LAFAYETTE INDUSTRIES INC
10QSB, 1996-09-05
PARTITIONS, SHELVG, LOCKERS, & OFFICE & STORE FIXTURES
Previous: CHILDRENS WONDERLAND INC, 8-A12B, 1996-09-05
Next: MFS VARIABLE INSURANCE TRUST, N-30D, 1996-09-05




                       SECURITIES AND EXCHANGE COMMISSION
                              Washington, DC 20549

                                   FORM 10-QSB

(X)         QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
                        SECURITIES EXCHANGE ACT OF 1934
                  For the quarterly period ended June 30, 1996

                                       OR

( )         TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
                        SECURITIES EXCHANGE ACT OF 1934
                  For the transition period from _____ to _____

     Commission File Number: 0-25384

                           LAFAYETTE INDUSTRIES, INC.
             (Exact name of registrant as specified in its charter)

         Delaware                                        11-3190678
(State or other jurisdiction of             (I.R.S. Employer Identification No.)
incorporation or organization)

                     140 HINSDALE STREET, BROOKLYN, NY 11207
                    (Address of principal executive offices)

                                 (718) 346-3099
              (Registrant's telephone number, including area code)


Indicate by check mark whether the Registrant (1) has filed all reports required
to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during
the  preceding 12 months (or for such  shorter  period that the  registrant  was
required  to file  such  reports),  and  (2) has  been  subject  to such  filing
requirements for the past 90 days.    YES X   NO

Indicate the number of shares  outstanding  of each of the  issuer's  classes of
common  stock,  as of the latest  practicable  date: At July 24, 1996 there were
outstanding 3,387,802 shares of the Registrant's Common Stock, $.01 par value.


<PAGE>

                   LAFAYETTE INDUSTRIES, INC. AND SUBSIDIARIES

                                      INDEX

                                                                        Page(s)

PART I.  Financial Information

ITEM 1.  Financial Statements

         Consolidated Condensed Balance Sheets - June 30, 1996
         (Unaudited) and December 31, 1995                                 3.

         Consolidated Condensed Statements of Operations - Six and
         Three Months Ended June 30, 1996 and 1995 (Unaudited)             4.

         Consolidated Condensed Statements of Cash Flows - Six
         Months Ended June 30, 1996 and 1995 (Unaudited)                   5.

         Notes to Interim Consolidated Condensed Financial Statements
         (Unaudited)                                                       6.

ITEM 2.  Management's Discussion and Analysis of Financial Condition
         and Results of Operations                                        12.

PART II. Other Information                                                17.

SIGNATURES                                                                18.

EXHIBITS:
         Exhibit 10.1 - Letter agreement dated August 8, 1966,
                        with Rosenthal & Rosenthal, Inc. regarding term note

         Exhibit 10.2 - Factoring agreement dated August 8, 1996,
                        with Business Alliance Capital Corp.

         Exhibit 11 -   Computation of Earnings Per Common Share

         Exhibit 27 -   Financial Data Schedule

                                       2

<PAGE>

PART I.  Financial Information
ITEM 1.  Financial Statements

                   LAFAYETTE INDUSTRIES, INC. AND SUBSIDIARIES
                      CONSOLIDATED CONDENSED BALANCE SHEETS
<TABLE>
<CAPTION>

                                                                                              June 30,         December 31,
                                                                                                1996               1995
                                                                                            (Unaudited)

                                                             - ASSETS -
<S>                                                                                       <C>               <C>         
CURRENT ASSETS:
  Cash and cash equivalents                                                               $     43,921      $     42,283
  Accounts receivable - net of allowance for doubtful accounts of
    $80,007 and $99,268, respectively                                                        1,394,226         2,405,976
  Inventories                                                                                  766,395           743,937
  Due from affiliate                                                                            50,337            50,337
  Due from officers                                                                            104,610           104,610
  Prepaid expenses and other current assets                                                    283,161           143,895
  Refundable income taxes                                                                      349,664           349,664
  Due from supplier                                                                            356,684           330,714
  Net assets of discontinued subsidiaries (Note 3)                                                  --           130,060
                                                                                          ------------      ------------

TOTAL CURRENT ASSETS                                                                         3,348,998         4,301,476
FIXED ASSETS  (Note 4)                                                                       5,381,679         5,315,323
OTHER ASSETS  (Note 5)                                                                         416,053           547,641
                                                                                          ------------      ------------

                                                                                          $  9,146,730      $ 10,164,440
                                                                                          ============      ============

                                              - LIABILITIES AND SHAREHOLDERS' EQUITY -
CURRENT LIABILITIES:
  Note payable - finance company (Note 2)                                                 $    698,653      $  2,852,989
  Promissory notes payable (Notes 2 and 6)                                                     320,000                --
  Accounts payable and accrued expenses                                                      2,380,491         2,220,523
  Due to related party                                                                         114,350            37,000
  Mortgages payable (Note 2)                                                                 2,078,718         1,353,718
  Current portion of long-term debt (Note 2)                                                   255,000           255,000
  Capitalized lease obligations - current portion                                              148,959           140,788
  Net liabilities of discontinued subsidiaries (Note 3)                                         38,170                --
                                                                                          ------------      ------------

TOTAL CURRENT LIABILITIES                                                                    6,034,341         6,860,018
                                                                                          ------------      ------------

LONG-TERM LIABILITIES:
  Capitalized lease obligations                                                                459,116           390,414
  Convertible debentures (Notes 2 and 6)                                                       750,000                --
                                                                                          ------------      ------------
                                                                                             1,209,116           390,414
                                                                                          ------------      ------------

COMMITMENTS AND CONTINGENCIES  (Notes 2 and 3)

SHAREHOLDERS' EQUITY (Note 6):
  Common stock, $.01 par value;  20,000,000 shares authorized,  2,560,000 shares
    (June 30, 1996) and 2,532,500 shares issued and outstanding, (including
    982,500 shares placed in escrow) as of December 31, 1995, respectively                      25,600            25,325
  Additional paid-in capital                                                                 4,908,890         4,249,040
  Retained earnings (deficit)                                                               (3,019,445)       (1,348,585)
  Foreign currency translation                                                                 (11,772)          (11,772)
                                                                                          ------------      ------------

                                                                                             1,903,273         2,914,008
                                                                                          ------------      ------------

                                                                                          $  9,146,730      $ 10,164,440
                                                                                          ============      ============
</TABLE>
   The accompanying notes are an integral part of these consolidated condensed
                             financial statements.

                                       3

<PAGE>

                   LAFAYETTE INDUSTRIES, INC. AND SUBSIDIARIES
                 CONSOLIDATED CONDENSED STATEMENTS OF OPERATIONS
                                   (Unaudited)
<TABLE>
<CAPTION>
                                                         For the Six Months Ended          For the Three Months Ended
                                                                June 30,                          June 30,
                                                        1996             1995              1996            1995
                                                                   (As restated-                      (As restated -
                                                                     see Note 3)                         see Note 3)
<S>                                                 <C>              <C>              <C>              <C>        
NET SALES                                           $ 4,626,860      $ 7,778,497      $ 2,639,333      $ 4,048,935

COST OF GOODS SOLD                                    3,368,862        5,327,301        1,401,542        2,846,982
                                                    -----------      -----------      -----------      -----------

GROSS PROFIT                                          1,257,998        2,451,196        1,237,791        1,201,953
                                                    -----------      -----------      -----------      -----------

OPERATING EXPENSES:
  Selling expenses                                      482,297          671,844          188,987          324,925
  General and administrative expenses                 1,911,176        1,323,281        1,017,795          737,512
                                                    -----------      -----------      -----------      -----------

TOTAL OPERATING EXPENSES                              2,393,473        1,995,125        1,206,782        1,062,437
                                                    -----------      -----------      -----------      -----------

INCOME (LOSS) FROM OPERATIONS                        (1,135,475)         456,071           31,009          139,516
                                                    -----------      -----------      -----------      -----------

OTHER INCOME (EXPENSES):
  Interest expense                                     (154,909)        (134,626)         (61,374)         (75,206)
  Interest and other income                              17,809          162,985           14,473          159,985
                                                    -----------      -----------      -----------      -----------
                                                       (137,100)          28,359          (46,901)          84,779
                                                    -----------      -----------      -----------      -----------

INCOME (LOSS) BEFORE PROVISION
  FOR INCOME TAXES                                   (1,272,575)         484,430          (15,892)         224,295

  Provision (credit) for income taxes                        --          201,181               --           82,168
                                                    -----------      -----------      -----------      -----------

INCOME (LOSS) FROM CONTINUING
  OPERATIONS                                         (1,272,575)         283,249          (15,892)         142,127

  Income (loss) from operations of discontinued
    subsidiaries - net of income taxes (Note 3)        (398,285)         125,198           25,126           78,703
                                                    -----------      -----------      -----------      -----------

NET INCOME (LOSS)                                   $(1,670,860)     $   408,447      $     9,234      $   220,830
                                                    ===========      ===========      ===========      ===========

EARNINGS (LOSS) PER COMMON
  SHARE (Note 7):
    Continuing operations                           $      (.70)     $       .21      $      (.01)     $       .11
    Discontinued operations                                (.22)             .10              .01              .06
                                                    -----------      -----------      -----------      -----------
                                                    $      (.92)     $       .31      $       .00      $       .17
                                                    ===========      ===========      ===========      ===========

WEIGHTED AVERAGE NUMBER OF
  COMMON SHARES OUTSTANDING
  (Note 7)                                            1,818,571        1,314,859        2,087,143        1,287,363
                                                    ===========      ===========      ===========      ===========
</TABLE>

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

                                       4

<PAGE>

                   LAFAYETTE INDUSTRIES, INC. AND SUBSIDIARIES
                 CONSOLIDATED CONDENSED STATEMENTS OF CASH FLOWS
                                   (Unaudited)
<TABLE>
<CAPTION>
                                                                                         Six Months Ended
                                                                                             June 30,
                                                                                     1996             1995

INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS:
<S>                                                                              <C>              <C>        
CASH FLOWS FROM OPERATING ACTIVITIES
   Net income (loss)                                                             $(1,670,860)     $   408,447
   Adjustments to reconcile net income (loss) to net cash provided (used) by
     operating activities:
         Depreciation and amortization                                               345,140          106,026
         Consulting fees                                                               9,375            7,500
         Provision for losses on accounts receivable                                      --           15,000
   Changes in assets and liabilities:
     Decrease (increase) in accounts receivable                                      980,362         (696,253)
     (Increase) in inventories                                                       (71,526)        (880,767)
     (Increase) in prepaid expenses and other current assets                         (36,568)        (220,754)
     Decrease in security deposits and other assets                                    4,500           10,408
     Increase in accounts payable, accrued expenses                                  306,724        1,374,551
     Increase in due to related party                                                 62,242               --
     (Decrease) in income taxes payable                                                   --         (107,426)
                                                                                 -----------      -----------
         Net cash (used) provided by operating activities                            (70,611)          16,732
                                                                                 -----------      -----------

CASH FLOWS FROM INVESTING ACTIVITIES:
   Purchases of fixed assets                                                         (28,472)      (2,091,215)
   Organization costs                                                                (30,087)        (772,558)
   Loans and advances to officer                                                          --          (21,018)
                                                                                 -----------      -----------
         Net cash (used) by investing activities                                     (58,559)      (2,884,791)
                                                                                 -----------      -----------

CASH FLOWS FROM FINANCING ACTIVITIES:
   Net (repayments) proceeds from notes payable                                   (2,131,535)       2,057,367
   Repayment of capitalized leases                                                   (74,687)         (17,562)
   Repayment of loans payable                                                             --          (14,250)
   Proceeds from mortgage and equipment financing                                    725,000               --
   Financing costs                                                                  (118,095)              --
   Proceeds from issuance of promissory notes and convertible debentures           1,070,000               --
   Net proceeds from sale of common stock                                            660,125          600,000
                                                                                 -----------      -----------
         Net cash provided by financing activities                                   130,808        2,625,555
                                                                                 -----------      -----------

NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS                                   1,638         (242,504)

   Cash and cash equivalents, at beginning of year                                    42,283          295,795
                                                                                 -----------      -----------

CASH AND CASH EQUIVALENTS, AT END OF PERIOD                                      $    43,921      $    53,291
                                                                                 ===========      ===========


SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION:
   Cash paid during the period for:
         Interest - net of amounts capitalized                                   $    80,909      $   147,237
         Taxes                                                                            --          369,789
</TABLE>
     The accompanying notes are an integral part of these consolidated condensed
financial statements.

                                       5

<PAGE>

                   LAFAYETTE INDUSTRIES, INC. AND SUBSIDIARIES
          NOTES TO INTERIM CONSOLIDATED CONDENSED FINANCIAL STATEMENTS
                                   (Unaudited)

NOTE 1 - BASIS OF PRESENTATION:

          In the  opinion of  management,  the  accompanying  unaudited  interim
          consolidated  condensed financial statements of Lafayette  Industries,
          Inc. (the  "Company") and its  subsidiaries,  contain all  adjustments
          necessary  (consisting  of normal  recurring  accruals or  adjustments
          only) to present  fairly the Company's  financial  position as of June
          30, 1996 and the results of its operations for the six and three month
          periods  ended  June 30,  1996 and 1995 and its cash flows for the six
          month periods ended June 30, 1996 and 1995.

          The  consolidated   financial   statements  include  the  accounts  of
          Lafayette  Industries,  Inc.  ("the  Company")  and  its  wholly-owned
          subsidiaries,  TDH Lafayette Industries, Inc. ("TDH"), Sunrise Display
          Fixtures,  Inc. ("Sunrise"),  Ridgewood Displays,  Inc. ("Ridgewood"),
          Sun Belt Fixtures,  Inc. ("Sun Belt"),  Wood  Techniques,  Inc. ("Wood
          Techniques"),  Lafayette Products,  S.A. de C.V.  ("Lafayette Mexico")
          and Enterprise  Realty II,  ("Realty  II"). All material  intercompany
          balances and transactions have been eliminated in consolidation.

          See also Note 3 re: discontinued operations.

          The accounting  policies followed by the Company are set forth in Note
          2 to the  Company's  consolidated  financial  statements  for the year
          ended  December 31, 1995 included in its Annual Report on Form 10-KSB,
          which is incorporated herein by reference.  Specific reference is made
          to this report for a description  of the Company's  securities and the
          notes to consolidated financial statements included therein.

          The results of  operations  for the six and three month  periods ended
          June 30, 1996 and 1995 are not  necessarily  indicative of the results
          to be expected for the full year.


NOTE 2 - GOING CONCERN UNCERTAINTY:

          The accompanying financial statements have been prepared in conformity
          with generally  accepted  accounting  principles,  which  contemplates
          continuation of the Company as a going concern.  However,  the Company
          sustained  losses  of  approximately  $1,912,000  for the  year  ended
          December 31, 1995,  losses for the current six month period ended June
          30, 1996 of  $1,671,000  and has used  substantial  amounts of working
          capital in its  operations.  At June 30, 1996,  the Company  reflected
          negative  working capital of $2,685,343.  At December 31, 1995 current
          liabilities  exceeded  current  assets  by  $2,558,542.   Further,  in
          February  1996,  the lender  which had provided an asset based line of
          credit to the  Company,  suspended  making  advances  under  this line
          because the Company submitted accounts  receivable to the lender which
          were in violation of the terms of the agreement. In April 1996, a bank
          which had provided the

                                       6

<PAGE>

                   LAFAYETTE INDUSTRIES, INC. AND SUBSIDIARIES
          NOTES TO INTERIM CONSOLIDATED CONDENSED FINANCIAL STATEMENTS
                                   (Unaudited)

NOTE 2 - GOING CONCERN UNCERTAINTY (Continued):

          Company with mortgage  financing  for a building  located in Islandia,
          New York,  notified  the  Company  that it was in both  technical  and
          monetary  default of the  agreements  and a demand for full payment of
          principal and accrued  interest was made. In January 1996, the Company
          obtained mortgage financing for its building in Brooklyn, New York. In
          April 1996, the bank which provided this mortgage  financing  notified
          the Company that it was accelerating the full balance of the notes due
          to  non-payment  and  required  immediate  payment  of all  principal,
          accrued interest, late charges and attorney's fees.

          Subsequent  to the  Company's  year  end of  December  31,  1995,  the
          landlord of a facility  being  leased in Juarez,  Mexico  filed a suit
          against  Lafayette   Products,   S.A.  de  C.V.   (Lafayette  Mexico),
          requesting  the eviction of  Lafayette  Mexico due to  non-payment  of
          rent.  On March  14,  1996,  the  Court  appointed  an  Intervener  of
          Lafayette  Mexico to control and manage the  production  operations of
          the Company.  Subsequently,  Lafayette Mexico and the landlord entered
          into an agreement before the Court whereby  Lafayette Mexico would pay
          the rent owed plus judicial  costs and in the case of  non-payment  of
          two or more monthly rental payments in the future,  the landlord could
          evict Lafayette Mexico without further litigation. In a Final Judgment
          issued by the Court in May 1996, the Company was ordered to vacate the
          premises due to non-payment of rent.  Notwithstanding  the above,  the
          Company has continued to operate its Mexican facility and has remained
          on the premises.

          In August 1996,  the landlord of the Mexican  facility filed a lien on
          the  equipment  in the  facility.  The  Company  believes  the lien is
          without  merit as  Lafayette  Mexico  does not hold legal title to the
          property and intends to appear  before the court in  opposition of the
          lien.

          In view of the above  matters,  realization  of a major portion of the
          assets in the  accompanying  balance sheet is dependent upon continued
          operations  of the  Company,  which  in turn  is  dependent  upon  the
          Company's ability to meet its financing requirements,  and the success
          of its future  operations.  Management  believes that actions taken to
          date, as well as actions presently being taken to revise the Company's
          operating and financial  requirements and to raise additional capital,
          provide  the  opportunity  for  the  Company  to  continue  as a going
          concern.

          On May 10, 1996,  the Company  signed a new  agreement  with the asset
          based line of credit  lender.  Pursuant to the terms of the  agreement
          and in addition to several  other  terms and  conditions,  the Company
          agreed to reduce the outstanding balance due under the credit facility
          to no greater than  $500,000,  at which time the balance  would become
          subject to a term loan payable in 12 quarterly  installments  and bear
          interest at a rate of prime plus 2% per annum.  On May 10,  1996,  the
          Company owed to the lender approximately $1,800,000.  The Company made
          a payment of $500,000 to the lender to make the  agreement  effective.
          The  Company  subsequently  reduced  the  amount  due under the credit
          facility (see new factoring agreement discussed below) to $500,000 and
          on August 8, 1996, the Company entered into a Term Loan Agreement with
          the lender in accordance with the above provisions. In accordance with
          the terms of the May 10, 1996  agreement,  the lender has released its
          security  interest in the  Company's  assets,  however  guarantees  of
          certain  officers of the Company will remain in force until the entire
          amount owed is paid in full.

                                       7

<PAGE>

                   LAFAYETTE INDUSTRIES, INC. AND SUBSIDIARIES
          NOTES TO INTERIM CONSOLIDATED CONDENSED FINANCIAL STATEMENTS
                                   (Unaudited)

NOTE 2 - GOING CONCERN UNCERTAINTY (Continued):

          On August 8, 1996,  the  Company  entered  into a  one-year  Factoring
          Agreement with Business Alliance Capital Corp. The Agreement  provides
          for factoring of 80% of the Company's  eligible  accounts  receivable,
          subject to maximum  borrowings of  $1,000,000.  The  factoring  charge
          shall be 2% of the  gross  amount  of each  approved  account  that is
          outstanding 30 days or less, plus an additional 1% for each additional
          15 days an account is  outstanding.  The Company used a portion of the
          initial  proceeds under this  agreement to reduce the borrowings  with
          its previous lender as described above.

