  for which the meeting is
called,  shall be given  not less than Ten (10) nor more  than  Sixty  (60) days
before the date of the  meeting,  to each  stockholder  entitled to vote at such
meeting.






            Amended by Consent of Board of Directors - July 17, 1995



371EDF482/1.266162-1


 

                                                                     EXHIBIT 3.2



                                  Annie's Inc

                                   * * * * *

                                  B Y - L A W S

                                   * * * * *

                                    ARTICLE I

                                     OFFICES

         Section 1. The  registered  office shall be in the City of  Wilmington,
County of New Castle, State of Delaware.
         
         Section 2. The  corporation  may also have offices at such other places
both within and without the State of Delaware as the board of directors may from
time to time determine or the business of the corporation may require.

                                   ARTICLE II

                            MEETINGS OF STOCKHOLDERS

         Section  1.  All  meetings  of the  stockholders  for the  election  of
directors shall be held in the City of Hampton,  State of  Connecticut,  at such
place as may be fixed  from time to time by the board of  directors,  or at such
other  place  either  within  or  without  the  State  of  Delaware  as shall be
designated  from time to time by the board of directors and stated in the notice
of the meeting.  Meetings of stockholders  for any other purpose may be held. at
such time and place, within or without the State of Delaware, as shall be stated
in the notice of the meeting or in a duly executed waiver of notice thereof.

         Section 2. Annual  meetings of  stockholders,  commencing with the year
1989, shall be held on the 2nd Tuesday of March if not a legal holiday, and if a
legal  holiday,  then on the





next  secular day  following,  at 10:00 A. M., or at such other date and time as
shall be  designated  from time to time by the board of directors  and stated in
the notice of the meeting, at which they shall elect by a plurality vote a board
of directors, and transact such other business as may properly be brought before
the meeting.

         Section 3. Written notice of the annual meeting stating the place, date
and hour of the meeting shall be given to each  stockholder  entitled to vote at
such  meeting  not less than Ten (10) nor more than Sixty  (60) days  before the
date of the meeting.

         Section  4. The  officer  who has  charge  of the  stock  ledger of the
corporation  shall  prepare and make,  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.

         Section 5.  Special  meetings of the  stockholders,  for any purpose or
purposes,  unless  otherwise  prescribed  by  statute or by the  certificate  of
incorporation,  may be  called  by the  president  and  shall be  called  by the
president  or  secretary at the request in writing of a majority of the board of
directors,  or at the  request in writing of  stockholders  owning a majority in
amount of the entire capital stock of the corporation issued and outstanding and
entitled  to vote.  Such  request  shall  state the  purpose or  purposes of the
proposed meeting.





         Section 6. Written notice of a special meeting stating the place,  date
and hour of the meeting  and the  purpose or  purposes  for which the meeting is
called,  shall be given  not less than Ten (10) nor more  than  Sixty  (10) days
before the date of the  meeting,  to each  stockholder  entitled to vote at such
meeting.

         Section 7. Business  transacted at any special  meeting of stockholders
shall be limited to the purposes stated in the notice.

         Section  8.  The  holders  of  a  majority  of  the  stock  issued  and
outstanding  and entitled to vote thereat,  present in person or  represented by
proxy,  shall  constitute a quorum at all meetings of the  stockholders  for the
transaction  of  business  except as  otherwise  provided  by  statute or by the
certificate of incorporation.  If, however,  such quorum shall not be present or
represented at any meeting of the  stockholders,  the  stockholders  entitled to
vote thereat,  presenting  person or represented  by proxy,  shall have power to
adjourn the meeting from time to time, without notice other than announcement at
the meeting,  until a quorum shall be present or represented.  At such adjourned
meeting at which a quorum shall be present or  represented  any business may, be
transacted  which  might  have been  transacted  at the  meeting  as  originally
notified.  If the  adjournment  is for more than  thirty  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.

         Section  9. When a quorum is present  at any  meeting,  the vote of the
holders of a majority  of the stock  having  voting  power  present in person or
represented  by proxy shall decide any  question  brought  before such  meeting,
unless the question is one upon which by express provision of the statutes or of
the  certificate  of  incorporation,  a different vote is required in which case
such express provision shall govern and control the decision of such question.




                                   ARTICLE III

                                    DIRECTORS

         Section 1. The number of  directors  which shall  constitute  the whole
board shall be not less than Three (3) nor more than Seven (7).  The first board
shall  consist of Three (3)  directors.  Thereafter,  within  the  limits  above
specified,  the number of directors  shall be  determined  by  resolution of the
board of directors or by the  stockholders at the annual meeting.  The directors
shall be elected at the annual meeting of the  stockholders,  except as provided
in Section 2 of this Article,  and each director elected shall hold office until
his successor is elected and qualified. Directors need not be stockholders.

         Section 2. Vacancies and newly created directorships resulting from any
increase in the  authorized  number of directors  may be filled by a majority of
the directors then in office, though lest. than a quorum, or by a sole remaining
director,  and the  directors  so chosen shall hold office until the next annual
election and until their  successors are duly elected and shall qualify,  unless
sooner  displaced.  If there are no  directors  in office,  then an  election of
directors  may be held in the manner  provided  by  statute.  If, at the time of
filling any vacancy or any newly created  directorship,  the  directors  then in
office shall  constitute less than a majority of the whole board (as constituted
immediately  prior to any such  increase)  , the  Court of  Chancery  may,  upon
application of any stockholder or  stockholders  holding at least ten percent of
the total number of the shares at the time outstanding  having the right to vote
for such  directors,  summarily  order an  election  to be held to fill any such
vacancies or newly created directorships,  or to replace the directors chosen by
the directors then in office.

         Section 3. The business of the corporation shall be managed by or under
the  direction of its board of  directors  which may exercise all such






powers of the  corporation  and do all such lawful acts and things as are not by
statute or by the certificate of  incorporation  or by these by-laws directed or
required to be exercised or done by the stockholders.


                       MEETINGS OF THE BOARD OF DIRECTORS

         Section 4. The board of directors of the corporation may hold meetings,
both regular and special, either within or without the State of Delaware.

         Section 5. The first  meeting of each newly  elected board of directors
shall  be held at such  time  and  place  as  shall  be fixed by the vote of the
stockholders  at the  annual  meeting  and no  notice of such  meeting  shall be
necessary to the newly  elected  directors in order  legally to  constitute  the
meeting,  provided a quorum shall be present. in the event of the failure of the
stockholders to fix the time or place of such first meeting of the newly elected
board of  directors,  or in the event  such  meeting is not held at the time and
place so fixed by the  stockholders,  the  meeting  may be held at such time and
place as shall  be  specified  in a notice  given as  hereinafter  provided  for
special  meetings  of the  board of  directors,  or as shall be  specified  in a
written waiver signed by all of the directors.

         Section  6.  Regular  meetings  of the board of  directors  may be held
without  notice  at such  time and at such  place as shall  from time to time be
determined by the board.

         Section 7. Special meetings of the board may be called by the president
on Two (2) days' notice to each  director,  either  personally  or by mail or by
telegram; special meetings shall be called by the president or secretary in like
manner and on like notice on the  written  request of two  directors  unless the
board  consists of only one director;  in which case special  meetings  shall be
called by the  president  or  secretary in like manner and on like notice on the
written request of the sole director.






         Section  8. At all  meetings  of the board a majority  directors  shall
constitute a quorum for the transaction of business and the act of a majority of
the directors present at any meeting at which there is a quorum shall be the act
of the board of directors,  except as may be otherwise  specifically provided by
statute or by the certificate of incorporation. If a quorum shall not be present
at any  meeting of the board of  directors  the  directors  present  thereat may
adjourn the meeting from time to time, without notice other than announcement at
the meeting, until a quorum shall be present.

         Section  9.  Unless   otherwise   restricted  by  the   certificate  of
incorporation or these by-laws, any action .required or permitted to be taken at
any meeting of the board. of directors or of, any committee thereof may be taken
without a meeting, 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.

         Section  10.  Unless   otherwise   restricted  by  the  certificate  of
incorporation  or these  by-laws,  members  of the  board of  directors,  or any
committee designated by the board of directors,  may participate in a meeting of
the board of directors,  or any committee,  by means of conference  telephone or
similar communications  equipment by means of which all persons participating in
the meeting  can hear each  other,  and such  participation  in a meeting  shall
constitute presence in person at the meeting.

         Section 11. Each committee  shall keep regular  minutes of its meetings
and report the same to the board of directors when required.


                            COMPENSATION OF DIRECTORS

         Section  13.  Unless   otherwise   restricted  by  the  certificate  of
incorporation or these by-laws,  the board of directors shall have the authority
to fix the compensation of directors.  The directors may be paid their expenses,
if any, of attendance at each meeting of the board of directors and. may be paid
a fixed sum for attendance at each meeting of the board of directors or a stated
salary as director. No such payment shall preclude any director from serving the
corporation in any other capacity and receiving compensation  therefor.  Members
of special or standing committees may be allowed like compensation for attending
committee meetings.

                              REMOVAL OF DIRECTORS

         Section. 14.   Unless  otherwise   restricted  by  the  certificate  of
incorporation  or by-law,  any director or the entire board of directors  may be
removed,  with or without cause, by the holders of a majority of shares entitled
to vote at an election of directors.

                                   
                                   ARTICLE IV
                                     
                                    NOTICES
         
         Section 1.  Whenever,  under the  provisions  of the statutes or of the
certificate of  incorporation or of these by-laws notice is required to be given
to any  director or  stockholder,  it shall not be  construed  to mean  personal
notice,  but such notice may be given in  writing,  by mail,  addressed  to such
director  or  stockholder,  at his  address as it appears on the  records of the
corporation, with postage thereon prepaid, and such notice shall be deemed to be
given at the time when the same shall be deposited in the United States mail.
Notice to directors may also be given by telegram.
         
         Section  2.  Whenever  any  notice is  required  to be given  under the
provisions of the statutes or of the  certificate of  incorporation  or of these
by-laws,  a waiver thereof in writing,






signed by the person or persons entitled to said notice, whether before or after
the time stated therein, shall be deemed equivalent thereto.

                                   
                                    ARTICLE V
                                    
                                    OFFICERS
         
         Section 1. The officers of the corporation shall be chosen by the board
of  directors  and shall be a president,  a  vice-president,  a secretary  and a
treasurer.  The board of directors may also choose  additional  vice-presidents,
and one or more assistant  secretaries and assistant  treasurers.  Any number of
offices may be held by the same person,, unless the certificate of incorporation
or these by-laws otherwise provide.

         Section  2. The board of  directors  at its first  meeting  after  each
annual  meeting  of  stockholders   shall  choose  a  president,   one  or  more
vice-presidents, a secretary .and a treasurer.

         Section 3. The board of directors  may appoint such other  officers and
agents as it shall deem  necessary  who shall hold their  offices for such terms
and shall  exercise  such powers and perform such duties as shall be  determined
from time to time by the board.

         Section 4. The salaries of all  officers and agents of the  corporation
shall be fixed by the board of directors.

