DHB CAPITAL GROUP, INC.
                              11 Old Westbury Road
                             Old Westbury, NY 11568

July 15, 1996

Charles C. Leber, Branch Chief
United States Securities and Exchange Commission
Division of Corporation Finance
Washington, D.C. 20049

Re: DHB Capital Group, Inc.
Form SB-2, Amendment No.7
Filed July 3, 1990
File No. 33-96846

Dear Mr. Leber:

We have the following responses to your comments on the above referenced filing.

COMMENT 1.         Provide the financial  statements  of Lehigh  Group,  Inc. in
                   accordance  with Item 310 (s) (c) of  Regulation  this  forma
                   balance sheet and income statement should give effect to this
                   acquisition

RESPONSE:          The Company has complied  with your  request;  see The Lehigh
                   Group's  year end  financial  statements  F22-F27 and interim
                   financials on pages F-51-F56. The pro forma income statements
                   have been revised to include The Lehigh Group.

COMMENT 2.         As previously requested, disclose weighted average number of
                   common shares outstanding for March 31, 1995.

RESPONSE:          The  Financial  Statements  have been  revised to comply with
                   your  request to  disclose  the  weighted  average  number of
                   shares  outstanding;  see the revised  text on F-46.  We have
                   also revised the Summary Financial  Information at page 7 and
                   these  numbers have been adjusted to give effect to the Stock
                   Dividend as defined below.

COMMENT 3.         Reference is made your  response to our comment #2. The costs
                   related to the  relocation of the assets  acquired are period
                   costs and should be expensed as incurred.  Please  revise the
                   financial  statements  accordingly.  Please be  advised  that
                   since the  Company  is not a  development  stage  enterprise,
                   reference to FAS 7 is not appropriate.

RESPONSE:          The  financial  statements  have been  changed to expense the
                   relocation  costs during 1995 and to remove the  amortization
                   expense and intangible asset in the financial  statements for
                   the three months ended March 31, 1996.

COMMENT 4.         Based on your response to our comment #3, it appears that the
                   pro forma  statements  of income (loss) should give effect to
                   the  amortization  of goodwill and the  depreciation of fixed
                   assets acquired as if the acquisition  occurred on January 1,
                   1995. Please revise such statements accordingly.

RESPONSE:          The Company has  complied  with your  request and revised the
                   pro forma statement accordingly.


COMMENT 5.         In this  regard,  the pro forma  consolidated  statements  of
                   income for the three  months ended March 31, 1996 should give
                   effect to the  acquisition  as if it  occurred  on January 1,
                   1995. Please revise accordingly.

RESPONSE:          The Company has  complied  with your  request and revised the
                   pro forma statement accordingly.

NOTE:              The  Company  declared  a  50%  stock  dividend  (the  "Stock
                   Dividend")  on its Common Stock July 1, 1996 to  shareholders
                   of  record  on July  15,  1996  payable  July 16,  1996  with
                   fractional  shares paid in cash.  See  "Declaration  of a 50%
                   Stock Dividend" and "Business Developments-Stock Dividend.".

Sincerely,



Mary Kreidell

As filed with the Commission on June 14, 1996          Registration No. 33-96846
================================================================================
                     U.S. Securities and Exchange Commission
                             Washington, D.C. 20549

                                    Form SB-2

   
             REGISTRATION STATEMENT UNDER THE SECURITIES ACT OF 1933
                                 AMENDMENT NO. 8
    

                             DHB CAPITAL GROUP INC.
                 (Name of small business issuer in its charter)



            Delaware                                     3842
(State or jurisdiction of incor-             (Primary Standard Industrial
   poration or organization)                  Classification Code Number)


                                   11-3129361
                      (I.R.S. Employer Identification No.)
                                    

                              11 Old Westbury Road
                          Old Westbury, New York 11568
                                 (516) 997-1155
                   (Address and telephone number of principal
          executive offices, and address of principal place of business
                    or intended principal place of business)


David H. Brooks, Chief Executive Officer             With copies to
DHB Capital Group Inc.                               D. David Cohen, Esq.
11 Old Westbury Road                                 Jericho Atrium - Suite 133
Old Westbury, New York 11568                         500 North Broadway
(516) 997-1155                                       Jericho, New York 11753
(Name, address and telephone number of agent         (516) 933-1700
for service)

Approximate  date of proposed  sale to the public:  As soon after the  effective
date of the Amendment of the Registration Statement as is practicable.