          In  addition,  the  Company  has raised  approximately  $1,730,000  of
          capital  through  the  sale  of  securities,  including  the  sale  of
          convertible  debentures  which bear  interest  at a rate of 8 1/2% per
          annum.  $480,000  of these  debentures  are  convertible  to shares of
          common  stock  at a  price  of  $.50  per  share.  $160,000  of  these
          debentures  were  converted  as of June  30,  1996  and the  remaining
          balance of $320,000 were  converted in July,  1996,  subsequent to the
          balance sheet date. $750,000 of additional  debentures are convertible
          at a  conversion  price per each  share of common  stock  equal to the
          lesser of $4 per share or 75% of the market  value of the common stock
          on the day immediately  preceding the conversion  date. Since June 30,
          1996 the Company has sold an additional  $275,000 of these convertible
          debentures.

          See also Note 6 re: Equity transactions.

NOTE 3 - ACQUISITIONS/DISCONTINUED OPERATIONS:

          Effective  June 1, 1994,  the Company  acquired  all of the issued and
          outstanding  stock of two of its suppliers,  Sunrise Display Fixtures,
          Inc.  ("Sunrise")  and Ridgewood  Displays,  Inc.  ("Ridgewood").  The
          $500,000 aggregate cost of these  acquisitions,  including goodwill of
          $177,896,  was paid for by  utilizing  a portion of the cash  proceeds
          from the Company's  initial public offering which was completed in May
          1994. The acquisitions were accounted for using the purchase method of
          accounting.

          During the first quarter of 1996,  the Company  adopted a plan to sell
          the operating assets subject to the assumption of certain  liabilities
          of Sunrise, Ridgewood, Wood Techniques and Realty II "the discontinued
          subsidiaries".  The  effective  date of the  sale is  April  1,  1996.
          Sunrise and Ridgewood  are selling  assets of  approximately  $633,000
          subject to liabilities of  approximately  $578,000 to East End Display
          Corp. Wood Techniques is selling assets approximating $682,000 subject
          to liabilities of $905,000 to AJK Associates,  Inc.  Enterprise Realty
          II is selling land and a building  with a book value of  approximately
          $1,587,000 subject to mortgage financing of approximately  $1,364,000,
          also to AJK  Associates,  Inc. It is expected that these  subsidiaries
          will still continue to supply merchandise to the Company subsequent to
          the sales.  Since April 1, 1996,  the Company is  operating  under the
          format that these  transactions had occurred.  To date,  however,  the
          aforementioned sales have not been finalized.

                                       8

<PAGE>

                   LAFAYETTE INDUSTRIES, INC. AND SUBSIDIARIES
          NOTES TO INTERIM CONSOLIDATED CONDENSED FINANCIAL STATEMENTS
                                   (Unaudited)

NOTE 3 - ACQUISITIONS/DISCONTINUED OPERATIONS (Continued):

          Operating  results of the  discontinued  subsidiaries  for the six and
          three  months  ended  June  30,  1996  are  shown  separately  in  the
          accompanying statements of operations. The statement of operations for
          the  corresponding  periods in 1995 have been  restated and  operating
          results of the discontinued  subsidiaries  are also shown  separately.
          These subsidiaries  manufactured  product for ultimate sale by TDH. As
          such,  sales from these  subsidiaries  to TDH are not  included in net
          sales in the  accompanying  statements of  operations  since they were
          eliminated in consolidation.

          Net  assets/liabilities  of the  discontinued  subsidiaries  have been
          separately  classified in the accompanying balance sheets at their net
          realizable value.

NOTE 4 - FIXED ASSETS:

          Fixed assets consist of the following as of:
<TABLE>
<CAPTION>
                                                                    June 30,      December 31,
                                                                      1996            1995
<S>                                                              <C>               <C>       
                 Machinery and equipment (i)                      $2,166,145        $2,063,375
                 Tools and dies                                      169,973           114,873
                 Leasehold improvements                              335,214           335,214
                 Building and improvements (ii)                    1,493,853         1,493,103
                 Furniture and fixtures                              178,124           178,124
                 Assets held under capitalized leases                557,516           557,516
                                                                  ----------        ----------
                                                                   4,900,825         4,742,205
          Less:  accumulated depreciation and amortization           364,146           271,882
                                                                  ----------        ----------
                                                                   4,536,679         4,470,323
          Add: land (ii)                                             845,000           845,000
                                                                  ----------        ----------
                                                                  $5,381,679        $5,315,323
                                                                  ==========        ==========
<FN>
     (i)  Included in  machinery  and  equipment  is $111,000 of interest  costs
          which have been capitalized as part of the cost of the equipment which
          was being readied for use at the Company's facility in Mexico.

     (ii) This includes the real property  located in Islandia,  New York, owned
          by  Realty  II (see  discontinued  operations  - Note 3) and the  real
          property  located in Brooklyn,  New York, which is currently for sale.
          Included in the cost of  building  is $62,658 of interest  costs which
          were capitalized while the building in Islandia was being prepared for
          its intended use.
</FN>
</TABLE>

                                        9

<PAGE>

                   LAFAYETTE INDUSTRIES, INC. AND SUBSIDIARIES
          NOTES TO INTERIM CONSOLIDATED CONDENSED FINANCIAL STATEMENTS
                                   (Unaudited)

NOTE 5 - OTHER ASSETS:

          Other assets consisted of the following as of:

                                                    June 30,      December 31,
                                                      1996            1995

          Organization costs                        $290,182        $449,240
          Deferred financing costs                   118,095              --
          Deferred consulting fees                        --          90,625
          Security deposits and other assets           7,776           7,776
                                                    --------        --------
                                                    $416,053        $547,641
                                                    ========        ========

NOTE 6 - EQUITY TRANSACTIONS:

          As of December 31, 1995,  the Company had  2,532,500  shares of common
          stock outstanding.

          In connection with a consulting  agreement entered into in March 1996,
          the Company  conveyed a common stock purchase  warrant,  for which the
          consultant  paid $13,000,  which  entitled the  consultant to purchase
          130,000 shares of the Company's  common stock at a price of $2.625 per
          share.  In  May  1996,  the  consultant  exercised  such  warrant  and
          purchased 130,000 shares of common stock which yielded the Company net
          proceeds (after deducting issuance costs) of $307,125.

          On April 17, 1996, the Company  received  $160,000 in exchange for two
          8.5% promissory  notes with a face value of $80,000 each.  These notes
          also gave the  holders  the right to acquire an  aggregate  of 160,000
          shares of the  Company's  common  stock at a price of $.25 per  share,
          which rights were exercised at the time of execution of the notes.  In
          June 1996, the holders, in accordance with the provision of the notes,
          as amended,  converted  the  principal  amount of the notes to 320,000
          shares of common stock.

          In May 1996, the Company issued 8.5% promissory notes in the aggregate
          amount of  $320,000,  these notes being  convertible  to shares of the
          Company's  common  stock at a price of $.50 per share.  The holders of
          these  notes were also given the right to  purchase  an  aggregate  of
          400,000  shares of the  Company's  common stock at a price of $.50 per
          share, which rights were exercised prior to June 30, 1996.  Subsequent
          to June 30, 1996 the holders  converted the $320,000  promissory notes
          to shares of Lafayette's common stock at a price of $.50 per share.

          In connection with the above equity transactions, the Company incurred
          $60,000  in  legal  costs,  which  amount  has  been  charged  against
          additional paid-in capital.

                                       10

<PAGE>

                   LAFAYETTE INDUSTRIES, INC. AND SUBSIDIARIES
          NOTES TO INTERIM CONSOLIDATED CONDENSED FINANCIAL STATEMENTS
                                   (Unaudited)

NOTE 6 - EQUITY TRANSACTIONS (Continued):

          During the current period,  982,500 shares  previously held in escrow,
          which were not released, were returned to the Company and canceled.

          As of June 30, 1996 the Company had sold an  aggregate  of $750,000 in
          convertible  debentures.  These debentures bear interest at 8 1/2% per
          annum and are  convertible  at a  conversion  price per each  share of
          common  stock equal to the lesser of $4 per share or 75% of the market
          value  of the  common  stock  on the  day  immediately  preceding  the
          conversion  date.  Since June 30, 1996 the Company sold an  additional
          $275,000 of these convertible debentures.

NOTE 7 - EARNINGS (LOSS) PER SHARE:

          Earnings  (loss)  per  share  have been  computed  on the basis of the
          weighted average number of common shares and common  equivalent shares
          outstanding during each period presented.  All shares issued are being
          treated as outstanding  for all periods  presented,  except for shares
          previously held in escrow which were not released, and which have been
          returned to the Company and canceled.

          Earnings   per  share  has  been   retroactively   restated   for  the
          cancellation of the escrow shares for all periods presented.

                                       11

<PAGE>


ITEM  2.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF
          FINANCIAL CONDITION AND RESULTS OF OPERATIONS

          Introduction

          On January  16,  1992,  TDH Group  acquired  substantially  all of the
          assets of a corporation  in  debtor-in-possession  status,  subject to
          certain  liabilities.   Simultaneously,   TDH  Group  contributed,  as
          capital,  the  assets  and  liabilities  acquired,  to  TDH  Lafayette
          Industries,  Inc., a New York corporation incorporated in January 1992
          ("TDH  Lafayette").  On December 22, 1993 Lafayette  Industries,  Inc.
          (the  "Company"),  through an  exchange  of stock with TDH  Lafayette,
          accounted for as the  reorganization  of entities under common control
          (similar to a pooling of interests),  became the parent company of TDH
          Lafayette.