         Section 5. The  officers of the  corporation  shall hold  office  until
their successors are chosen and qualify. Any officer elected or appointed by the
board of  directors  may be  removed  at any time by the  affirmative  vote of a
majority of the board of directors.  Any vacancy  occurring in any office of the
corporation shall be filled by the board of directors.

                             
                                  THE PRESIDENT


         Section 6. The president  shall be the chief  executive  officer of the
corporation,  shall preside at all meetings of the stockholders and the board of
directors,  shall have  general  and active  management  of the  business of the
corporation  and  shall  see that all  orders  and  resolutions  of the board of
directors are carried into effect.
         
         Section  7. He shall  execute  bonds,  mortgages  and  other  contracts
requiring a seal,  under the seal of the  corporation,  except where required or
permitted  by law to be  otherwise  signed and  executed  and  except  where the
signing and  execution  thereof  shall be  expressly  delegated  by the board of
directors to some other officer or agent of the corporation.

                              
                               THE VICE-PRESIDENTS


         Section  8. In the  absence  of the  president  or in the  event of his
inability or refusal to act, the vice-president, (or in .the event there be more
than one  vice-president,  the  vice-presidents  in the order  designated by the
directors,  or in the  absence  of any  designation,  then in the order of their
election) shall perform the duties of the president,  and when so acting,  shall
have  all  the  powers  of and be  subject  to all  the  restrictions  upon  the
president.  The  vice-presidents  shall  perform such other duties and have such
other powers as the board of directors may from time to time prescribe.

                      
                     THE SECRETARY AND ASSISTANT SECRETARY


         Section 9. The  secretary  shall  attend all  meetings  of the board of
directors and all meetings of the stockholders and record all the proceedings of
the  meetings of the  corporation  and of the board of directors in a book to be
kept for that purpose and shall perform like duties for the standing  committees
when  required.  He shall give, or cause to be given,  notice of all meetings of
the  stockholders  and  special  meetings of the board of  directors,  and shall
perform







such other duties as may be  prescribed  by the board of directors or president,
under whose supervision he shall be. He shall have custody of the corporate seal
of the  corporation and he, or an assistant  secretary,  shall have authority to
affix the seal to any  instrument  requiring  it and when so affixed,  it may be
attested by his signature or by the signature of such assistant  secretary.  The
board of directors may give general  authority to any other officer to affix the
seal of the corporation and to attest the affixing by his signature.
         
         Section 10. The assistant secretary,  or if there be more than one, the
assistant  secretaries in the order  determined by the board of directors (or if
there be no such  determination,  then in the order of their election) shall, in
the absence of the secretary or in the event of his inability or refusal to act,
perform the duties and exercise the powers of the  secretary  and shall  perform
such other duties and have such other powers as the board of directors  may from
time to time prescribe.


                     THE TREASURER AND ASSISTANT TREASURERS


         Section 11. The treasurer shall have the custody of the corporate funds
and  securities  and shall  keep full and  accurate  accounts  of  receipts  and
disbursements in books belonging to the corporation and shall deposit all moneys
and other valuable  effects in the name and to the credit of the  corporation in
such depositories as may be designated by the board of directors.

         Section 12. He shall  disburse the funds of the  corporation  as may be
ordered  by  the  board  of   directors,   taking   proper   vouchers  for  such
disbursements,  and shall render to the  president and . the board of directors,
at its regular meetings,  or when the board of directors so requires, an account
of all his  transactions  as  treasurer  and of the  financial  condition of the
corporation.






         Section 13. If required  by the board of  directors,  he shall give the
corporation a bond (which shall be renewed every six years) in such sum and with
such surety or sureties as shall be  satisfactory  to the board of directors for
the faithful  performance of the duties of his office and for the restoration to
the corporation,  in case of his death, resignation,  retirement or removal from
office,  of all books,  papers,  vouchers,  money and other property of whatever
kind in his possession or under his control belonging to the corporation.

         Section 14 The assistant treasurer, or if there shall be more than one,
the assistant  treasurers in the order  determined by the board of directors (or
if there be no such  determination,  then in the order of their election) shall,
in the absence of the  treasurer or in the event of his  inability or refusal to
act,  perform  the duties and  exercise  the powers of the  treasurer  and shall
perform  such other  duties and have such other powers as the board of directors
may from time to time prescribe.








                                   ARTICLE VI

                             CERTIFICATES FOR SHARES

         Section  1.  Any of or  all  the  signatures  on a  certificate  may be
facsimile.  In case any officer,  transfer  agent or registrar who has signed or
whose facsimile  signature has been placed upon a certificate  shall have ceased
to be such  officer,  transfer  agent or registrar  before such  certificate  is
issued,  it may be issued by the corporation  with the same effect as if he were
such officer, transfer agent or registrar at the date of issue.


                                LOST CERTIFICATES


         Section  2. The board of  directors  may  direct a new  certificate  or
certificates or  uncertificated  shares to be issued in place of any certificate
or certificates theretofore issued by the corporation alleged to have been lost,
stolen or destroyed,  upon the making of an affidavit of that fact by the person
claiming  the  certificate  of stock  to be  lost,  stolen  or  destroyed.  When
authorizing  such issue of a new certificate or  certificates or  uncertificated
shares,  the board of  directors  may,  in its  discretion  and as' a  condition
precedent to the  issuance  thereof,  require the owner of such lost,  stolen or
destroyed certificate or certificates, or his legal representative, to advertise
the same in such manner as it shall  require  and/or to give the  corporation  a
bond in such sum as it may  direct as  indemnity  against  any claim that may be
made against the  corporation  with respect to the  certificate  alleged to have
been lost, stolen or destroyed.


                                TRANSFER OF STOCK


         Section 3. Upon  surrender to the  corporation or the transfer agent of
the  corporation  of a certificate  for shares duly endorsed or  accompanied  by
proper evidence of succession, assignation or authority to transfer, it shall be
the duty of the  corporation to issue a new






certificate  to the person  entitled  thereto,  cancel the old  certificate  and
record  the  transaction  upon  its  books.  Upon  receipt  of  proper  transfer
instructions   from  the  registered   owner  of   uncertificated   shares  such
uncertificated  shares  shall  be  cancelled  and  issuance  of  new  equivalent
uncertificated  shares  or  certificated  shares  shall  be made  to the  person
entitled  thereto and the  transaction  shall be recorded  upon the books of the
corporation.


                               FIXING RECORD DATE


         Section 4. 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,  or to  express  consent  to  corporate  action in writing
without a meeting,  or  entitled to receive  payment  of. any  dividend or other
distribution  or allotment of any rights,  or 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 of directors may fix, in advance, a record date,
which  shall not be more than  sixty nor less than ten days  before  the date of
such  meeting,   nor  more  than  sixty  days  prior  to  any  other  action.  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: provided,
however, that the board of directors may fix a new record date for the adjourned
meeting.


                             REGISTERED STOCKHOLDERS


         Section 5. The corporation shall be entitled to recognize the exclusive
right of a person  registered  on its books as the  owner of  shares to  receive
dividends,  and to  vote  as  such  owner,  and to hold  liable  for  calls  and
assessments a person  registered on its books as the owner of shares,  and shall
not be bound to  recognize  any  equitable or other claim to or interest in such



share or shares on the part of any other  person,  whether  or not it shall have
express or other notice  thereof,  except as  otherwise  provided by the laws of
Delaware.

                                   ARTICLE VII

                               GENERAL PROVISIONS

                                    DIVIDENDS


         Section 1. Dividends upon the capital stock of the corporation, subject
to the provisions of the certificate of  incorporation,  if any, may be declared
by the board of  directors at any regular or special  meeting,  pursuant to law.
Dividends may be paid in cash, in property,  or in shares of the capital  stock,
subject to the provisions of the certificate of incorporation.

         Section 2. Before  payment of any dividend,  there may be set aside out
of any funds of the corporation  available for dividends such sum or sums as the
directors  from time to time, in their  absolute  discretion,  think proper as a
reserve or reserves to meet contingencies,  or for equalizing dividends,  or for
repairing  or  maintaining  any property of the  corporation,  or for such other
purpose  as  the  directors  shall  think  conducive  to  the  interest  of  the
corporation,  and the  directors  may modify or abolish any such  reserve in the
manner in which it was created.


                                ANNUAL STATEMENT


         Section 3. The board of directors shall present at each annual meeting,
and any  special  meeting  of the  stockholders  when  called for by vote of the
stockholders,  a full and clear  statement of the business and  condition of the
corporation.



                                     CHECKS

         Section 4. All checks or demands for money and notes of the corporation
shall be signed by such officer or officers or such other person or.  persons as
the board of directors may from time to time designate.


                                   FISCAL YEAR

         Section 5. The fiscal year of the corporation shall be December 31.


                                      SEAL


         Section 6. The corporate seal shall have inscribed  thereon the name of
the  corporation,  the year of its  organization  and the words "Corporate Seal,
Delaware".  The seal may be used by  causing  it or a  facsimile  thereof  to be
impressed or affixed or reproduced or otherwise.


                    INDEMNIFICATION OF DIRECTORS AND OFFICERS


         Section 7. The corporation  shall,  to the extent legally  permissible,
indemnify each of its directors and officers  including persons who serve at its
request as directors,  officers or trustees of another  organization in which it
has  any  interest,  as  a  shareholder,  creditor  or  otherwise)  against  all
liabilities and expenses,  including  amounts paid in satisfaction of judgments,
in compromise or as fines and penalties,  and counsel fees,  reasonably incurred
by him in  connection  with the defense or  disposition  of any action,  suit or
other proceeding, whether civil or criminal, in which he may be involved or with
which he may be  threatened,  while in  office or  thereafter,  by reason of his
being or having  been such a director or  officer,  except  with  respect to any
matter as to which he shall have been  adjudicated in any proceeding not to have
acted in good  faith in the  reasonable  belief  that his action was in the best
interests of the corporation;  provided, however, that as to any matter disposed
of by a compromise  payment by such  director or officer,  pursuant to a consent
decree or otherwise, no indemnification either for said payment or for any other
expenses shall be provided  unless such  compromise  shall be approved as in the
best  interest  of  the   corporation,   after  notice  that  it  involves  such
indemnification:  (a) by a  disinterested  majority  of the  directors  then  in
office; or (b) by the holders of a majority of the outstanding stock at the time
entitled to vote for directors, voting as a single class, exclusive of any stock
owned by an interested  director or officer.  Expenses,  including counsel fees,
reasonably  incurred by any director or officer in connection  with. the defense
or  disposition  of any such action,  suit or other  proceeding may be paid from
time to time by the corporation in advance of the final disposition thereof upon
receipt of an  undertaking  by such  director or officer to repay the amounts so
paid to the corporation if it is ultimately  determined that indemnification for
such expenses is not authorized under this section. The right of indemnification
hereby  provided  shall not be  exclusive of or affect any other rights to which
any  director or officer may be  entitled.  As used in this  Section,  the terms
"director"  and  "officer"  include  their  respective   heirs,   executors  and
administrators,  and an "interested"  director or officer is one against whom in
such capacity the  proceedings in question or another  proceeding on the same or
similar grounds is then pending.  Nothing contained in this section shall affect
any rights to indemnification to which corporate  personnel other than directors
and officers may be entitled by contract or otherwise under law.








