E Synergies 8-K/A Acquisition or disposition of assets

E-SYNERGIES, INC.
PRO FORMA CONSOLIDATED BALANCE SHEET
AS OF MAY 31, 2001
(Unaudited)
				e-Synergies, Inc. Consolidated			Xceed Acquisition			Pro forma Consolidating Entries			Pro forma e-Synergies, Inc.
ASSETS
Current Assets
	Cash			$	172,218		$	-		$	-		$	172,218
	Accounts receivable (net)			299,512			3,500,000			-			3,799,512
	Due from affiliate			13,100			-			-			13,100
	Prepaid expenses			1,350			73,801			-			75,151
	Other current assets			36,640			-			-			36,640
		Total current assets		522,820			3,573,801			-			4,096,621
Property and Equipment (net)				410,145			1,098,295			-			1,508,440
Other Assets
	Investment in HealthStar Corp.			1,662,500			-			-			1,662,500
	Intangible assets (net)			210,855			1,489,700		(1)	(279,319		)	1,421,236
	Refundable deposits			3,113			666,524			-			669,637
		Total Other Assets		1,876,468			2,156,224			(279,319		)	3,753,373
Total Assets				$	2,809,433		$	6,828,320		$	(279,319	)	$	9,358,434
LIABILITES AND STOCKHOLDERS' EQUITY
Current Liabilities
	Bank overdraft			$	62,034		$	-		$	-		$	62,034
	Accounts payable and accrued expenses			1,023,286			97,052			-			1,120,338
	Accrued payroll and related expenses			-			421,648			-			421,648
	Current portion of long-term debt			18,127			-			-			18,127
	Due to Affiliate			741,809			-			-			741,809
	Notes payable, bank			-			3,000,000			-			3,000,000
	Loans payable			46,429			-			-			46,429
	Taxes withheld from wages			91,663			-			-			91,663
	Other current liabilities			63,563			-			-			63,563
		Total current liabilities		2,046,911			3,518,700			-			5,565,611
Long-Term Debt, net of current maturities				26,123			-			-			26,123
Minority Interest in Subsidiary				(135,600		)	-			-			(135,600		)
Total Liabilities				1,937,434			3,518,700			-			5,456,134
Stockholders' Equity
	Common stock			155			-			-			155
	Additional paid-in-capital			4,466,166			-			-			4,466,166
	Retained earnings			(3,667,509		)	3,309,620			(279,319		)	(637,208		)
	Accumulated other comprehensive income			73,187			-			-			73,187
		Total Stockholders' equity		871,999			3,309,620			(279,319		)	3,902,300
Total Liabilities and Stockholders' Equity				$	2,809,433		$	6,828,320		$	(279,319	)	$	9,358,434
(1)			To record the amortization of the intangible asset recorded as a result of the Xceed acquisition ($1,489,700) over a four year period.

E-SYNERGIES. INC.
PRO FORMA CONSOLIDATED STATEMENT OF OPERATIONS
FOR THE NINE MONTHS ENDED MAY 31, 2001
(Unaudited)
			e-Synergies, Inc. Consolidated			Xceed Acquisition			Pro forma Consolidating Entries			Pro forma e-Synergies, Inc. Consolidated
	Revenues		$	1,470,139		$	18,215,378		$	-		$	19,685,517
	Operating Expenses:
		Cost of products sold	899,336			-			-			899,336
		Direct expenses	1,011,028			10,611,963			-			11,622,991
		Selling, general and administrative	1,946,277			8,155,449			-			10,101,726
		Depreciation and amortization	131,799			6,711,928		(1)	279,319			7,123,046
			3,988,440			25,479,340			279,319			29,747,099
	Operating Loss		(2,518,301		)	(7,263,962		)	(279,319		)	(10,061,582		)
	Other Income (Expense):
		Interest and dividend income	-			68,112			-			68,112
		Interest expense	(28,773		)	(5,383		)	-			(34,156		)
		Loss from write-off of worthless investment in securities	(251,000		)	-			-			(251,000		)
		Miscellaneous income	9,134			107,614			-			116,748
			(270,639)			170,343			-			(100,296		)
	Loss from continuing operations		(2,788,940		)	(7,093,619		)	(279,319		)	(10,161,878		)
	Discontinued Operations
		Loss from operations of disposed subsidiary	(219,822		)	-			-			(219,822		)
	Loss Before Minority Interest and Extraordinary Item		(3,008,762		)	(7,093,619		)	(279,319		)	(10,381,700		)
	Minority Interest In Loss of Subsidiary		105,261			-			-			105,261
	Income Before Extrodinary Item		(2,903,501		)	(7,093,619		)	(279,319		)	(10,276,439		)
	Extraordinary Item
		Gain on sale of subsidiary, net of tax	1,085,850			-			-			1,085,850
	Net Income (Loss)		$	(1,817,651	)	$	(7,093,619	)	$	(279,319	)	$	(9,190,589	)
	Basic and Diluted Net Loss Per Common Share:
		Income (loss) before extraordinary item	$	(2.16	)							$	(7.39	)
		Extraordinary item	0.78									0.78
			$	(1.38	)							$	(6.61	)
	Weighted Average Number of Common Shares Outstanding		1,390,762									1,390,762