          Lafayette  Industries,   Inc.  and  its  subsidiaries   (collectively,
          "Lafayette" or the "Company") design,  manufacture and sell customized
          store  fixtures  and  merchandising  systems to retail  stores.  Store
          fixtures include display racks, showcases and cabinets for merchandise
          display. Lafayette sells large quantities of individual items designed
          for a  particular  purpose  as well as systems  used to outfit  entire
          stores.  The vast  majority of the store  fixtures sold by the Company
          are made of metal.  The Company has also expanded  into  manufacturing
          wood store fixtures.

          In the first quarter of 1996,  the Company began plans to  discontinue
          three of its operating manufacturing subsidiaries (Sunrise,  Ridgewood
          and  Wood  Techniques)  and one real  estate  subsidiary,  Realty  II.
          Effective  April 1,  1996,  the  Company  intends  to sell the  assets
          subject  to  certain   liabilities  of  these   subsidiaries   to  the
          individuals  currently  managing  these  companies.  The Company  will
          continue to use these entities to manufacture the products it sells on
          an arms length  transaction  basis.  The results of  operations of the
          subsidiaries  which are to be disposed of are reflected  separately on
          the statement of operations as  discontinued  operations in accordance
          with Accounting Principles Board Opinion (APB) No. 30.

          The  financial  information  presented  herein  includes:  (i) balance
          sheets as of June 30, 1996 and as of the year ended December 31, 1995;
          (ii)  statements  of  operations  for the six and three month  periods
          ended June 30,  1996 and 1995 and (iii)  statements  of cash flows for
          the six month periods ended June 30, 1996 and 1995.

          Results of Operations

          Net sales for the six months ended June 30, 1996 aggregated $4,626,860
          as  compared  to the same  period of the prior year of  $7,778,497,  a
          decrease of  $3,151,637  or 41%.  Net sales for the three months ended
          June 30, 1996 aggregated  $2,639,333 as compared to $4,048,935 for the
          three months ended June 30,  1995,  a decrease of  $1,409,602  or 35%.
          Management  attributes  these decreases to uncertainties in the retail
          industry which resulted in the major retailers  holding back on buying
          the  products  offered by the Company.  In  addition,  due to the poor
          results  achieved in the prior year and the problems  encountered with
          it's  primary  funding  source  (see Note 2 of Notes to the  Financial
          Statements),  the Company did not always have the funds  necessary  to
          manufacture product for sale during the current fiscal year.

                                       12

<PAGE>

          During the six month period ended June 30, 1995, the Company reflected
          a gross profit  percentage of approximately 32% as compared to a gross
          profit percentage of 27% for the six month period ended June 30, 1996.
          The  Company,  during the quarter  ended March 31,  1996,  was selling
          product it had on hand at  virtually  no profit,  in order to generate
          cash to pay  expenses,  as such this  deflated the gross profit earned
          for the six month period ended June 30, 1996, as compared to the prior
          year.  During the quarters ended June 30, 1995 and 1996, the Company's
          gross  profit  percentage  increased  from  30% to  47%,  respectively
          primarily due to specialized work done by the Mexican  subsidiary at a
          much higher gross profit percentage than normal.

          Operating expenses increased from approximately $1,995,000 for the six
          month period ended June 30, 1995 to  approximately  $2,393,000 for the
          six  month  period  ended  June  30,  1996 an  increase  of  $398,000.
          Operating  expenses  increased by $145,000  when  comparing  the three
          month  period  ended June 30,  1995 to the same  period of the current
          year.  These increases were primarily caused by salary expenses at the
          Company's new  manufacturing  facility in Mexico and the  professional
          costs  necessary  to  negotiate  the change in  financing as described
          below.

          Interest  expense  increased by $20,000 for the six month period ended
          June 30, 1996 as compared to the six month  period ended June 30, 1995
          as  a  result  of  increased  average  borrowings.  Interest  expenses
          decreased by $14,000 when comparing the three month periods ended June
          30, 1995 and 1996.

          The Company reflected a loss from continuing  operations of $1,272,575
          (or $.70 per share) for the six month  period  ended June 30,  1996 as
          compared to income from continuing operations of $283,249 (or $.21 per
          share) for the  comparative  period of the prior  year.  The loss from
          continuing  operations for the quarter ended June 30, 1996 was $15,892
          ($.01 per share) as compared to income from continuing  operations for
          the three months ended June 30, 1995 of $142,127 ($.11 per share). The
          principal  reason for the  significant  loss in the current period was
          the reduction in sales and gross profit dollars as described above.

          The Company  reflected net income of $408,447 ($.31 per share) for the
          six months ended June 30,  1995.  During the six months ended June 30,
          1996, the Company reflected a net loss of $1,670,860 ($.92 per share).
          Net income for the three month period ended June 30, 1995 was $220,830
          ($.17 per share) as compared  to $9,234  ($.00 per share) for the same
          period of the current year.

          Liquidity and Capital Resources

          At the year ended  December  31, 1995 the Company  reflected  negative
          working capital  (current  liabilities in excess of current assets) of
          $2,558,542.  At June 30, 1996, the Company reflected  negative working
          capital of $2,685,343.

          On February  29,  1996 the  finance  company  that was  providing  the
          Company with a $5,000,000 asset based line of credit, suspended making
          advances because the Company submitted accounts  receivable which were
          in violation of the terms of the financing agreement. At the time, the
          Company owed approximately $2,800,000 to the finance company.

          In April 1996,  the bank which had provided the Company with mortgages
          aggregating  $1,350,000 for the building it acquired in Islandia,  New
          York,  notified the Company that it was in both technical and monetary
          default  of the  agreements  and made a demand  for  full  payment  of
          principal and accrued interest.

                                       13

<PAGE>

          In  addition,  in April  1996,  another  bank  which in  January  1996
          provided  mortgage  financing  aggregating  $675,000 for two buildings
          acquired in  Brooklyn,  New York,  notified the Company that they were
          accelerating the full balance of the notes due to non-payment and that
          they required full payment of all principal,  accrued  interest,  late
          charges and attorneys fees.

          During the quarter ended March 31, 1996, the Company was notified by a
          finance company which had provided equipment  financing that it was in
          default of the agreement  due to  non-payment.  At June 30, 1996,  the
          Company owed $255,000 on this financing.

          During the quarter ended March 31, 1996,  the landlord of the facility
          being  leased  in  Juarez,  Mexico,  filed  a suit  against  Lafayette
          Products, S.A. de C.V. (Lafayette Mexico),  requesting the eviction of
          Lafayette  Mexico due to  non-payment  of rent. On March 14, 1996, the
          Court  appointed  an  Intervener  of  Lafayette  Mexico to control and
          manage  the  production  operations  of  the  Company.   Subsequently,
          Lafayette Mexico and the landlord entered into an agreement before the
          Court whereby  Lafayette  Mexico would pay the rent owed plus judicial
          costs and in the case of  non-payment  of two or more  monthly  rental
          payments in the future,  the  landlord  could evict  Lafayette  Mexico
          without further litigation. In a Final Judgment issued by the Court in
          May 1996,  the  Company  was  ordered  to vacate the  premises  due to
          non-payment  of rent.  Notwithstanding  the  above,  the  Company  has
          continued  to operate its  facility in Mexico and has  remained on the
          premises.

          In August 1996,  the landlord of the Mexican  facility filed a lien on
          the  equipment  in the  facility.  The  Company  believes  the lien is
          without  merit as  Lafayette  Mexico  does not hold legal title to the
          property and intends to appear  before the court in  opposition of the
          lien.

          As a  result  of  the  aforementioned  items  the  Company's  auditors
          included a going  concern  qualification  in the audit  report for the
          year ended  December  31,  1995.  This  qualification  states that the
          financial  statements  by their  nature  assume that the Company  will
          continue  as a going  concern but that the  significance  of the above
          items raise  doubt that this is so. In  addition,  generally  accepted
          accounting  principles require the Company to state management's plans
          to  ensure  that  the  Company  will be able  to  continue  as a going
          concern.

          Management's Plans

          On May 10, 1996,  the Company  signed a new  agreement  with the asset
          based line of credit  lender.  Pursuant to the terms of the  agreement
          and in addition to several  other  terms and  conditions,  the Company
          agreed to reduce the outstanding balance due under the credit facility
          to no greater than  $500,000,  at which time the balance  would become
          subject to a term loan payable in 12 quarterly  installments  and bear
          interest at a rate of prime plus 2% per annum.  On May 10,  1996,  the
          Company owed the lender approximately  $1,800,000.  The Company made a
          payment of $500,000 to the lender to make the agreement effective. The
          Company  subsequently reduced the amount due under the credit facility
          to $500,000  and on August 8, 1996,  the Company  entered  into a Term
          Loan  Agreement   with  the  lender  in  accordance   with  the  above
          provisions.  In  accordance  with  the  terms  of  the  May  10,  1996
          agreement,  the lender  has  released  its  security  interest  in the
          Company's  assets,  however  guarantees  of  certain  officers  of the
          Company  will remain in force until the entire  amount owed is paid in
          full.

          On August 8, 1996,  the  Company  entered  into a  one-year  Factoring
          Agreement with Business Alliance Capital Corp. The Agreement  provides
          for factoring of 80% of the Company's  eligible  accounts  receivable,
          subject to maximum  borrowings of  $1,000,000.  The  factoring  charge
          shall be 2% of the  gross  amount  of each  approved  account  that is
          outstanding 30 days or less, plus an additional 1% for each additional
          15 days an account is outstanding. The Company used a

                                       14

<PAGE>

          portion of the initial  proceeds  under this  agreement  to reduce the
          borrowings with its previous  lender as described  above. In addition,
          the Company has raised approximately $1,730,000 of capital through the
          sale of securities, including the sale of convertible debentures which
          bear  interest  at a rate  of 8 1/2%  per  annum.  $480,000  of  these
          debentures  are  convertible  to shares of common  stock at a price of
          $.50 per share. $160,000 of these debentures were converted as of June
          30, 1996 and the remaining balance of $320,000 were converted in July,
          1996,  subsequent  to the balance  sheet date.  $750,000 of additional
          debentures  are  convertible  at a conversion  price per each share of
          common  stock equal to the lesser of $4 per share or 75% of the market
          value  of the  common  stock  on the  day  immediately  preceding  the
          conversion  date.  Since  June  30,  1996  the  Company  has  sold  an
          additional $275,000 of these convertible debentures.