                                  ARTICLE VIII

                                   AMENDMENTS

         Section l. These  by-laws  may be  altered,  amended or repealed or new
by-laws may be adopted by the  stockholders  or by the board of directors,  when
such  power is  conferred  upon the board of  directors  by the  certificate  of
incorporation  at any  regular  meeting of the  stockholders  or of the board of
directors  or at any  special  meeting  of the  stockholders  or of the board of
directors  if notice of such  alteration,  amendment,  repeal or adoption of new
by-laws be  contained  in the notice of such  special  meeting.  If the power to
adopt,  amend or repeal by laws is conferred  upon the board of directors by the
certificate  of  incorporation  shall  not  divest  or  limit  the  power of the
stockholders to adopt, amend or repeal by-laws. 371EDF482/1.266195-1




                                                                   EXHIBIT 10.41

                      LOAN AGREEMENT AND SECURITY AGREEMENT


Rockland, Massachusetts

Annie's Homegrown, Inc. f/k/a Annie's, Inc.
180 Second Street, Chelsea, Suffolk County, Massachusetts


The undersigned  debtor  (hereinafter  referred to as "Borrower"),  for good and
valuable  consideration,  and to induce  Presidential  Financial  Corporation of
Massachusetts (hereinafter referred to as "Lender") to accept this agreement and
to make the loans and advances described hereunder, hereby agrees as follows:

         1. Request for Loan.  From time to time the  Borrower may request,  and
the Lender in its sole discretion may loan the Borrower up to seventy-seven  and
four  tenths  Percent  (77.4  %) of  the  amount  of  Approved  Receivables  (as
hereinafter defined) submitted by Borrower to Lender,  provided,  however,  that
the total  principal  amount of such loans and  advances to  Borrower  shall not
exceed  Borrower's  maximum  line of  credit  extended  from time to time by the
Lender and determined in Lender's sole  discretion.  All loans and advances made
by Lender hereunder shall be evidenced by a demand  promissory note (the "Note")
executed  by  Borrower.  Interest  and  service  charges on such loans  shall be
charged  by Lender and paid by  Borrower  at such rates and at such times as are
provided  in the  Note  or as may  be  agreed  upon  by the  parties.  "Approved
Receivables"  as used herein  shall mean only such  accounts,  contract  rights,
chattel paper, instruments,  drafts, or general intangibles as from time to time
shall be acceptable to Lender, in its sole judgment and discretion,  in terms of
quality and current status.

         2. Security  Interest.  To secure the performance by Borrower of all of
its  obligations  hereunder,  and to  secure  all  amounts  due  under the Note,
including  any renewal or extension  thereof,  as well as payment of any and all
indebtedness  which may now or  hereafter  be owing by Borrower  to Lender,  its
successors  and assigns,  however and whenever  credited,  arising or evidenced,
whether alone or together with another or others,  whether direct,  indirect, or
by way of assignment,  whether joint or several, absolute or contingent,  due or
to become due, and whether as principal,  maker,  endorser,  surety,  guarantor,
mortgagee or otherwise,  or which the Lender may now or hereafter  have,  own or
hold (all of said debts,  obligations and  liabilities  are herein  collectively
called the  "Liabilities")  and whether such  Liabilities  are from time to time
reduced  and  thereafter  increased  or  entirely  extinguished  and  thereafter
reincurred, Borrower hereby grants to Lender a present and continuing lien upon,
and a security interest in all of Borrower's accounts,  contract rights, chattel
paper,  instruments,  drafts and general  intangibles,  whether now  existing or
hereafter arising or acquired (herein referred to as the "Receivables"),  and in
any other property of any nature  whatsoever of Borrower now or hereafter in the
possession  of,  assigned  to or  hypothecated  to the Lender  for any  purpose,
including but not limited to balances, credits, items and monies of Borrower now
or hereafter  with Lender and all  dividends and  distributions  on or rights in
connection  with any such  property  and all rights of Borrower  earned or to be
earned under  contracts to sell goods or render  services.  All of such



                                      -2-


property and  Receivables  are hereafter  referred to as the  "Collateral,"  and
shall also include all proceeds thereof.

         3. Account Collection.  The Lender may, at its option and at Borrower's
expense, effect the cash collection of the Receivables; however, until receiving
notice from the Lender to the contrary,  the Borrower  will, at its own expense,
endeavor to collect all amounts due under the Receivables,  including the taking
of such action with respect to such  collection  including,  but not limited to,
litigation,  as the Lender may  reasonably  request  or, in the  absence of such
request,  as Borrower  may deem  necessary  or  advisable.  Borrower  may in the
ordinary course of business,  grant to any party  obligated on Receivables,  any
rebate or  adjustment  to which such party may be lawfully  entitled,  and,  may
accept, in connection therewith, the return of goods, the sale or lease of which
have given rise to such  Receivables.  Borrower shall promptly  notify Lender of
and shall settle all customer disputes; however, if Lender elects, it shall have
the right at all times to settle,  compromise,  adjust or litigate  all customer
disputes  directly  with the customer or other  complainant  upon such terms and
conditions as Lender deems  advisable  including but not limited to the right to
surrender,  release  or  exchange  all or any part of any  Receivable  owed by a
customer to Borrower,  and to  compromise  or extend or renew for any period any
such Receivable, all without incurring liability to Borrower for its performance
of any such acts and Lender hereby shall have the right to stop goods in transit
or to replevy or to reclaim such goods.  All  returned,  replevied and reclaimed
goods (unless  released by Lender) coming into  Borrower's  possession  shall be
held by Borrower in trust for Lender.  Borrower shall notify Lender  promptly of
all such returned  goods and shall promptly pay to Lender an amount equal to the
gross  amount of the unpaid  Receivables  arising  from the initial sale of such
goods.

         If any receivable is not paid within  ninety-one  days from the date of
the Lender's advance with respect  thereto,  or if any customer raises any claim
of  non-conformity  of goods,  total or  partial  failure of  delivery,  setoff,
counterclaim,  or  breach  of  warranty  or any other  claim  inconsistent  with
Borrower's  warranties as made below,  Borrower will, upon demand, pay Lender an
amount  equal to the gross  amount of the  Receivable  so  affected  or  unpaid,
together with any damages or loss sustained by Lender and any accrued but unpaid
interest,  fees, or other charges due Lender,  however,  such payment may not be
deemed a reassignment  of such  receivable nor of the goods whose sale gave rise
to such receivable until and unless Lender executes a reassignment.  Lender may,
at any time and from time to time,  notify any parties  obligated  on any of the
Receivables  to make  payment  to Lender  of any  amount  due or to  become  due
thereunder,  and  enforce  collection  of any  of the  Receivables  by  suit  or
otherwise,  as hereinbefore provided.  Upon request of Lender, Borrower will, at
its own expense,  notify any parties obligated on any of the Receivables to make
payment to the Lender of any amounts due or to become due thereunder.

         Borrower hereby appoints and constitutes Lender as its attorney-in-fact
to receive,  open, and dispose of all mail  addressed to Borrower  pertaining to
any of the  Collateral;  to notify the postal  authorities to change the address
and  delivery  of mail  addressed  to  Borrower  to such  address  as Lender may
designate;  to  endorse  Borrower's  name upon any notes,  acceptances,  checks,
drafts,  money orders and other evidences of payment of collateral that may come
into Lender's  possession and to deposit or otherwise  collect the same; to sign
Borrower's  name on


                                      -3-


any bill of lading  relating to any  Collateral,  on drafts  against  customers,
listings of Receivables,  and notices to customers; to prepare and mail invoices
to  Borrower's  customers  to send  verification  of accounts to  customers;  to
execute in Borrower's name any affidavits and notices with regard to any and all
lien  rights,  and to do all other acts and things  necessary  to carry out this
Agreement or to deal with the Collateral or proceeds  thereof in its own name or
in the  name of the  Borrower.  All  acts of said  attorney-in-fact  are  hereby
ratified.  This power,  being  coupled with an interest,  is  irrevocable  while
Borrower is indebted to Lender.

         4. Remittance by Borrower. Unless the Lender shall otherwise consent in
writing,  Borrower will forthwith upon receipt,  transfer and delivery to Lender
in the form received,  all cash, checks,  chattel paper,  drafts, items or other
instruments for the payment of money (properly endorsed where required,  so that
such items may be collected by Lender)  which may be received by Borrower at any
time in full or partial  payment or  otherwise  as proceeds  of any  Collateral.
Unless Lender shall  otherwise  consent in writing,  any such items which may be
thus received by Borrower  shall not be commingled  with any other of Borrower's
funds or  property,  but will be held  separate  and apart from its own funds or
property and upon express trust for the Lender until delivery is made to Lender.
Borrower  shall  comply with the terms and  conditions  of any consent  given by
Lender  pursuant to the  provisions of this  paragraph.  Checks,  drafts and any
other non-cash instrument for the payment of money shall be credited to the Note
on day of receipt by Lender, if a business day, or if not a business day, on the
first business day following  receipt.  All such collections shall be applied to
the  Borrower's  obligations  under  the Note  and  hereunder  in such  order of
application  as the Lender may elect  until all of the  Liabilities  are paid in
full.  The  excess  of  amounts  actually  collected  by the  Lender  after  all
Liabilities are paid in full shall be paid to the Borrower. Periodically, but in
no event less  frequently  than  monthly,  Lender  shall  deliver to  Borrower a
statement of account and such  statement  shall be binding and  conclusive  upon
Borrower  unless  Borrower  notifies Lender to the contrary within ten (10) days
after the date each statement is rendered.