E-SYNERGIES, INC.
PRO FORMA CONSOLIDATED BALANCE SHEET
AS OF AUGUST 31, 2000
(Unaudited)
					e-Synergies, Inc. Consolidated			Xceed Acquisition		Pro forma Consolidating Entries			Pro forma  e-Synergies, Inc. Consolidated
	ASSETS
	Current Assets
		Cash			$	339,478		$	-	$	-		$	339,478
		Accounts receivable (net)			545,007			3,500,000		-			4,045,007
		Unbilled services			168,819			-		-			168,819
		Prepaid expenses			17,170			73,801		-			90,971
		Miscellaneous receivables			57,995			-		-			57,995
		Other current assets			12,271			-		-			12,271
			Total current assets		1,140,740			3,573,801		-			4,714,541
	Property And Equipment (net)				433,777			1,098,295		-			1,532,072
	Other Assets
		Intangible assets (net)			242,165			1,489,700		(372,425		)	1,359,440
		Investments			250,314			-		-			250,314
		Due from affiliates			142,503			-		-			142,503
		Other assets			26,291			666,524		-			692,815
			Total Other Assets		661,273			2,156,224		(372,425		)	2,445,072
	Total Assets				$	2,235,790		$	6,828,320	$	(372,425	)	$	8,691,685
	LIABILITES AND STOCKHOLDERS' EQUITY
	Current Liabilities
		Accounts payable and accrued expenses			$	1,337,028		$	518,700	$	-		$	1,855,728
		Short-term bank borrowings			94,186			-		-			94,186
		Current portion of long-term debt			24,597			-		-			24,597
		Notes payable - bank			-			3,000,000		-			3,000,000
		Due to affiliates			110,490			-		-			110,490
		Loans payable			7,097			-		-			7,097
		Taxes withheld from wages			109,935			-		-			109,935
		Deferred revenues			93,010			-		-			93,010
		Other current liabilities			22,080			-		-			22,080
			Total current liabilities		1,798,423			3,518,700		-			5,317,123
	Long-Term Debt, net of current maturities				143,053			-		-			143,053
	Minority Interest in Subsidiaries				(16,992		)	-		-			(16,992		)
	Total Liabilities				1,924,484			3,518,700		-			5,443,184
	Stockholders' Equity
		Common stock			8,570			-		-			8,570
		Additional paid-in-capital			3,238,431			-		-			3,238,431
		Retained earnings			(2,917,526		)	3,309,620		(372,425		)	19,669
		Accumulated other comprehensive income			(18,169		)	-		-			(18,169		)
			Total stockholders' equity		311,306			3,309,620		(372,425		)	3,248,501
	Total Liabilities and Stockholders' Equity				$	2,235,790		$	6,828,320	$	(372,425	)	$	8,691,685
(1)				To record the amortization of the intangible asset recorded as a result of the Xceed acquisition ($1,489,700) over a four year period.

E-SYNERGIES, INC.
PRO FORMA CONSOLIDATED STATEMENT OF OPERATIONS
FOR THE YEAR ENDED AUGUST 31, 2000
(Unaudited)
			e-Synergies, Inc. Consolidated			Xceed Acquisition			Proforma Consolidating Entries			Pro forma e-Synergies, Inc. Consolidated
	Revenues		$	4,338,415		$	81,940,417		$	-		$	86,278,832
	Operating Expenses:
		Cost of products sold	992,493			-			-			992,493
		Cost of revenues	2,725,344			48,055,742			-			50,781,086
		Selling, general and administrative	2,228,518			28,747,660			-			30,976,178
		Depreciation and amortization	114,915			1,166,993		(1)	372,425			1,654,333
			6,061,270			77,970,395			372,425			84,404,090
	Operating Income (Loss)		(1,722,855		)	3,970,022			(372,425		)	1,874,742
	Other Income (Expense):
		Equity earnings on investment	(686		)	-			-			(686		)
		Miscellaneous income	7,531			(2,645,406		)	-			(2,637,875		)
		Interest expense	(61,626		)	(82,002		)	-			(143,628		)
			(54,781)			(2,727,408		)	-			(2,782,189		)
	Income (Loss) Before Income Taxes and Minority Interest		(1,777,636		)	1,242,614			(372,425		)	(907,447		)
	Minority Interest In Income of Subsidiaries		(12,150		)	-			-			(12,150		)
	Income (Loss) Before Income Taxes		(1,789,786		)	1,242,614			(372,425		)	(919,597		)
	Provision for Income Taxes		-			53,096						53,096
	Net Income (Loss)		$	(1,789,786	)	$	1,189,518		$	(372,425	)	$	(972,693	)