          As  mentioned  above,  the  Company has  decided to  restructure  its'
          operations and sell three of its'  manufacturing  subsidiaries and one
          realty subsidiary to the current management of these subsidiaries,  to
          be effective  April 1, 1996.  In  connection  with the  restructuring,
          certain  individuals  resigned as officers of the  Company,  including
          Robert Jessen,  Lucienne Jessen,  Joseph Milkowski and Lloyd Robinson.
          However,  Mr.  Jessen,  Mrs.  Jessen and Mr.  Robinson  continue to be
          employees of the Company.

          The  Company  will sell  substantially  all of the  assets  ($682,000)
          subject  to certain  liabilities  ($905,000)  of its' Wood  Techniques
          subsidiary to AJK Associates, Inc. In addition, the Company intends to
          sell the land and building in Islandia, New York (with a book value of
          approximately  $1,587,000)  to AJK who will also assume the  mortgages
          payable which approximate $1,364,000.

          The  Company  will sell  substantially  all the assets  (approximately
          $633,000),  subject to certain liabilities (approximately $578,000) of
          both its' Ridgewood and Sunrise subsidiaries to East End Display Corp.

          The  planned  impact  of  these  sales,  which  to date  have not been
          finalized,  is both to reduce debt and to reduce  operating  costs and
          working  capital  requirements  by  having  approximately  50%  of the
          manufacturing of product available for sale done by outside vendors.

          The Company has placed both  buildings it presently  owns in Brooklyn,
          New York up for  sale.  The  ultimate  goal of this sale is to use the
          proceeds therefrom to satisfy the outstanding mortgage obligations.

          The Company is in  negotiations  with the  landlord of the facility in
          Mexico and hopes to resolve the matter shortly.

          During 1996 the Company will attempt to obtain equipment financing for
          various  equipment  already  purchased  during 1995 for  approximately
          $1,150,000  in cash.  If  successful,  the Company will utilize  these
          funds for working capital purposes.

          Other Items

          The Company intended to acquire approximately  $1,000,000 of equipment
          for its' chrome plating line in Mexico. Management has decided that it
          can  operate  without  the chrome  plating  line and  therefore  these
          previously  planned  capital  expenditures  will  not  be  needed.  In
          addition,  the Company  needs  approximately  $250,000 to complete the
          acquisition  of the Sunbelt  subsidiary.  Management of the Company is
          seeking  financing  for each of these items but there is no  assurance
          that they will be successful.

                                       15

<PAGE>

          In order for the Company to continue as a going concern they will have
          to achieve positive cash flow from  operations,  obtain new financing,
          reduce or restructure  outstanding debt and/or raise additional equity
          capital.  As  mentioned  above,  plans  for  each of these  items  are
          currently being worked on by Company management.

          Inflationary Impact

          Since the inception of  operations,  inflation  has not  significantly
          affected the operating results of the Company.  However, in past years
          inflation and changing interest rates have had a significant effect on
          the  economy in  general  and  therefore  could  affect the  operating
          results of the Company in the future.

                                       16

<PAGE>

PART II: OTHER INFORMATION

ITEM 1. Legal Proceedings:

          During the quarter ended March 31, 1996,  the landlord of the facility
          being leased in Juarez,  Mexico,  filed a suit in the 7th Civil Court,
          Juarez,  Mexico against Lafayette  Products,  S.A. de C.V.  (Lafayette
          Mexico),   requesting   the  eviction  of  Lafayette   Mexico  due  to
          non-payment of rent for October,  November and December 1995. On March
          14, 1996,  the Court  appointed an Intervener  of Lafayette  Mexico to
          control  and  manage  the   production   operations  of  the  Company.
          Subsequently,  Lafayette  Mexico  and  the  landlord  entered  into an
          agreement before the Court whereby Lafayette Mexico would pay the rent
          owed plus judicial costs and in the case of non-payment of two or more
          monthly  rental  payments  in the  future,  the  landlord  could evict
          Lafayette  Mexico without  further  litigation.  In the Final Judgment
          issued by the Court in May 1966, the Company was ordered to vacate the
          premises due to non-payment of rent.  Notwithstanding  the above,  the
          Company  has  continued  to  operate  its  facility  in Mexico and has
          remained on the premises.

          In August 1996,  the landlord of the Mexican  facility filed a lien on
          the  equipment  in the  facility.  The  Company  believes  the lien is
          without  merit as  Lafayette  Mexico  does not hold legal title to the
          property and intends to appear  before the Court in  opposition of the
          lien.

ITEM 2. Changes in Securities:

          None

ITEM 3. Defaults upon Senior Securities:

          None

ITEM 4. Submission of Matters to a Vote of Security Holders:

          None

ITEM 5. Other Information:

          None

ITEM 6. Exhibits and Reports:

          (a) Exhibits:

              (10.1) Letter  agreement,  dated August 8, 1996, with Rosenthal &
                     Rosenthal Inc. regarding term note

              (10.2) Factoring  agreement,  dated August 8, 1996, with Business
                     Alliance Capital Corp.
 
              (11)   Computation of Earnings per Common Share

              (27)   Financial Data Schedule

          (b) Reports on Form 8-K:

              None
                                       17

<PAGE>

                                   SIGNATURES

Pursuant  to the  requirements  of the  Securities  Exchange  Act of  1934,  the
registrant  has duly  caused  this  report  to be  signed  on its  behalf by the
undersigned thereunto duly authorized.

                                      LAFAYETTE INDUSTRIES, INC.
                                      Registrant

Date:  September 5, 1996              /s/ Colin Halpern
                                      -----------------
                                      Colin Halpern, on behalf of Registrant

Date:  September 5, 1996              /s/ Colin Halpern
                                      -----------------
                                      Colin Halpern, Executive Vice President
                                      (Principal Accounting Officer)


                                                                  August 8, 1996

Rosenthal & Rosenthal, Inc.
1370 Broadway
New York, New York 10017

          The undersigned (and each, if more than one) refers to (i) his or her
guaranty and related documents set forth on Schedule A annexed hereto
(collectively, the "Individual Guarantees") in favor of Rosenthal & Rosenthal,
Inc. ("Rosenthal") in connection with TDH Lafayette Industries, Inc. and its
affiliates (collectively, the "Companies"), (ii) the letter agreement dated May
10, 1996 between Rosenthal and the Companies which provides, inter alia, that
upon the unpaid balance of all Obligations of the Companies to Rosenthal being
reduced to $500,000 or less (the "Balance"), the Companies would execute and
deliver to Rosenthal a Term Note (the "Term Note") in the principal amount of
the Balance, subject to Rosenthal having received, in form and substance
satisfactory to it, individual guarantees substantially in the form of the
Individual Guarantees, and (iii) the action by Rosenthal against each of the
undersigned presently pending in the Supreme Court of the State of New York,
County of New York (the "Action"). Capitalized terms used but not defined herein
shall have the meanings set forth in the Guaranty Documents.

          In consideration of all loans and other financial accommodations
heretofore advanced or provided by Rosenthal to the Companies, and in order to
induce Rosenthal to accept the Term Note and to discontinue the Action without
prejudice, and in lieu of providing new guaranty documents, the undersigned (and
each, if more than one) agree as follows:

          1. The term "Obligations" as used in the Individual Guarantees shall
mean and refer to all indebtedness, liabilities and obligations of the Companies
under the Term Note;

          2. The Obligations (as defined above) shall be conclusively deemed (i)
legal, valid, binding and fully enforceable Obligations of each of the Companies
to Rosenthal, (ii) owing to Rosenthal pursuant to the terms of the Term Note
without offset, defense or counterclaim. The undersigned waive and shall not in
any action upon the Individual Guarantees assert, any defense based upon any
claimed illegality, invalidity or unenforceability of the Obligations or the
alleged availability of any offset or counterclaim.

          3. The waivers and consents set forth in the Individual Guarantees are
fully applicable to the Individual Guarantees as modified hereby, and without
limitation of such waivers and consents, shall apply to all matters relating to
the Term Note and the several Individual Guarantees of each of the undersigned.

          4. The addresses set forth below under the signatures of the
undersigned are the correct residence addresses of each of the undersigned.



<PAGE>




          5. Except as modified hereby, the Individual Guarantees and all terms
and provisions thereof shall remain in full force and effect in accordance with
their respective terms. This letter agreement may be executed in one or more
counterparts, which shall be binding upon the undersigned executing this letter
agreement. Copies hereof, executed by Rosenthal shall be delivered to counsel to
the Companies.

                                                 /s/ Robert Jessen
                                                     ---------------------
                                                     Robert Jessen
                                                     Address: 223-21 57th Avenue
                                                              Bayside, NY 11364

                                                /s/ Lucienne Jessen
                                                    ---------------------
                                                    Lucienne Jessen
                                                    Address: 223-21 57th Avenue
                                                             Bayside, NY 11364

                                                /s/ Colin Halpern
                                                    ---------------------
                                                    Colin Halpern
                                                    Address: 16 Woodland Road
                                                             New City NY 10956

                                                /s/ Gail Halpern
                                                    ---------------------
                                                    Gail Halpern
                                                    Address: 16 Woodland Road
                                                             New City NY 10956

                                                /s/ Nancy Gillon
                                                    ---------------------
                                                    Nancy Gillon
                                                    Address: 87 Stewart Street
                                                             Demarest, NJ 07627


AGREED:

ROSENTHAL & ROSENTHAL, INC.