         5. Warranties of Borrower.  Borrower hereby  represents and warrants to
Lender that the  Collateral  is and will be free and clear of any and all liens,
security  interests and encumbrances;  that Borrower has and will have the right
to convey the Collateral as security for the Liabilities,  free and clear of any
and all liens, security interests and encumbrances;  that Borrower will keep the
Collateral free from any liens,  encumbrances or security interests  whatsoever,
other than the security interest  hereunder,  that Borrower will promptly pay or
discharge  all taxes  assessed  against the  Collateral  and all liens which may
attach thereto; that any and all information set forth in any writing heretofore
or hereafter  delivered to Lender by Borrower  pertaining  to the  Collateral or
Liabilities  is and will be true and  correct as of the date  thereof;  that the
Receivables  will be,  at the time of their  creation,  bona  fide and  existing
obligations  of  Borrower's  customers  arising out of the sale of goods  and/or
rendition of services by Borrower and are owned by and owed to Borrower  without
defense, offset, or counterclaim;  that Borrower is solvent; that with regard to
each  Receivable as its arises  Borrower will have made delivery of the goods or
will have  rendered the services  ordered,  the customer  will have accepted the
goods and/or services, no customer dispute will exist in any respect,  including
without  limitation,  disputes  as  to  price,  terms,  warranties,  quality  or
quantity, and claims of setoff, release from liability or defense based upon any
act of God or a public enemy or war or


                                      -4-



because of the requirements of law or of rules, orders or regulations having the
force of law; that  Borrower  will have  preserved and will continue to preserve
any liens and any rights to liens available by virtue of sales;  that Borrower's
inventory is not subject to any security  interest,  lien or  encumbrance;  if a
corporation,  that Borrower is duly organized and existing under the laws of the
State of its incorporation,  and is duly qualified and in good standing in every
other State in which it is doing business as a corporation;  that the execution,
delivery and performance  hereof are within Borrower's  corporate  powers,  have
been duly authorized, are not in contravention of law or the terms of Borrower's
charter, bylaws or other incorporation papers, or of any indenture, agreement or
undertaking to which  Borrower is a party or by which it is bound;  that without
prior written notice to Lender,  Borrower will not obtain any loans, advances or
other financial  accommodations or arrangements from any party other than Lender
and will not encumber any of its assets;  that without prior written  consent of
Lender, Borrower will not reorganize,  merge or consolidate, or issue or sell or
redeem any of its common stock,  or permit the transfer  whether by operation of
law or otherwise, by the present shareholders of Borrower to any other person or
entity any or all of the common stock of Borrower  outstanding or in treasury as
of the date hereof; that there is no pending order, notice,  claim,  litigation,
proceedings or  investigation  against or affecting the Borrower  whether or not
covered by insurance,  that would  materially  and adversely  affect  Borrower's
operations,  financial condition,  property or business;  that Borrower will not
sell,  transfer,  lease or  otherwise  dispose of all or (except in the ordinary
course of business) any material part of its assets;  that no account arises out
of a contract with, or order from, an account debtor that, by its terms, forbids
or makes the  assignment  of that  account to the Lender void or  unenforceable;
that the  representations  and warranties made hereunder by Borrower are true on
the date  hereof  and will be true on the date of each  loan  advance  by Lender
hereunder,  that Borrower's address as shown above is the location of Borrower's
principal  place of  business,  that such place of business is  Borrower's  only
place of  business,  and that  Borrower  has not  maintained  any other place of
business or  principal  place of business or  corporate or trade name during the
four  (4)  years  immediately  preceding  the  date  of the  execution  of  this
agreement,  unless having notified  Lender in writing of all previous  addresses
and names;

         6.       Duties and Further Assurances of Borrower.  Borrower covenants
and  agrees  that,  so long as any of the  Liabilities  remain  outstanding  and
unpaid, it shall:

         (a)      Financing  Statements  - Execute  upon  request of Lender such
                  financing  statements and other  documents and pay the cost of
                  filing or  recording  the  same,  and do such  other  acts and
                  things  as the  Lender  may  from  time  to  time  request  to
                  establish and maintain a valid security  interest of Lender in
                  the Collateral.

         (b)      Inspection - Permit the Lender, its agents and employees, from
                  time to time, to inspect, audit and make copies of and extract
                  from  all  records  and  other  papers  in the  possession  of
                  Borrower, including but not limited to those pertaining to the
                  Collateral and Borrower's debtors, and upon request of Lender,
                  all such  records  and  papers,  including  copies of customer
                  invoices and evidence of shipment and such other documents and
                  proof of delivery/rendition as Lender may at any time require.



                                      -5-


         (c)      Financial Statements - Furnish to Lender on or before the 45th
                  day after the end of each month,  financial statements in form
                  and  substance  satisfactory  to Lender  and  certified  by an
                  appropriate  officer  or  representative  of  Borrower,   upon
                  Borrower's  Failure to provide  the  aforementioned  financial
                  statements,  Lender may request, and Borrower shall furnish to
                  Lender annually on or before the sixtieth (60th) day after the
                  end of Borrower's  fiscal year, a financial  statement in form
                  and  substance  satisfactory  to  Lender  and  reviewed  by  a
                  certified public accountant acceptable to Lender;

         (d)      Records  Retention  - Keep at its  address  shown  herein  its
                  records  concerning the Collateral,  which records shall be of
                  such  character  as will enable the Lender to determine at any
                  time the status of the Collateral;

         (e)      Information - Furnish such information and document concerning
                  Borrower,  the Collateral and Borrower's debtors as Lender may
                  from time to time request;

         (f)      Borrower shall keep the Collateral fully insured against fire,
                  theft,  and other  casualty  with loss payable to Lender,  and
                  shall pay all premiums  promptly  when the same become due and
                  shall pay all taxes and other charges  against said Collateral
                  promptly when the same become due. Should the undersigned fail
                  to pay any of said  premiums  or taxes or  other  charges,  or
                  should the Collateral  become  encumbered,  Lender may pay the
                  same and add them to the Liabilities hereby secured. Lender is
                  authorized  to receive the proceeds of any  insurance  loss at
                  the option of Lender shall apply such  proceeds  toward either
                  the repair or replacement of said Collateral or the payment of
                  the Liabilities secured hereby.

         (g)      Closing  Costs - Borrower  will pay all costs of  closing  the
                  Loan  Agreement  and  Security  Agreement  and will  reimburse
                  Lender  during the period of financing  for  out-of-pocket  or
                  advanced  expenses  including but not limited to long distance
                  phone calls and travel.

         7. Defaults. If Borrower fails to pay when due any amount payable under
any of the Liabilities; or if any assigned Receivable is not paid in full within
91 days from the date Lender had made an advance  with  respect  thereto;  or if
Borrower or any guarantor of Borrower's  obligations  hereunder fails to perform
or breaches  any  agreement  or  undertaking  herein or is in default  under any
writing  relating to any of the  Liabilities,  Collateral or any other agreement
between Lender or Borrower; or if any guarantor of the Liabilities terminates or
attempts to terminate such guaranty,  or if the Collateral  declines in value or
for any reason becomes  insufficient in Lender's sole and exclusive  judgment to
secure the Liabilities an Borrower, after demand, fails or refuses to substitute
and/or made additions to Collateral satisfactory to Lender; of if any statement,
representation  or  warranty  made or  furnished  to  Lender  by or in behalf of
Borrower  with respect to  Liabilities  or Collateral be untrue or incomplete in
any  material  respect as to the date made or if Borrower  becomes in solvent or
makes an  assignment  for the  benefit of  creditors;  or if any  proceeding  be
instituted  by or against  Borrower  alleging  that it is  insolvent or makes an
assignment  for the benefit of creditors;  or if any proceeding be instituted by
or against


                                      -6-



Borrower alleging that it is insolvent or unable to pay debts as they mature; or
if any Receiver be appointed for Borrower; or if any litigation against Borrower
that might materially and adversely affect its operations,  financial condition,
property or business,  or if a creditor of the Borrower  shall obtain or attempt
to  obtain  possession  of  the  Collateral  by  any  means;  or  if  any  other
circumstance  or event occurs which shall cause Lender to deem itself  insecure,
then Borrower shall be in default hereunder.

         8. Rights of Lender on Default. In the event of a default hereunder, at
the option of the Lender,  the  Borrower's  rights  under this  Agreement  shall
terminate without prejudice;  to Lender's rights hereunder,  and, without notice
to  Borrower  of any kind,  and any or all of the  Liabilities  shall be, at the
option of Lender and without notice of any kind be immediately  due and payable,
and Lender shall have in addition to all other rights and remedies  which Lender
may have under  law,  the  following  rights  and  remedies  all of which may be
exercised with or without further notice to Borrower: to foreclose the liens and
security  interests  created under this Agreement or under any other  agreements
relating to the Collateral by any available judicial or non-judicial  procedure;
to enter any premises where  Collateral may be located for the purpose of taking
possession or removing the same; to sell, assign,  lease or otherwise dispose of
the Collateral,  or any part thereof, either at public or private sale or at any
broker's  board, in lots or in bulk for cash, on credit,  or otherwise,  with or
without  representations  or  warranties,  and  upon  such  terms  as  shall  be
acceptable  to Lender,  all at  Lender's  sole  option and as Lender in its sole
discretion may deem  advisable,  and Lender may bid upon or become  purchaser at
any such sale,  if public,  free from any right of  redemption,  which is hereby
expressly  waived by Borrower,  and Lender shall have the right at its option to
apply or be credited with the amount of all or any part of the Liabilities owing
to Lender against the purchase price bid by the Lender at any such sale. the net
cash proceeds resulting from the collection,  liquidations, sale, lease or other
disposition of the Collateral shall be applied first to the expenses  (including
all  attorney's  frees)  of  retaking,  h  holding,   storing,   processing  and
preparation for sale, selling, collecting, liquidating and the like, and then to
the  satisfaction  of  all  Liabilities,   with  application  as  to  particular
Liabilities or against principal or interest to be in Lender's sole and absolute
discretion.  The  Borrower  shall be liable to Lender and shall pay to Lender on
demand any deficiency which may remain after such sale, disposition,  collection
or  liquidation of the Collateral and Lender in turn agrees to remit to Borrower
any surplus  remaining after  Liabilities  have been paid in full. If any of the
Collateral shall require repairing, maintenance, preparation, or the like, or is
in process or other unfinished state, Lender shall have the right, but shall not
be obligated,  to do such  repairing,  maintenance,  preparation,  processing or
completion of manufacturing for the purpose of putting the same in such saleable
form as Lender shall deem  appropriate,  but Lender shall have the right to sell
or dispose of such  Collateral  without such  processing.  The Borrower will, at
Lender's request, assemble all the Collateral and make it available to Lender at
places which Lender may select, whether at Borrower's premises or elsewhere, and
will make  available to Lender all premises and  facilities  of the Borrower for
the purpose of Lender's  taking  possession of the  Collateral or of removing or
putting the Collateral in saleable form. To facilitate the exercise by Lender of
the rights and remedies set forth in this paragraph, Borrower hereby constitutes
Lender,  or its  agents,  or any other  person  whom  Lender may  designate,  as
attorney-in-fact  for Borrower,  at Borrower's own cost and expense, to exercise
all or any of the following  powers,  which being coupled with an interest shall
be irrevocable,  shall continue until all Liabilities have been paid in full and
shall



                                      -7-



be in  addition  to any other  rights and  remedies  that Lender any have (i) to
remove from any premises  where the same may be located,  any and all documents,
instruments, files, and records, and any receptacles and cabinets containing the
same, relating to Collateral, and Lender may at Borrower's cost and expense, use
such of  personnel,  supplies  and space of Borrower at its place of business as
may be  necessary  to properly  administer  and control  the  Collateral  or the
handling of collections and realizations  thereon;  and (ii) to take or bring in
Lender's  name or in the  name of the  Borrower  all  steps,  actions,  suits or
proceedings  deemed by Lender necessary or desirable to effect  collection of or
to realize upon the Collateral. No delay or failure on the part of Lender in the
exercise of any right or remedy shall operate as a waiver thereof, and no single
or partial  exercise by Lender of any right or remedy  shall  preclude  other or
further  exercise  thereof,  or the  exercise of any other right or remedy.  the
Lender  shall be under no duty to exercise any or all of the rights and remedies
given by this Agreement and no party to this Agreement  shall be discharged from
his or its obligations or undertakings  thereunder (a) should the Lender release
or agree not to sue any person against whom the party has a right or recourse or
(b) should the Lender  agree to suspend  the right to enforce  the Note given to
Lender by Borrower or Lender's  interest in the Collateral  against such persons
or otherwise discharge such persons.

         9.       Business Use.  Borrower  represents and warrants that Lender's
loan or loans to  Borrower  will be used for  nonconsumer  purposes  and not for
personal, family or household purposes.

         10.      (a)      Applicable Law. The substantive  Laws of the State of
Massachusetts shall govern the construction of this Agreement and the rights and
remedies of the parties hereto.

                  (b)      Binding Effect, Assignment and Entire Agreement. This
Agreement  shall  insure to the  benefit  of,  and shall be  binding  upon,  the
respective  successors and permitted assigns of the parties hereto. The Borrower
has no right to assign any of its rights or obligations  hereunder without prior
written consent of the Lender.  This Agreement,  and the documents  executed and
delivered pursuant hereto,  constitute the entire agreement between the parties,
and may be amended only by a writing  signed on behalf of the party sought to be
charged.

                  (c)      Severability.  If any  provision  of  this  Agreement
shall be held invalid  under any  applicable  Laws,  such  invalidity  shall not
affect any other  provision of this  Agreement  that can be given effect without
the invalid provision, and to this end, the provisions hereof are severable.

                  (d)      Counterparts.  This  Agreement may be executed in any
number of counterparts, each of which shall be deemed to be an original, but all
of which together shall constitute but one and the same instrument.

                  (e)      Seal. This Agreement is intended to take effect as an
instrument under seal.


The effective date of this Agreement shall be June 7, 1996.



                                      -8-

                                                              
                                      Annie's Homegrown, Inc. f/k/a Annie's Inc.
                                      ------------------------------------------
                                                (Name of Company)


ATTEST:

                                      By: /s/                           , CFO
- ----------------------------------       ---------------------------------------
(Corporate Seal)                                              
                                      ACCEPTED:

                                      Presidential Financial Corporation of
                                      Massachusetts

                                      By: /s/                           , EVP
                                         ---------------------------------------
                                                                        (title)







                      LOAN AGREEMENT AND SECURITY AGREEMENT
                      -------------------------------------


                               INVENTORY ADDENDUM
                               ------------------


         This Inventory  Addendum  (hereinafter  referred to as the  "Addendum")
dated this 7th day of June, 1996, is hereby made a part of and incorporated into
that certain Loan  Agreement  and Security  Agreement  (the  "Agreement")  dated
August 30, 1991 between  Presidential  Financial  Corporation  of  Massachusetts
(hereinafter "Lender") and Annie's Homegrown,  Inc. f/k/a Annie's,  (hereinafter
referred to as "Borrower"):


                                   WITNESSETH

         For and in  consideration of the entry by Lender into the Agreement and
the  covenants  contained  therein  and  herein,  and  other  good and  valuable
consideration,  the receipt and  sufficiency of which is hereby  acknowledged by
Borrower and Lender, the parties agree as follows:

         1. Request for Loan.  From time to time the  Borrower may request,  and
the Lender in its sole  discretion may loan the Borrower an amount not to exceed
three  hundred  thousand and no/100  ($300,000.00)  DOLLARS,  or such greater or
lesser amount as Lender may from time to time establish; provided, however, that
the total  principal  amount of such loan or  advances  hereunder  and under the
Agreement shall not exceed Borrower's maximum line of credit under the Agreement
as determined in Lender's sole discretion. All loans and advances made by Lender
hereunder shall be evidenced by the demand Promissory Note (the "Note") executed
by Borrower  pursuant to the  Agreement.  Interest  and service  charges on such
loans  shall be charged by Lender and paid by Borrower at such rates and at such
times as provided in the Note or in the  Agreement.  All terms of the  Agreement
and the Note,  and all  covenants,  representations  and  warranties of Borrower
therein  are hereby  incorporated  herein by express  reference  as if fully set
forth herein,  and all definitions of terms in the Agreement shall apply to such
same terms or phrases  used herein.  The term  "Control"  used in the  Agreement
shall include,  without limitation,  the Borrower's Inventory, as defined below.
In the event of any conflict between the terms herein and in the Agreement,  the
terms  of the  Agreement  shall  control.  Lender's  rights  and  remedies,  and
Borrower's covenants,  warranties and representations  under the Agreement,  the
Note and this Addendum, shall be cumulative.

         2. Security Interest. To secure the payment and performance by Borrower
of all of its  obligations  hereunder,  under the Note and under the  Agreement,
Borrower grants, assigns, pledges and gives to Lender a security interest in and
to all Borrower's  presently  owned and hereafter  acquired:  finished goods and
inventory, packing and shipping supplies, all goods intended for sale or used by
Borrower or to be furnished by Borrower  under  contracts of service,


                                      -10-
                                      

  
including all raw materials,  goods in process,  materials and supplies of every
nature  used  or  useable  in  connection   with  the   manufacture,   shipping,
advertising,  selling,  leasing  or  furnishing  of such  goods,  all  documents
evidencing or representing  the same and all documents of title,  all negotiable
and non-negotiable warehouse receipts representing the same and all products and
proceeds  of the  foregoing,  and all  other  items  customarily  classified  as
inventory  (all  of  the  foregoing  hereinafter  collectively  referred  to  as
"Inventory").  Lender's  security  interest shall continue through all stages of
manufacture  and,  without  further  action,  will  attach  to all  monies,  raw
materials,  goods in  process,  finished  goods,  products,  accounts  and other
proceeds  resulting  from  the  sale or  other  disposition  thereof  and to all
inventory that may be rejected, returned, repossessed or stopped in transit.

         3.       Obligations of Borrower.

                  3.1  Loan.   Until  all  obligations  of  Borrower  under  the
Agreement,  the Note and hereunder are satisfied,  Lender's security interest in
inventory will be and continue in full force and effect. Lender may from time to
time loan to Borrower, on Borrower's request, such amount as Lender, in its sole
discretion,  may deem  advisable,  but in any event not more than the Loan Value
(as  defined  below)  of  Inventory.  If at any time  the  aggregate  amount  of
outstanding  loans  under this  Addendum  exceeds  the Loan  Value of  Inventory
whether as a result of the sale of any Inventory, the diminution of the value of
any Inventory,  or any other cause,  Borrower will repay sufficient of the loans
made to it by Lender hereunder.  As used in this Addendum:  (a) the term "Value"
means  the cost or  market  value,  whichever  is  lower,  of  Inventory  deemed
acceptable by Lender, in its sole discretion and (b) the term "Loan Value" means
the lesser of (1) ________  percent (____%) of the Value of the Inventory or (2)
Borrower's  maximum  Inventory  line of credit from time to time  established by
Lender under paragraph 1 hereof.

                  3.2 Insurance.  Borrower, at its sole expense,  shall keep and
maintain the  Inventory  insured for its full  insurable  value  against loss or
damage by fire,  theft,  explosion,  sprinklers  and all other hazards and risks
ordinarily  insured  against  by other  owners or users of such  properties  and
interest in properties  in similar  businesses.  All policies  shall be in form,
with companies and in amounts satisfactory to Lender.  Borrower shall deliver to
Lender  true and  correct  copies of the  policies  as well as such  evidence of
insurance  as Lender may from time to time  require,  and, on Lender's  request,
evidence of payment of all premiums therefor. Each of the policies shall contain
an endorsement in a form  satisfactory  to Lender showing loss payable to Lender
and all proceeds  payable  under the policies  shall be payable to Lender,  upon
receipt  of  proceeds  by Lender  the same  shall be  applied  on account of the
obligations  hereunder and under the  Agreement and the Note. To further  secure
payment of such  obligations,  Borrower (a) grants Lender a security interest in
and to all the  policies  and the  proceeds  thereof;  and (b) shall  direct all
insurers under the policies to pay all proceeds directly to Lender. Each insurer
shall  agree,  by  endorsement  upon the policy  issued by it or by  independent
instruments  furnished  to  Lender,  that it will give  Lender at least ten (10)
days' written notice before any policy shall be altered or cancelled and that no
act or default of Borrower or any other person shall affect the rights of Lender
to recover under the policies.



                                      -11-



         4.        Additional Representations and Warranties. In addition to the
representations and warranties  contained in the Agreement,  Borrower represents
and warrants to and  covenants  and agrees with Lender that (except as otherwise
specified in the  Agreement):  (a) Inventory shall be kept only at the following
locations(s):___________________________________________________________________
________________________________________________________________________________
________________________________________________________________________________
Borrower will promptly notify Lender in writing of any change in location of any
place of business or of the Inventory,  or the establishment of any new place of
business;  (b) immediately upon each demand by Lender  therefor,  Borrower shall
execute and deliver to lender  designations of Inventory  specifying  Borrower's
cost of  Inventory,  the  market  value  thereof  and  such  other  matters  and
information  relating to Inventory as Lender may from time to time request;  (c)
Borrower  now keeps and shall keep correct and accurate  records  itemizing  and
describing the kind,  type,  quality and quantity of Inventory,  Borrower's cost
therefor and the selling price thereof, the daily withdrawals  therefrom and the
additions thereto;  (d) all Inventory is and shall be new Inventory of goods and
shall be of merchantable  quality,  free from defects;  (e) Inventory is not and
shall not be  stored  with a  bailee,  warehouseman  or  similar  party  without
Lender's prior written  consent and in such event  Borrower  will,  concurrently
with  delivery  to such  party,  cause any such  party to issue and  deliver  to
Lender,  in form  acceptable  to Lender,  warehouse  receipts in  Lender's  name
evidencing  the  storage  of such  Inventory;  and (f) Lender and its agents and
representatives  may, upon demand,  during  Borrower's usual business hours: (i)
inspect  and  examine  Inventory  and  check  and test  the same as to  quality,
quantity,  value and condition; and (ii) inspect, audit, check and make extracts
from the books, records,  journals,  orders, receipts,  correspondence and other
data relating to Borrower's  Inventory or to any other transactions  between the
parties hereto.

         5.  Revisions.  Borrower  agrees that the percentage of Value advanced,
the  acceptability  and Value of  Inventory  and the  period  during  which such
advances are to remain  outstanding  are and shall be entirely in Lender's  sole
discretion  and that Lender shall have the right at any time to revise any limit
placed by Lender  upon the  amount of such  advances  or upon the  valuation  of
inventory  or  Lender  may,  in its  sole  discretion,  refuse  to make  further
advances. If Inventory remains in stock for a period of time which Lender in its
sole judgment  deems  excessive,  such  Inventory  may, at Lender's  option,  be
considered to be of no value for the purposes of loans or advances  although the
same remains in stock and Lender retains its lien thereon according to the terms
and provisions of the Agreement, and this Addendum.