By: 
    -------------------------------
    Title: Sr. Vice President

                                        2


<PAGE>

                                   Schedule A

          Guarantees, each dated March 5, 1996, by Robert Jessen, in favor of
Rosenthal, with respect to TDH Lafayette Industries, Inc. ("TDH"), Sunrise
Displays, Inc. ("Sunrise"), Wood Techniques, Inc. ("WTI"), Sunbelt Fixtures,
Inc. ("Sunbelt") and Ridgewood Displays, Inc. ("Ridgewood").

          Guarantees, each dated March 5, 1996, by Lucienne Jessen, in favor of
Rosenthal, with respect to TDH, Sunrise WTI, Sunbelt, and Ridgewood; the two
letters dated March 8, 1996, the Pledge Agreement dated March 5, 1996, the
letter dated March 12, 1996 and the Rosenthal letter to Woodland Limited
Partnership dated March 8, 1996.

          Guarantee and Waiver dated March 2, 1992 by Colin Halpern, in favor of
Rosenthal, with respect to TDH.

          Guarantee and Waiver dated March 2, 1992, by Gail Halpern, in favor of
Rosenthal with respect to TDH.

          Guarantee and Waiver dated March 11, 1992 by Nancy Gillon, in favor of
Rosenthal with respect to TDH.



<PAGE>


I, Steven Troup, certify that the signatures of Robert Jessen, Lucienne Jessen
and Gail Halpern, contained on the annexed letter agreement dated August 8, 1996
with Rosenthal & Rosenthal, Inc. are the true and correct signatures of Robert
Jessen, Lucienne Jessen, and Gail Halpern, and such persons did in fact sign the
annexed document.

Signed: /s/ Steven Troup                              Date: August 8, 1996

                               FACTORING AGREEMENT



BUSINESS ALLIANCE CAPITAL CORP.
300 Alexander Park
Princeton, New Jersey 08543

Gentlemen:

     We propose the following agreement with you, effective as of August 8, 1996
wherein we agree to retain you as our sole factor in accordance with the terms,
provisions and conditions as hereinafter stated:

     1. The undersigned hereby sells, assigns, transfers and sets over to you as
absolute owner and you hereby agree to purchase from the undersigned, all
Receivables now or hereafter owned by us which are acceptable to you ("Approved
Accounts"). The term "Receivables" means and includes all accounts receivable,
notes, bills, acceptances and any and all other forms of obligations owing to
us, whether secured or unsecured, all proceeds thereof and all of our rights to
any merchandise which is represented thereby (delivered or undelivered),
including all of our rights of stoppage in transit, replevin and reclamation as
an unpaid vendor or lienor. You shall be entitled to exercise all of the rights
and remedies of the seller of such goods and shall be and become subrogated to
all guaranties, collateral and other rights possessed by us or due to come into
our hands, but you shall not be liable in any manner for exercising or refusing
to exercise any rights thereby bestowed. From time to time we shall provide you
with schedules describing all Receivables created or acquired by us and shall
execute and deliver to you at your offices in Princeton, New Jersey written
assignments of such Receivables to you and shall furnish at the same time copies
of customers' invoices or the equivalent, together with original shipping or
delivery receipts for all merchandise sold and/or all notes, bills, acceptances
or other evidences of customer indebtedness duly endorsed in blank by us, and
any other information or documents you may call upon us from time to time to
submit, all in form satisfactory to you.

     2. Your factoring charge shall be two percent (2%) of the gross amount of
each Approved Account outstanding thirty (30) days or less plus an additional
one percent (1%) for each additional fifteen (15) days outstanding; but in no
event shall your factoring charge on any invoice evidencing a Receivable
purchased hereunder be less than five dollars. The purchase price of Receivables
accepted by you is to be the net face amount thereof less your factoring charge.
The purchase price shall be due and payable four (4) days after the date of your
receipt of payment in full of the Approved Account. The term "net face amount"
means the gross amount of Receivables, less trade and cash discounts to
customers (which shall be computed on the shortest terms where optional terms
are given) and credits and allowances to customers of any nature. After purchase
of Receivables by you, a discount, credit or allowance may be claimed solely by
the customer and the undersigned will not issue or grant any discounts; credits
or allowances to a customer without your prior consent. You will credit to our
account said purchase price when due as set forth above, less any moneys
remitted, paid or otherwise advanced by you for our account and less returns,
trade and cash




<PAGE>



discounts, credits or allowances of any nature at any time issued, owed, granted
or outstanding, upon the respective collection of such Receivables. You shall be
entitled to hold all sums and all property of the undersigned at any time to our
credit in your possession, or upon or in which you have a lien or security
interest, as security for all our Obligations at any time owing to you. Such
obligations shall include, without limitation, all obligations to you hereunder
and all obligations to you whether under this agreement or otherwise, no matter
how or when arising and whether due or to become due (the "Obligations"), and
you shall have the right to charge to our account the amount of all such
Obligations. Recourse to security shall not at any time be required, and we
shall at all times remain liable to you for all loans and Advances to or for our
account and for all our other Obligations to you. The minimum aggregate face
amount of Receivables to be offered by us for purchase by you shall be Seven
Million Five Hundred Thousand Dollars ($7,500,000) during the initial term
hereof; and we shall be liable to you for factoring commissions on any
deficiency amount. If any Approved Account is not paid on or before ninety (90)
days from the invoice date, or if there exists any breach of any of our
representations, warranties under this Agreement or any other document with
respect to any Approved Account or if any Approved Account ceases to be an
Eligible Account, we shall immediately repurchase from you such Approved Account
for an amount equal to the unpaid balance of such Approved Account, or at your
option, sell and assign to you a substitute Approved Account of at least equal
or greater value.

     3. A. Advances; Advance Limit. Upon our request made at any time or from
time to time during the term hereof and so long as no Event of Default has
occurred and is continuing, you may, in your sole and absolute discretion, make
Advances (the "Advances") against the Purchase Price prior to the date payment
of the Purchase Price is due as set forth above. Such Advances may be in an
amount up to eighty percent (80%) of the unpaid Purchase Price; provided,
however, that in no event shall the aggregate amount of the outstanding Advances
to the undersigned and to Lafayette Products, Inc in the aggregate be greater,
at any time, than the sum of One Million Dollars ($1,000,000) (the "Advance
Limit"). All Advances shall be credited to our account with you.

         B.   [INTENTIONALLY OMITTED]

         C.   [INTENTIONALLY OMITTED]

         D. It is not the intention of the parties hereto to make an agreement
which violates any applicable state or federal usury laws. In no event shall we
pay or you accept or charge any interest which, together with any other charges
upon the principal or any portion thereof, exceeds the maximum lawful rate of
interest allowable under any applicable state or federal usury laws. Should any
provision of this Agreement or any existing or future document be construed to
require the payment of interest which, together with any other charges upon the
principal or any portion thereof, exceeds the maximum lawful rate of interest,
then any such excess shall be applied to the remaining principal balance of the
Obligations, if any, and the remainder refunded to you.

         E. Eligible Accounts means those Receivables created by us in the
ordinary course of business, which are and at all times shall continue to be
acceptable to you in all respects; provided, however, that standards of
eligibility may be fixed and revised from time to time by you in your exclusive
judgment. In determining such acceptability and

                                       -2-



<PAGE>



standards of eligibility, you may, but need not, rely on agings, reports and
schedules of Receivables furnished by us, but reliance by you thereon from time
to time shall not be deemed to limit your right to revise standards of
eligibility at any time as to both our present and future Receivables. In
general, a Receivable shall not be deemed eligible unless: (a) the Account
Debtor on such Receivable is and at all times continues to be acceptable to you,
and (b) such Receivable complies in all respects with the representations,
covenants and warranties hereinafter set forth. Except in your sole discretion,
Eligible Accounts shall not include any of the following (a) Receivables which
the Account Debtor has failed to pay within ninety (90) days of invoice date,
and all Receivables owed by any Account Debtor that has failed to pay fifty
percent (50%) or more of its Receivables owed to us within ninety (90) days of
invoice date; (b) Receivables with respect to which goods are placed on
consignment or for a guaranteed sale, or which contain other terms by reason of
which payment by the Account debtor may be conditional; (c) Receivables with
respect to which the Account Debtor is not a resident of the United States
unless the Receivable is supported by foreign credit insurance or a letter of
credit, in both instances satisfactory to and assigned to you; (d) Receivables
with respect to which the Account Debtor is the United States or any department,
agency or instrumentality of the United States, any State of the United States
or any city, town, municipality or division thereof unless all filings have been
made under the Federal Assignment of Claims Act or comparable state or other
statute; (e) Receivables with respect to which the Account Debtor is an officer,
employee or agent of, or subsidiary of, related to, affiliated with or has
common shareholders, officers or directors with us; (f) Receivables with respect
to which we are or may become liable to the Account Debtor for goods sold or
services rendered by the Account Debtor to us; (g) Receivables with respect to
an Account Debtor whose total obligations to us exceed thirty-five percent (35%)
as to Toys/Kids R Us, May Design, Levi's, or Lord and Taylor or twenty percent
(20%) of all outstanding Receivables; (h) Receivables with respect to which the
Account Debtor disputes liability or makes any claim with respect thereto, or is
subject to any insolvency proceeding, or becomes insolvent, fails or goes out of
business; or (i) the Receivable arises out of a contract or purchase order for
which a surety bond was issued on behalf of us.

         F. Unless otherwise requested by us all Advances shall be made by a
wire transfer to the deposit account of us designated on schedule A annexed
hereto, or such other account as we shall notify you in writing. We shall pay to
you a funds transfer fee of $25.00 for each Advance. Said fees shall bs payable
on the first day of each month of the term hereof for all Advances made during
the preceding month.