         6.  Sale of  Inventory.  Until a default  by  Borrower,  Borrower  may,
subject to the  provisions  of the  Agreement  and this  Addendum,  and not in a
manner inconsistent therewith or unlawful, sell finished Inventory,  but only in
the ordinary course of Borrower's business;  however, in no event shall borrower
make any sale of Inventory which would cause a breach of Borrower's  warranties,
representations  and  covenants  under  Section  4 of this  Addendum  and in the
Agreement.  A sale of Inventory in the ordinary  course of  Borrower's  business
does not include a transfer in partial or total  satisfaction of a debt owing by
Borrower.  Borrower  agrees to report the  receipt or  creation  of all sales or
other  dispositions of Inventory to lender and promptly deliver such proceeds to
Lender.  Lender's  security  interest  hereunder  shall  attach to all  proceeds



                                      -12-


(whether  represented  by cash,  checks,  drafts,  notes,  chattel  paper,  open
accounts  or  otherwise)  of all  sales  or  other  dispositions  of  Borrower's
Inventory.

         7. Notes.  At  Lender's  sole  discretion,  Borrower's  obligations  in
respect of loans made under the Agreement,  this Addendum,  or in respect of the
Inventory shall be evidenced by promissory notes in form satisfactory to lender.
Such loans shall bear interest at the rate and shall be subject to the terms and
conditions (including adjustments and minimums) provided in the Agreement,  Note
and promissory notes delivered by Borrower pursuant hereto.

         8.  Expenses.  Borrower  hereby  authorizes  Lender  to pay  charge  to
Borrower any amounts  Lender deems  necessary for any processing or finishing of
Inventory  in order to obtain a release of such  Inventory  from any  processor,
mechanic,  artisan or finisher.  Borrower hereby agrees to pay Lender all of its
expenses of processing,  finishing,  selling and storing, handling, insuring and
shipping the Inventory and any and all other costs and expenses which Lender may
incur in protecting  or enforcing its security  interest in the Inventory or the
proceeds or products thereof.  All sums payable by Borrower under this paragraph
shall be due on demand,  deemed a part of the  obligations  and  liabilities  of
Borrower  under the Agreement,  the Note, and this Addendum,  and secured by the
Receivables and the Inventory.

         9.  Default.  In the event of a Default  by  Borrower,  Lender  may (in
addition to exercising  rights under the  Agreement  and the Note),  at its sole
election and without demand enter,  with or without process of law, any premises
where Inventory might be and,  without breach of the peace and without charge or
liability  or  Lender  therefor:  (a)  take  possession  of  the  Inventory  and
Collateral and use or store it in said premises or remove it to such other place
or places as Lender may deem  convenient,  all until  completion of enforcement,
under the Uniform  Commercial Code or other applicable law, or Lender's security
interest in Inventory and Collateral; (b) take possession of all or part of such
premises and the Inventory and Collateral and place a custodian in the exclusive
control thereof until  completion of enforcement,  under the Uniform  Commercial
Code or other applicable law, or Lender's security interest in the inventory and
Collateral or until  Lender's  removal of the  Inventory and  Collateral to such
other place or places as Lender may deem convenient; (c) remain on such premises
and use the  same,  together  with  Borrower's  materials,  supplies,  books and
records,  for the  purpose of  liquidating  or  collecting  such  Inventory  and
Collateral and  conducting  and preparing for  disposition of such Inventory and
Collateral,  or (d)  remove  the same to such place or places as Lender may deem
convenient  for the  purpose  of  Lender's  using  the same in  connection  with
Lender's  liquidation  and  collection of such  Inventory and  Collateral and to
conduct and prepare for the  disposition of such  Inventory and Collateral  (and
Borrower  grants  Lender  a  security  interest  in  all  Borrower's  materials,
supplies,  books and records for such  purpose and those  described  above).  In
connection  with Lender's sale of such  Inventory and Collateral the same may be
sold in its  then  condition  or  after  further  manufacturing,  processing  or
preparation  thereof,  utilizing  in  connection  therewith,  without  charge or
liability to Lender therefor,  any and all of Borrower's assets. The exercise by
Lender of one or more remedies specified herein or available under the law shall
not prevent Lender from exercising any other remedy  thereafter or concurrently.
Lender shall have the right to exercise all remedies  under law,  whether or not
specified herein.



                                      -13-


         10. Release. Lender shall not be liable or responsible for and Borrower
hereby  releases  Lender  from any and all  causes of  action  or  claims  which
Borrower  may now or  hereafter  have for any loss or damage to it claimed to be
caused by or arising from:  (a) the  safekeeping  of  Inventory;  (b) any damage
thereto  occurring or arising in any manner or fashion  from any cause;  (c) any
diminution in the value of Inventory;  or (d) any act of default of any carrier,
warehouseman,  bailee or forwarding  agency thereof or other person  whomsoever.
All risk of loss, damage or destruction of Inventory shall be borne by Borrower.

      The effective date of this Inventory Addendum shall be June 7, 1996.

                                    BORROWER



                                     Annie's Homegrown, Inc. f/k/a Annie's, Inc.
                                     -------------------------------------------
                                                (Name of Corporation)


(Corporate Seal)                            by:  /s/
                                                --------------------------------
ATTEST                                      Title:  CFO
                                                   -----------------------------

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

                                     ACCEPTED

                                     PRESIDENTIAL FINANCIAL CORPORATION
                                     OF MASSACHUSETTS


                                     by: /s/
                                        ----------------------------------------
                                     Title: EVP
                                           -------------------------------------




371EDF482/2.265490-1



                                                                   EXHIBIT 10.42


                         DEMAND SECURED PROMISSORY NOTE
                         ------------------------------

ROCKLAND, MASSACHUSETTS



June 7, 1996                                                         $300,000.00

         FOR VALUE RECEIVED,  the  undersigned  promises to pay on demand to the
order of  Presidential  Financial  Corporation  of  Massachusetts,  (hereinafter
referred to as "Lender") at the Lender's main office in Rockland, Massachusetts,
or at such other place as Lender may  designate,  the principal  amount of three
hundred thousand and no/100 - - - Dollars ($300,000.00),  together with interest
on said  unpaid  principal  amount at the rate of three  percent  (3%) per annum
above the prime rate of interest  quoted in The Wall Street  Journal (the "Prime
Rate").  Interest shall be payable in arrears every fifteen (15) days commencing
on June 16,  1996.  Any  change  in the Prime  Rate  shall be  reflected  in the
interest  rate  payable  hereunder  commencing  on  the  interest  payment  date
immediately  following  such  change.  Borrower  shall be  liable  to and  shall
reimburse  Lender for all costs and expenses,  including  reasonable  attorney's
fees and costs,  incurred by Lender in the  collection  of this  Demand  Secured
Promissory  Note or the  preservation of protection of the Lender's rights under
this Demand Secured Promissory Note or any other agreement with Borrower.

         In addition to the  interest  provided  for  hereunder,  the  following
service charge shall be earned by Lender and shall be payable by the undersigned
to Lender,  upon the making of any  advance  by Lender to the  undersigned,  the
Lender shall  immediately  earn and the  undersigned  shall pay a service charge
equal to 2.4 (2.4%) of the amount of the invoices  pledged by the undersigned to
secure the amount advanced to the undersigned; however, with respect to any such
invoice paid to Lender  within  twenty (20) days from the date of such  advance,
the service  charge  shall be equal to the  applicable  percentage  shown below,
multiplied by the amount of such paid invoice and a corresponding rebate paid to
the undersigned. With respect to any such invoice which is not paid prior to the
thirtieth  (30) day from the date of such advance,  there shall be an additional
service charge payable by the undersigned to Lender immediately upon the earlier
to occur of (i) the  actual  receipt  by  Lender  of the  full  payment  of such
invoice, and (ii) the 90th (90) day from the date of such advance. If the Lender
actually  receives full payment of such invoice prior to the ninetieth  (90) day
from  the  date of such  advance,  such  service  charge  shall  be equal to the
applicable  percentage  shown below opposite the number of days elapsed from the
date of the advance to the date of actual payment of such invoice, less the 2.4%
initially earned and paid, multiplied by the amount of such invoice paid. If the
Lender does not receive full payment of any such invoice  prior to the ninetieth
(90) day from the date of such  advance,  such service  charge shall be equal to
6.4% multiplied by the amount of such invoice.




                             Number of days elapsed from date of advance to date
                             actual payment to Lender.
                             ---------------------------------------------------

APPLICABLE %

1.    .40%           1 - 5 days

2.    .80%           6 - 10 days

3.   1.60%          11 - 20 days

4.   2.40%          21 - 30

5.   3.20%          31 - 45

6.   4.00%          46 - 60

7.   5.20%          61 - 75

8.   6.40%          76 - 90

9.   ____%

10.  ____%


         In addition to the above service  charges,  any invoice not paid within
90 days  from  the date of the  advance  secured  by such  invoice  will  accrue
additional service charges of 1 1/2% for each 15 days beyond 90 days.

         The  undersigned  has  entered  into  a  Loan  Agreement  and  Security
Agreement  ("Agreement")  of even date  herewith,  pursuant to which this Demand
Secured  Promissory  Note has been made and delivered to Lender.  Any Default by
the undersigned  under said Agreement and any default by the  undersigned  under
its obligations under said Agreement shall constitute a default under this Note.

         The undersigned hereby waives demand, presentment,  notice, protest and
notice of  dishonor.  Lender  shall not be deemed to waive or have waived any of
its rights hereunder unless such waiver be in writing and signed by Lender,  and
no failure,  delay or omission by Lender in  exercising  any of its rights shall
operate  as a waiver  of such  rights.  A waiver by  Lender  in  writing  on one
occasion  shall not be  construed  as a  consent  to or a waiver of any right or
remedy on any future occasion.

         This instrument shall be governed by and interpreted in accordance with
the laws of the State of  Massachusetts.  Time is of the  essence of this Demand
Secured Promissory Note.

         The word "undersigned" as used herein shall include the plural,  should
more than one execute this Demand  Secured  Promissory  Note;  the masculine and
feminine  gender,  regardless  of the  sex of the  undersigned  or any of  them;
partnership,  corporations,  and other  legal  entities,  should  such an entity
execute this Demand Secured Promissory Note;  endorsers,  guarantors and duties,
unless by the express terms of the  endorsement  or





guarantee, an obligation of the undersigned is limited or varied; and the heirs,
legal  representatives,  successors  and  assigns of the  undersigned.  The word
"Lender"  as used  herein  shall when the  circumstances  or  context  requires,
include the plural and the successors and assigns of Lender.

         IN WITNESS  WHEREOF,  the  undersigned  has caused this Demand  Secured
Promissory  Note to by duly  executed  and its  seal to be  affixed  by its duly
authorized officers,  or has signed and sealed this Note as the case may be, and
has delivered this Demand Secured  Promissory  Note to Lender,  the day and year
first above written.