     4. We warrant and agree as to each such Receivable that at the time of the
sale or assignment thereof to you hereunder and at all times thereafter; it will
be a bona fide existing obligation created by the absolute sale and delivery of
merchandise or the rendition of services to customers in the ordinary course of
business and will be paid and performed according to the terms provided therein;
all documents delivered to you in connection therewith are genuine; it will be
enforceable against all parties thereto without credit, defense, offset or
counterclaim, real or claimed, whether arising out of the transaction creating
such Receivable or otherwise; that it will be in all other respects an Eligible
Account and it will be free and clear of liens and encumbrances. We further
warrant and agree as to each such Receivable that at the time of our report to
you of a Receivable to you we will have good title thereto and good right to
sell, assign, transfer and set over such Receivable to you. All invoices to
customers shall state plainly on the face thereof that the accounts

                                       -3-



<PAGE>



receivable represented by such invoices have been assigned and are payable only
to you. You may prepare and mail all customers' invoices, and billings of such
customers' invoices by whomsoever done shall constitute an assignment to you of
the Receivables represented thereby whether or not the undersigned executes any
other specific instrument of assignment. We hereby further warrant and agree
that the customer in each instance has received and will accept the merchandise
sold or the services rendered and the invoice therefor without dispute or claim
in any respect whatsoever, including, without limitation disputes as to price,
terms or quality and defenses based on force majeure. We will notify you
promptly of and shall at our own cost and expense settle all disputes and claims
and will pay you promptly the amount of the Receivables affected thereby, as
well as the amount of any unapproved Receivable if unpaid at its due date. If
you so elect you are to have and are hereby granted the right and option at all
times to settle, compromise, adjust or litigate all disputes or claims directly
with the customer or other complainant upon such terms and conditions as you
deem advisable, and also the right to take possession of and to sell or cause to
be sold without notice any returned merchandise, at such prices, to such
purchasers and upon such terms as you deem advisable, and in any case to charge
the deficiencies, costs and expenses thereof (including attorneys' fees) to us.
In addition to all other rights hereunder, you may charge against our account
the full net face amount of any Receivable where there is such dispute, defense,
offset, claim and/or counterclaim (regardless of the extent or nature thereof or
whether arising out of the transaction creating such Receivable or otherwise) or
where the customer fails or refuses to pay the amount due within ninety (90)
days of its invoice date or the Receivable otherwise ceases to be an Eligible
Account, but such chargeback shall not be deemed a re-assignment thereof, and
title to such Receivable shall remain in you until such Receivable is fully
paid, settled or discharged. We hereby agree to indemnify and hold you harmless
against and in respect of any and all liability, loss or expense (including
attorneys' fees) arising out of or relating to any breach of warranty or
covenant on our part. Any merchandise which is returned by customers or
otherwise recovered shall be set aside, marked in your name and held by us as
your trustee. We exonerate you from any liability for any loss, depreciation or
other damage to Receivables unless caused by your willful and malicious act. We
agree to execute such further instruments as may be required or permitted by any
law relating to notices of or affidavits in connection with assignments of
accounts receivable and to cooperate with you in the filing or recording and
renewal thereof. As additional security for all of our Obligations to you, the
undersigned hereby grants you a continuing security interest in all Accounts,
General Intangibles, Equipment, and Inventory (as said terms are defined in
Article 9 of the Uniform Commercial Code as adopted in the State of New Jersey)
now existing or hereafter acquired by us and all proceeds thereof (the
"Collateral"). Each sale of Receivables hereunder shall constitute and be a
transaction separate from and independent of each other, but all such
transactions shall be subject to and governed by each and every of the terms,
provisions and conditions of this agreement. During the term of this agreement
we shall not sell, negotiate, pledge or assign or grant any security interest in
any Receivables, Accounts, General Intangibles, Equipment, or Inventory to any
one other than you without your prior consent, nor shall we grant or permit to
exist without your prior consent any mortgage, without your prior consent, nor
shall we grant or permit to exist without your prior consent any mortgage,
pledge, security interest, encumbrance or lien of any kind upon any of our
assets, except liens for taxes not yet due, liens incidental to our business
which were not incurred in connection with the borrowing of money or obtaining
of advances or credit and which do not in the aggregate materially detract from
the value of our assets or impair the use thereof in the operation of our

                                       -4-

<PAGE>



business. We authorize you to sign our name and file in the public office any
Financing Statements or other instruments which may be required to perfect your
interest hereunder. We appoint such person whom you may designate as our
attorney with power: to endorse our name on any checks, notes, acceptances,
money orders, drafts or other forms of payment or security that may come in your
possession; to sign our name on any income or bill of lading relating to any
Receivable, on drafts against customers, on schedules of assignment of
Receivables, on notices of assignment and public records, on verification of
accounts and on notice to customers; to notify the post office authorities to
change the address for delivery of our mail to an address designated by you; to
receive, open and dispose of all mail addressed to us; to send requests for
verification of accounts to customers; and to do all other things you deem
necessary to carry out this Agreement. We hereby ratify and approve all acts of
the attorney and neither you nor the attorney will be liable for any acts of
commission or omission, nor for any error of judgment or mistake of fact or law.
This power, being coupled with an interest, is irrevocable so long as any
Receivable sold to you remains unpaid or any money remains due to you from us.
We shall immediately place notations upon our books of account to disclose the
assignment of all Receivables, accounts and general intangibles to you.

     We also represent we are a corporation duly organized and validly existing
under the laws of our state of incorporation; that we do not conduct business
under any trade names except as set forth on Schedule A; that all of our assets,
including our books and records are at our address set forth following our name
on the signature page hereof; and agree that said assets and books and records
will be at such location or such other locations as we may notify you upon at
least ten (10) days prior written notice thereof; that there has been no
material adverse change in our financial condition since the date of the our
most recent financial statement submitted to you and that we conduct and will
conduct our business in compliance with all applicable laws.

     5. ln the event of any breach by us of any provisions and/or upon the
termination of or the occurrence of an Event of Default under this Agreement,
the undersigned will repay upon demand all our Obligations to you and in
addition thereto all costs and expenses incurred to obtain or enforce payment of
any Obligation of the undersigned to you, or in the prosecution or defense of
any action or proceeding either against you or us concerning any matter
resulting from this Agreement and/or the Receivables or other Collateral and/or
any of our Obligations to you, including, without limitation, to defend
successfully, in whole or in part, any and all actions or proceedings brought by
the undersigned. In addition, we agree to reimburse you for the amount of all
filing and search fees, reasonable attorneys fees, costs and expenses incurred
by you in connection with the negotiating and closing of this agreement and any
ancillary documents issued in connection herewith and modifications and
additions to any of them. We shall also pay your customary charges for all
services performed by you for us at our request and all banking facility charges
incurred in connection with the opening and operation of our account with you,
and we shall also pay you your customary charges of $650 per day per examiner
for any field examination, collateral analysis or other business analysis, the
need for which is determined by you, plus all costs on disbursements incurred by
you in the performance of such examinations or analysis. If any remittances on
any Receivables are made directly to us, we shall hold the same as your property
and immediately deliver them to you in their original form together with any
necessary endorsement. We hereby waive presentment and protest of any instrument

                                       -5-

<PAGE>



to each Receivable. If any tax by any governmental authority is imposed on any
transaction between us, or in respect to sales or the merchandise affected by
such sales, which you are or may be required to withhold or pay, we agree to
indemnify and hold you harmless in respect of such taxes, and we will repay you
the amount of any such taxes, which may be charged to our account.

     6. We warrant that we are solvent and will so remain during the terms of
this Agreement. We agree to furnish to you within ninety (90) days of the end of
each fiscal year, year-end financial statements prepared on an audited basis by
our regularly employed Certified Public Accountant, such other periodic
unaudited financial statements and financial information as you shall reasonably
request, and, on each anniversary hereof, a list of our shareholders, officers
and directors. We shall also forward to you within forty five (45) days of the
end of each fiscal quarter a balance sheet and profit and loss statement
prepared by and certified as accurate by an officer of us, and within fifteen
(15) days of the end of each month an aging of Receivables and reconciliation
report. On each business day we shall report to you all Receivables arising
since our most recent report. We shall keep and maintain the Collateral insured
against all risk of loss or damage from fire, theft, vandalism, malicious
mischief, explosion, sprinklers, and all other hazards and risks of physical
damage included within the meaning of the term "extended coverage" in such
amounts as are ordinarily insured against by similar businesses. We shall also
keep and maintain comprehensive general public liability insurance and property
damage insurance, and insurance against loss from business interruption,
insuring against all risks relating to or arising from our use of the Collateral
and our other assets and the operation of our business. All such policies shall
be in such form, with such companies and in such amounts as may be satisfactory
to you. We shall deliver to you certified copies of such policies and evidence
of the payments of all premiums therefor. All such policies (except those of
public liability and liability property damage) shall contain a Lender's Loss
Payable Endorsement in a form satisfactory to you, naming you as sole loss payee
thereof, and containing a waiver of warranties. All proceeds payable under such
policies shall be payable to you and applied to the Obligations. THIS AGREEMENT
SHALL BE GOVERNED BY AND INTERPRETED IN ACCORDANCE WITH THE LAWS OF THE STATE OF
NEW JERSEY APPLICABLE TO CONTRACTS TO BE PERFORMED WHOLLY WITHIN THE STATE OF
NEW JERSEY and shall have an initial term of one (1) year from its effective
date; provided, however, that you may terminate it at any time by giving us at
least sixty (60) days prior written notice. If this Agreement is terminated by
you upon the occurrence of an Event of Default, or is terminated by us except as
set forth herein, in view of the impracticability and extreme difficulty of
ascertaining actual damages and by mutual agreement of the parties as to a
reasonable calculation of your lost profits as a result thereof, we shall pay
you upon the effective date of such termination a fee in an amount equal to
three percent (3.0%) of the Advance Limit. Such fee shall be presumed to be the
amount of damages sustained by you as the result of an early termination and we
acknowledge that it is reasonable under the circumstances currently existing.
The fee provided for in this Section shall be deemed included in the
Obligations. The mailing of a registered or certified letter of notice addressed
by one party to the other at its usual address shall constitute sufficient
notice, and the termination shall be effective on the appropriate date specified
in such letter.

                                       -6-

<PAGE>



Notwithstanding the foregoing, you may terminate this Agreement, without notice,
upon the occurrence of any one or more of the following events (an "Event of
Default"): (a) default the payment or performance, when due or payable of any
payment required under this Agreement or under any future agreement or
supplement with your or under any of our obligations or under any agreement of
which we are a party with third parties; (b) any warranty, representation, or
other statement or furnished to you by us or on our behalf or by any guarantor
of our obligations hereunder or in connection herewith or in any instrument
furnished in compliance with or in reference to this Agreement proves or have
been false or misleading in any material respect when made of furnished or
becomes false in any material respect; (c) we fail or neglect to perform, keep
or observe any term, provision, condition, covenant, warranty or representation
contained in this Agreement or in any other agreement between us or any rider of
supplement which is required to be performed, kept or observed by us; (d) any
statement, report, financial statement, or certificate made or delivered by us,
or by any of our officers, employees or agents, to you is not true and correct
in any material respect; (e) the imposition of a lien or encumbrance on any of
our assets, including the Receivables, or the making of any levy, seizure or
attachment on all or any of our assets, including Receivables; (f) any material
adverse change in our financial condition or the financial condition of any
guarantor of our Obligations; (g) we or any guarantor of our Obligations become
insolvent, or unable to meet our or his debts as they mature, or fail, suspend
or go out of business or a case is commenced under the Bankruptcy Code or an
order for relief under the Bankruptcy Code is entered with respect of us or any
such guarantor, or a custodian or receiver (or other court designee performing
the functions of a receiver) is appointed for or takes possession of either our
or any such guarantor's assets or affairs; (h) we or any guarantor of our
Obligations cease to conduct our business as now conducted or are enjoined,
restrained or in any way prevented by court, governmental or administrative
order from conducting all or any material part of our business affairs; (i) a
notice of any lien, levy or assessment is filed of record with respect to all or
any of our assets by the United States, or any department, agency or
instrumentality thereof, or by any state, county, municipal or other
governmental agency, including, without limitation, the Pension Benefit Guaranty
Corporation, or if any taxes or debts owing at any time or times hereafter to
any one of them becomes a lien or encumbrance upon any of the Receivables or any
of our other assets and the same is not released within thirty (30) days after
the same becomes a lien or encumbrance; (j) you shall in good faith deem
yourself insecure or unsafe; (k) any guaranty given you with respect to our
Obligations is limited or terminated or otherwise deemed unenforceable or
invalid; (l) death of a guarantor of our Obligations, which guaranty is not
replaced by a guarantor, acceptable to you in your sole discretion; (m) we shall
fail to pay our taxes when due unless such taxes are being contested in good
faith by appropriate proceeding and with respect to which adequate reserves have
been provided on our books; or (n) should there be a sale or transfer of all or
substantially all of our assets or any change in our shareholdings. Upon the
effective date of termination for whatever reason, all moneys chargeable to our
account under this Agreement and all Obligations shall be immediately due and
payable without further notice or demand. Notwithstanding termination, until all
your rights and all our Obligations (including without limitation the payment in
full of all moneys chargeable to our account under this Agreement and the
provision of an indemnity as provided in the last sentence of this Agreement)
have been fully satisfied, (i) we shall continue to assign to you and grant you
a security interest in all of the collateral then existing or thereafter
arising, shall not factor or assign Receivables, or grant a security interest
therein or in any of our other assets to any other person or entity, shall state

                                       -7-

<PAGE>



on the face of all invoices that the Accounts Receivable represented by such
invoices have been assigned and are payable only to you, and shall immediately
deliver any remittances to you in their original form, (ii) all of our
obligations and all of your rights and powers with respect to Receivables then
existing or thereafter arising, with respect to other Collateral or other
security then existing or thereafter arising or acquired, and with respect to
transactions or events occurring prior to the effective date of such termination
shall be unaffected and unimpaired by such termination, and (iii) all of our
representations, warranties, covenants and agreements and all other provisions
binding upon us contained herein shall survive and continue in full force and
effect, and shall be fully operative.

     7. Failure by you to exercise any right, remedy or option under this
Agreement or delay by you in exercising the same will not operate as a waiver;
no waiver or consent by you will be effective unless it is in writing and then
only to the extent specifically stated. This Agreement cannot be changed or
terminated other than by a writing signed by the party to be charged, is our
entire contract, and is for the benefit of and binding upon the parties hereto
and their respective successors and assigns, heirs, executors, administration
and personal representatives, provided that we may not assign this Agreement
without your prior written consent. Your rights and remedies under this
Agreement will be cumulative and not exclusive of any other right or remedy
which you may have. BOTH YOU AND WE WAIVE ALL RIGHT TO A TRIAL BY JURY IN ANY
LITIGATION RELATING TO TRANSACTIONS UNDER THIS AGREEMENT, SUPPLEMENTS HERETO AND
ANY RELATED AGREEMENTS, AND WE AGREE NOT TO ASSERT ANY COUNTERCLAIM OF ANY
NATURE IN SUCH LITIGATION. In the event that you cease to act as factor for us
hereunder, we agree to furnish to you an indemnity satisfactory to you against
any item which could be charged to us under the terms hereof which may in your
sole and absolute discretion include the retention of any property held by you
or the holding by you without interest from the date of termination of any
balance standing to our credit, as security for our Obligations hereunder.

ATTEST:                                      Very truly yours,

                                             TDH LAFAYETTE INDUSTRIES, INC.

/s/                                          By: /s/
Secretary                                        (Title) President
  (Seal)                                     Date:  8/8/96
                                             Address: 140 Hinsdale Street
                                                      Brooklyn, New York 11207

                                       -8-
<PAGE>



                                          Accepted at Princeton, N.J.

                                          BUSINESS ALLIANCE CAPITAL CORP.

                                          By: /s/ William F. Seibold
                                              ----------------------------------
                                              (Title) Senior Vice President

                                              Date: 8/8/96



                                       -9-


<PAGE>


                                   Schedule A


Bank Account # __________________________

Bank Name and Wire Transfer Instructions








Trade Names

[none]




                                      -10-



                   LAFAYETTE INDUSTRIES INC. AND SUBSIDIARIES
                                   EXHIBIT 11
                    COMPUTATION OF EARNINGS PER COMMON SHARE
                                   (Unaudited)
<TABLE>
<CAPTION>

                                                               Six Months Ended                  Three Months Ended
                                                                    June 30,                          June 30,
                                                             1996             1995             1996             1995
<S>                                                      <C>              <C>              <C>              <C>        
PRIMARY EARNINGS:
   Earnings (loss) from continuing operations            $(1,272,575)     $   283,249      $   (15,892)     $   142,127
   Earnings (loss) from discontinued operations             (398,285)         125,198           25,126           78,703
                                                         -----------      -----------      -----------      -----------
                                                         $(1,670,860)     $   408,447      $     9,234      $   220,830
                                                         ===========      ===========      ===========      ===========


SHARES:
   Weighted average number of common shares
     outstanding                                           1,818,571        2,201,561        2,087,143        2,269,863

   Weighted average number of common shares
     treated as held in escrow and canceled
     subsequent to March 31, 1996                                 --         (982,500)              --         (982,500)

   Assuming conversion of stock options and warrants              --           95,798               --               --
                                                         -----------      -----------      -----------      -----------

                                                           1,818,571        1,314,859        2,087,143        1,287,363
                                                         ===========      ===========      ===========      ===========

EARNINGS (LOSS) PER COMMON SHARE:
   Continuing operations                                 $      (.70)     $       .21      $      (.01)     $       .11
   Discontinued operations                                      (.22)             .10              .01              .06
                                                         -----------      -----------      -----------      -----------
                                                         $      (.92)     $       .31      $       .00      $       .17
                                                         ===========      ===========      ===========      ===========
</TABLE>



<TABLE> <S> <C>

<ARTICLE> 5
<LEGEND>
The schedule contains summary financial information extracted from the
consolidated condensed financial statements for the six months ended June 30,
1996 and is qualified in its entirety by reference to such statements.
</LEGEND>
       
<S>                             <C>
<PERIOD-TYPE>                   6-MOS
<FISCAL-YEAR-END>                          DEC-31-1996
<PERIOD-START>                             JAN-01-1996
<PERIOD-END>                               JUN-30-1996
<CASH>                                          43,921
<SECURITIES>                                         0
<RECEIVABLES>                                1,474,233
<ALLOWANCES>                                    80,007
<INVENTORY>                                    766,395
<CURRENT-ASSETS>                             3,348,998
<PP&E>                                       5,745,825
<DEPRECIATION>                                 364,146
<TOTAL-ASSETS>                               9,146,730
<CURRENT-LIABILITIES>                        6,034,341
<BONDS>                                              0
                                0
                                          0
<COMMON>                                        25,600
<OTHER-SE>                                   1,877,673
<TOTAL-LIABILITY-AND-EQUITY>                 9,146,730
<SALES>                                      4,626,860
<TOTAL-REVENUES>                             4,626,860
<CGS>                                        3,368,862
<TOTAL-COSTS>                                3,368,862
<OTHER-EXPENSES>                                     0
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                             154,909
<INCOME-PRETAX>                            (1,272,575)
<INCOME-TAX>                                         0
<INCOME-CONTINUING>                        (1,272,575)
<DISCONTINUED>                               (398,285)
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                               (1,670,860)
<EPS-PRIMARY>                                    (.92)
<EPS-DILUTED>                                    (.92)
        

</TABLE>


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