                                      Annie's Homegrown, Inc. f/k/a Annie's Inc.
                                      ------------------------------------------
                                      by:/s/                               , CFO
                                      ------------------------------------------
ATTEST:

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



(Corporate Seal)

         This Promissory Note evidences an extension, modification and renewal (
and not a notation) of an existing  Promissory Note from the Borrower to Lender,
dated August 30, 1991 in the original amount of $150,000.00  (the "Prior Note").
The Prior Note is replaced and  superseded in its entirety  with this note.  The
Prior Note was executed and  delivered in connection  with a Loan  Agreement and
Security  Agreement  between  Borrower  and Lender  dated  August 30,  1991 (the
"Agreement").  If  Borrower  has  executed  a new Loan  Agreement  and  Security
Agreement with the Lender dated of even date reflecting the terms and conditions
of this Note,  such new Loan  Agreement and Security  Agreement  shall amend and
replace the Agreement and shall constitute the Agreement hereunder. By execution
hereof,  Borrower  and Lender do hereby  amend the  Agreement  and each of every
other agreement,  document and instrument  executed and delivered by Borrower to
Lender  in  connection  with  the  indebtedness  evidenced  by  the  Prior  Note
(collectively,  the "Loan Documents") to reflect all of the changes to the terms
and  conditions  of the Prior Note  evidenced by this Note,  including,  without
limitation,  an increase in the amount of the  indebtedness  owed by Borrower to
Lender  and  secured  by any and all  collateral  described  in any of the  Loan
Documents.



                                                     INITIAL:________

371EDF482/2.265477-1




                                                                    EXHIBIT 10.5

                             MANUFACTURING AGREEMENT


         This  Manufacturing  Agreement  ("Agreement"),  made  as  of  the  date
appearing below by and between ANNIE'S HOMEGROWN,  INC., a Delaware  corporation
with a place of business at 180 Second Street, Suite 202, Chelsea, Massachusetts
02150 ("Annie's") and PASTA USA, INC., a Washington  corporation with a place of
business at East 3405 Bismark Court, Spokane, WA 99207 ("Pasta USA").


                               W I T N E S S E T H

         WHEREAS,  Pasta USA  wishes to supply to  Annie's  macaroni  and cheese
products  according to  specifications by and for sale by Annie's under "Annie's
and "Annie's  Homegrown" and in packaging that has a distinctive trade dress and
according to future specifications under other brand names in other packaging;

         WHEREAS, Pasta USA represents (I) that it now is selling boxed macaroni
and cheese  products only under the "Pasta USA Italian Chef" brand name and (ii)
that it now sells macaroni and cheese and other products as private label brands
for  certain  third  parties  and (iii) that it may in the future wish to supply
macaroni  and  cheese  and other  products  as  private  label  brands for third
parties; and

         WHEREAS, Pasta USA and Annie's have formed, with equal ownership, a new
corporation in the State of Washington  known as PASTA  PRODUCTS,  INC.  ("Pasta
Products")  for the purpose of  marketing  products,  under the "Earth and Life"
brand name;

         NOW THEREFORE, Annie's and Pasta USA agree as follows:

         1.       PURCHASE OF PRODUCT.

                  1.1 Minimum  Purchase.  Annie's  agrees to purchase from Pasta
         USA and Pasta USA  agrees to  manufacture  and  provide to the order of
         Annie's a minimum of  twenty-five  thousand  (25,000) cases of product,
         including  orders  for  Annie's  and any other  entity on whose  behalf
         Annie's may act (except  PASTA  PRODUCTS,  INC.),  per  calendar  month
         beginning  with the month of August 1, 1995,  averaged per month on the
         basis of the most recent ninety (90) day period,  and maintaining  such
         minimum purchase level for as long as this Agreement is in effect.

                  1.2. Price. The prices for such pasta products shall be as set
         forth on Schedule "A" attached hereto. Such prices shall be at the cost
         of raw  materials  to Pasta USA and  includes a portion of Pasta  USA's
         fixed  costs  with  initial  disclosure  of such  cost to  Annie's  and
         subsequent  disclosure  upon any  decrease  or  increase of such costs.
         Pasta USA may increase such Schedule of prices from time to time,  upon
         at least  thirty (30)



                                      -2-


         days prior written notice to Annie's, provided that prices shall remain
         firm for at least  thirty (30) days after the date hereof and after the
         date of any such price increase.

                  Payment terms require  payment in full within thirty (30) days
         from  the date of  shipping  by Pasta  USA from its  plant to  Annie's.
         "Shipping"  is  defined to be the date upon  which the  products  leave
         Pasta  USA's  plant.  In the event that  Annie's  does not  receive any
         shipment  within seven (7) days (West coast) or fifteen (15) days (East
         coast), the period for payment shall increase by the number of days the
         shipping  period  exceeds  seven (7) days (West  coast) or fifteen (15)
         days (East coast).

                  1.3 Product  Specifications.  Pasta USA agrees to  manufacture
         and package the Annie's products in accordance with the  specifications
         set forth on Schedule  "A" and subject to the terms and  conditions  of
         this  Agreement.  The  term  "product  specification"  means a  written
         description of the product of Annie's to be  manufactured  containing a
         description of the ingredients and seasoning formula or recipe, if any,
         the  desired  shape,  size,  texture,  flavor,   appearance  and  other
         pertinent  characteristics  of the  product,  the  type  of  packaging,
         applicable  quality assurance testing procedures and criteria and other
         information   necessary  for  the  manufacture  of  the  product.  Said
         specifications  shall  be  deemed  to be  confidential  information  as
         defined in Section 4 below.

         2. INSURANCE. Pasta USA shall, at its own expense, procure and maintain
in force  during  the term of this  Agreement  comprehensive  general  liability
insurance,  including broad form vendors endorsement and other product liability
and contractual liability insurance in form appropriate to insure performance of
Past USA's  obligations  hereunder,  in the amount of not less than Two  Million
Dollars($2,000,000).  The foregoing policy of insurance shall name Annie's as an
additional  insured and shall be cancelable  only upon at least thirty (30) days
notice to Annie's.  Pasta USA shall furnish to Annie's such  certificate  of the
insurance or other evidence of the  effectiveness  of the policy of insurance as
may be requested from time to time.

         3.       NON-COMPETITION.

                  3.1 Pasta USA  agrees  that it will not  compete in the United
         States,  Mexico and Canada  with  Annie's  by  specifically  developing
         additional boxed macaroni and cheese products, except for the presently
         existing Pasta USA products and  formulations,  namely Italian Chef and
         Prestige Brand, and the Earth and Life Macaroni & Cheese throughout the
         period  this  Agreement  is in effect  and for a period of twelve  (12)
         months after the effective date of the termination of the Agreement.

                  3.2 Nothing  herein shall  prohibit or restrict Pasta USA from
         developing  or  manufacturing  macaroni and cheese  products to be sold
         under  private store labels by third  parties,  provided that Pasta USA
         does not  incorporate  any of the package  designs,  or formulations of
         Annie's or Pasta Products.



                                      -3-


         4.       TRADE SECRETS AND PROPRIETARY INFORMATION.

                  4.1 In connection  with this  Agreement,  Annie's has and will
         from time to time provide  information  about its business and disclose
         to Pasta USA and to Pasta  Products,  either orally or in writing or by
         inspection,  confidential  information  as to  Annie's  business.  Such
         "confidential  information"  which  will be or has  been  disclosed  or
         provided,  as the  case  may be,  may  include  financial  information,
         business and trade secrets regarding  processes,  formulae and recipes,
         Annie's  Alfredo,  Annie's  Wholewheat,  Annie's  Mild Mexican and such
         other recipes as may be developed in the future,  marketing  strategies
         and customer  data,  and such other  information  as may be supplied by
         Annie's that is not  generally  ascertainable  from public or published
         information  or trade sources.  Pasta USA and Pasta Products  agrees to
         retain  in  confidence,  and to  require  its  employees,  consultants,
         professional  representatives  and agents to retain in confidence,  all
         such  confidential  information  transmitted  to  it by  Annie's,  and,
         further,  not to use such  confidential  information  obtained  from or
         provided by Annie's.

                  4.2 In the event that  either  Past USA or Annie's  terminates
         the Agreement for any reason,  Pasta USA shall  immediately  deliver to
         Annie's  (without  retaining  copies  thereof) any and all documents or
         other  written  information  obtained  from Annie's  which  Annie's has
         deemed  or  deems  at  the  time  of  termination  to  be  confidential
         information. The obligations under this Section 4 shall not be effected
         by the termination of the Agreement.

                  4.3 Pasta USA and Annie's hereby confirm that any  information
         disclosed  by  Annie's  to Pasta  USA  prior to the  execution  of this
         Agreement shall be subject to the terms of this Agreement.

         5.       TRADE DRESS.

                  5.1 Past USA further  agrees not to market or  distribute  any
         pasta food  product  under any trade or brand  name which  incorporates
         either the word  "Annie's or the word  "Homegrown"  or which  otherwise
         utilized any of the copyright or trademarked  material contained on the
         Annie's packaging.

                  5.2 Pasta USA further  agrees not to market or distribute  any
         pasta food product in packaging which contains  coloration,  lettering,
         or other  graphic  design  which is  similar  to that of the  packaging
         materials of the pasta  products  currently  being sold under the trade
         name "Annie's Homegrown".

         6.       MODIFICATION AGREEMENT.  Any  modification  or  waiver  of any
provision of this Agreement must be agreed to in writing signed by both parties.



                                      -4-



         7.       TERM; TERMINATION.

                  7.1 Term. The initial term of this Agreement shall commence on
         April 15, 1995,  and shall  continue  until December 31, 1999 ("Initial
         Term").  On the  expiration of the Initial Term,  this Agreement may be
         renewed by written  agreement of the parties.  The parties  shall,  not
         less than one hundred twenty (120) days before the  expiration  date of
         this Agreement,  negotiate in good faith concerning the renewal of this
         Agreement and the terms upon which such renewal might be effected.

                  7.2  Termination by Either Party.  Either Annie's or Pasta USA
         may terminate  their  relationship  without case upon not less than one
         hundred twenty (120) days written notice to the other.

                  7.3 Termination for Cause. This Agreement may be terminated by
         either party,  effective  immediately  upon written notice to the other
         party, in the event that:

                           (i)  The  other  party  shall   breach  any  material
                           provision  of  this  Agreement,   including   Annie's
                           obligations  to purchase  product and to promptly pay
                           for said  product  as set  forth in  Section 1 above,
                           which  breach  shall be cured within ten (10) days of
                           receipt of the  written  notice of such breach by the
                           terminating party; or

                           (ii) The other party shall fail to pay any amount due
                           hereunder  and such failure shall be cured within ten
                           (10)  days  of  receipt  of  written  notice  of such
                           failure  from the  terminating  party;  or the  other
                           party shall  become  insolvent,  file any  bankruptcy
                           petition or proceeding  under any federal  bankruptcy
                           or  insolvency  law or otherwise  avail itself of any
                           remedy or  procedure  under  federal or state law for
                           relief of debtors, have filed against it any petition
                           under such law which petition is not dismissed within
                           sixty (60) days,  adjudicated,  a  bankrupt,  make an
                           assignment for the benefit of its creditors or have a
                           receiver appointed for all or any substantial part of
                           its property.

                  7.4 Annie's  Obligations Upon  Termination.  In the event of a
         termination  hereunder  Annie's shall within forty-five (45) days after
         the effective date of such  termination pay for and cause to be shipped
         at its sole cost all finished goods, raw materials and packaging either
         manufactured  and/or  purchased  by  Pasta  USA for  Annie's  which  is
         sellable  by Annie's.  Payment to Pasta USA shall be by cashiers  check
         upon receipt of such finished goods, raw materials and packaging.

         8. NOTICES.  All notice  required  hereby or given under this Agreement
shall be in writing and shall be served either  personally or by certified mail,
return  receipt  requested,  postage  prepaid,  at the  address  of the  parties
appearing at the  beginning of this  Agreement,  or at such other address as the
parties may from time to time  designate  to one another in writing,  and in the
case of Annie's, also to its general counsel,  Ronald L. Cheney, Esq. located at
50 Milk


                                      -5-


Street, Boston,  Massachusetts 02109, or such other attorney as Annie's may from
time to time designate to Past USA in writing.  In the case of Pasta USA also to
its legal  counselor,  Dennis  M.  McLaughlin,  Suite  1015,  Washington  Mutual
Building,  West 601 Main,  Spokane,  Washington 99201, or such other attorney as
Pasta USA may from time to time designate to Annie's in writing.

         9.  WAIVER.  Failure to insist upon strict  compliance  with any of the
terms,  covenants,  or conditions  hereof,  shall not be deemed a waiver of such
term, covenant or condition, nor shall any waiver or relinquishment of any right
or power hereunder at any one or more times be deemed a waiver or relinquishment
of such right or power at any other time or times.

         10. BINDING EFFECT. Except as otherwise herein expressly provided, this
Agreement  shall  inure to the  benefit  of and be  binding  upon  Annie's,  its
successors  and assigns  including,  without  limitation,  any entity  which may
acquire all or substantially all of Annie's assets or business,  or with or into
which  Annie's  may be merged or  consolidated  and to the  benefit  of,  and be
binding upon, Pasta USA, its successors as assigns.

         11. ASSIGNMENT.  The rights  and obligations of  either party hereunder
may  not be  transferred or assigned  without the  prior written  consent of the
other party.

         12. REMEDY FOR BREACH.  Both parties recognize that the relationship of
Pasta USA and  Annie's  hereunder  is  special,  unique and of an  extraordinary
character,  and that, in the event of the breach or violation by either party of
any term or condition of this Agreement to be performed by it, then,  without in
any way limiting any other  rights,  defenses,  powers or  privileges  which the
non-defaulting  party may then have, the non-defaulting party shall be entitled,
if it so  elects,  to  institute  and  prosecute  proceedings  in any  court  of
competent  jurisdiction,  either in law or in equity,  to enforce  the  specific
performances thereof and/or to enjoin the defaulting party from acting in breach
or violation of this Agreement.

         13. ARBITRATION OF DISPUTES.  Any dispute or controversy arising out of
or in connection with this Agreement shall be finally  determined and settled by
arbitration in accordance with the rules of the American Arbitration Association
then in effect. The arbitration award shall be final and binding and judgment of
the award may be entered by any court having competent jurisdiction.

         14.  SEVERABILITY.  The invalidity or unenforceability of any provision
hereof  shall in  no way  affect  the  validity  or  enforceability of any other
provision.

         15.  ENTIRE   AGREEMENT.   This   Agreement   constitutes   the  entire
understanding and agreement  between the parties hereto,  supersedes any and all
prior  discussions,  agreements  and  correspondence  with regard to the subject
matter hereof, and may not be amended,  modified or supplemented in any respect,
except by a subsequent writing executed by both parties hereto.


                                      -6-



         16.  GOVERNING LAW AND VENUE.  This  Agreement shall  be considered and
interpreted  by  the laws  of  the State  of  Washington.  Venue  shall lie in a
jurisdiction that is mutually agreeable to both parties hereto.

         17.  CAPTIONS AND HEADINGS. The captions and headings in this Agreement
are for convenience of reference only and  shall not limit or otherwise  affect,
or  be  used  as an  aid in construing, any of  the  terms or provisions of this
Agreement.

         18.  COUNTERPARTS. This   Agreement   may  be   executed   in  separate
counterparts,  each of which taken  together  will  constitute  one and the same
Agreement.

         IN WITNESS WHEREOF, the parties have executed this Agreement by setting
their hand and seal hereto as of the 17th day of May, 1995.



ANNIE'S HOMEGROWN, INC.                          PASTA USA, INC.

By:  /s/ H. Martin                               By:  /s/ R. Clemson
    -----------------------                          ----------------------
Name:  H. Martin                                 Name:  R. Clemson
     ----------------------                            --------------------
Title:   Chairman                                Title:   President
       --------------------                             -------------------


                                      -7-



                                  SCHEDULE "A"

                             PRODUCTS SPECIFICATION



1.         PRODUCT NAME:

2.         PASTA INGREDIENTS/FORMULA:

3.         SEASONING INGREDIENTS/FORMULA:

4.         DESCRIPTION OF PRODUCT (Shape, size, texture, etc.):

5.         PACKAGING TYPE:

6.         PRICING (With breakdown of costs of ingredients):






                                  SCHEDULE "A"

                        MACARONI & CHEESE PACKAGING LINE

     ANNIE'S SHELLS & CHEDDAR                       ANNIE'S ALFREDO

                     Original Cost                                Original Cost
                     -------------                                -------------
Carton                   0.0400            Carton                    0.0400
Shipper                  0.0113            Shipper                   0.0113
Cheese                   0.1570            Cheese                    0.1850
Pasta                    0.1031            Pasta                     0.1031
Shrink                   0.0100            Shrink                    0.0100
Labor                    0.0550            Labor                     0.0550
                         ------                                      ------
Total per carton         0.3764            Total per carton          0.4044
Total per case           9.0336            Total per case            9.7056


     ANNIE'S MILD MEXICAN                      NNIE'S W. WHEAT & CHEDDAR

                     Original Cost                               Original Cost
                     -------------                               -------------
Carton                   0.0400            Carton                    0.0400
Shipper                  0.0113            Shipper                   0.0113
Cheese                   0.1570            Cheese                    0.1570
Pasta                    0.1031            Pasta                     0.1850
Shrink                   0.0100            Shrink                    0.0100
Labor                    0.0550            Labor                     0.0550
                         ------                                      ------
Total per carton         0.3764            Total per carton          0.4583
Total per case           9.0336            Total per case           10.9992


Index


Carton - Small  7.25 oz  Macaroni  & Cheese  Box  
Shipper -  Corrugated  box for
shipping,  24 cartons per box 
Cheese - 1.25 oz packet of cheese  powder  
Pouch - paper packet for  pouching  cheese  (when  applicable)  
Pasta - Cost of finished pasta product for carton 
Shrink - Amount of waste  experienced  during packaging
Pallets - Cost of pallets,  slip sheet,  shrink wrap 
Handling Fee - .22 per casefor warehousing and handling 
Labor - Cost of labor force to run packaging line.

Not included in original costs was freight for Mid-Amer. cheese 
costs are .0056 per unit for full  truckload or .0112 for LTL 
This adds either .1344(cent) per cast Truckload or .2688(cent) per case LTL

371EDF482/2.265478-1



                                   Exhibit 11
                Statement Re: Computation of Per Share Earnings

                            Annie's Homegrown, Inc.
                    Computation of Earnings Per Common Share
                     (in 000's, Except for per share data)
                     Twelve months ended December 31, 1994

Primary Computation

     Net income per statement of operations             $24
                                                     ======

     Weighted average number of common
      shares outstanding                              3,805

     Weighted average number of common
      stock equivalents                                 123
                                                      -----
     Weighted average number of common
      shares as adjusted                             $3,928
                                                     ======

     Net income per common share                       $.01
                                                       ====




                             Annie's Homegrown, Inc.
              Computation of Earnings Per Common Share (Continued)
                     (in 000's, Except for per share data)
                     Twelve months ended December 31, 1994

Primary Diluted Computation

     Net loss per statement of operations             $(451)
                                                     ======

     Weighted average number of common
      shares outstanding                              3,986

     Weighted average number of common
      stock equivalents                                 _
                                                      -----
     Weighted average number of common
      shares as adjusted                              3,986
                                                     ======

     Primary loss per common share                    $(.11)
                                                       ====




                             Annie's Homegrown, Inc.
              Computation of Earnings Per Common Share (Continued)
                     (in 000's, Except for per share data)
                     Twelve months ended December 31, 1994

Primary Computation

     Net loss per statement of operations             $(451)
                                                     ======

     Weighted average number of common
      shares outstanding used for primary
      computation                                     3,986

     Weighted average number of common
      stock equivalents                                 742
                                                      -----
     Weighted average number of common
      shares as adjusted                              4,728
                                                     ======

     Fully diluted loss per common share              $(.10)(A)
                                                       ====



     (A) This  computation is submitted as an exhibit to the Company's Form 10-K
         in accordance with Regulation S-K Item 601(b)(11),  although presenting
         the  computation is not in accordance  with paragraph 40 of APB Opinion
         15 because the computation produces an intidilutive result.


<TABLE> <S> <C>


<ARTICLE>                     5

       
<S>                             <C>
<PERIOD-TYPE>                   YEAR
<FISCAL-YEAR-END>                              DEC-31-1995
<PERIOD-START>                                 DEC-01-1995
<PERIOD-END>                                   DEC-31-1995
<CASH>                                         35,463
<SECURITIES>                                   0
<RECEIVABLES>                                  225,446
<ALLOWANCES>                                   0
<INVENTORY>                                    405,764
<CURRENT-ASSETS>                               667,173
<PP&E>                                         56,622
<DEPRECIATION>                                 24,291
<TOTAL-ASSETS>                                 793,657
<CURRENT-LIABILITIES>                          860,585
<BONDS>                                        0
                          4,178
                                    0
<COMMON>                                       0
<OTHER-SE>                                     (71,106)
<TOTAL-LIABILITY-AND-EQUITY>                   793,657
<SALES>                                        4,546,211
<TOTAL-REVENUES>                               4,546,211
<CGS>                                          2,606,381
<TOTAL-COSTS>                                  2,349,729
<OTHER-EXPENSES>                               (10,846)
<LOSS-PROVISION>                               0
<INTEREST-EXPENSE>                             49,092
<INCOME-PRETAX>                                (448,145)
<INCOME-TAX>                                   2,865
<INCOME-CONTINUING>                            (448,145)
<DISCONTINUED>                                 0
<EXTRAORDINARY>                                0
<CHANGES>                                      0
<NET-INCOME>                                   (451,010)
<EPS-PRIMARY>                                  (10.48)
<EPS-DILUTED>                                  0
        

</TABLE>


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