If any of the  securities  being  registered on this form are to be offered on a
delayed or continuous  basis  pursuant to Rule 415 under the  Securities  Act of
1933, check the following box: [X]




====================================================================================================================================
Title of each class of     Dollar amount to be       Proposed maximum         Proposed maximum           Amount of
securities to be           registered(1)             offering price per       aggregate offering         registration fee(1)
registered                                           share                    price
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                                   
Common stock, $-           $12,702,241               At Market                At Market                  $4,380.08
0.001 par value
====================================================================================================================================


(1) In accordance  with  Commission Rule 457(c),  the  registration  fee and all
    other dollar amounts have been calculated based upon the average of the high
    and low prices of the Common Stock on the OTC Bulletin Board on September 8,
    1995.


The  Registrant  hereby amends this amendment of its  registration  statement on
such date or dates as may be  necessary  to delay its  effective  date until the
registrant shall file a further  amendment which  specifically  states that this
amendment shall  thereafter  become effective in accordance with Section 8(a) of
the Securities  Act of 1933 or until the  registration  statement  should become
effective on such date as the Commission,  acting pursuant to said Section 8(a),
may determine.
================================================================================



                                                       Cross-Reference Sheet

                                                       DHB Capital Group Inc.

   
                                                 Registration Statement on Form SB-2
                                                      Registration No. 33-96846
                                                           Amendment No. 8
    
====================================================================================================================================
Item and Caption of Form SB-2                                                      Caption in Prospectus
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                
1.     Front of Registration Statement and Outside Front Cover of Prospectus       Front of Registration Statement;  Outside
                                                                                   Front Cover Page
- ------------------------------------------------------------------------------------------------------------------------------------
2.          Inside Front and Outside Back Cover Pages of Prospectus                Inside Front and Outside Back Cover
- ------------------------------------------------------------------------------------------------------------------------------------
3.          Summary Information and Risk Factors                                   Summary; Risk Factors
- ------------------------------------------------------------------------------------------------------------------------------------
4.          Use of Proceeds                                                        Use of Proceeds
- ------------------------------------------------------------------------------------------------------------------------------------
5.          Determination of Offering Price                                        Cover Page; Selling Shareholders; Plan of
                                                                                   Distribution
- ------------------------------------------------------------------------------------------------------------------------------------
6.          Dilution                                                               Not Applicable
- ------------------------------------------------------------------------------------------------------------------------------------
7.          Selling Security Holders                                               Selling Shareholders; Certain Transactions
- ------------------------------------------------------------------------------------------------------------------------------------
8.          Plan of Distribution                                                   Cover Page; Selling Shareholders; Plan of
                                                                                   Distribution
- ------------------------------------------------------------------------------------------------------------------------------------
9.          Legal Proceedings                                                      Litigation
- ------------------------------------------------------------------------------------------------------------------------------------
10.         Directors, Executive Officers, Promoters and Control Persons           Management
- ------------------------------------------------------------------------------------------------------------------------------------
11.         Security Ownership of Certain Beneficial Owners and Management         Management
- ------------------------------------------------------------------------------------------------------------------------------------
12.         Description of Securities                                              Description of Securities
- ------------------------------------------------------------------------------------------------------------------------------------
13.         Interest of Named Experts and Counsel                                  Experts; Legal Matters
- ------------------------------------------------------------------------------------------------------------------------------------
14.         Disclosure of Commission Position on Indemnification for               Management - Personal Liability and
            Securities Act Liabilities                                             Indemnification of Directors
- ------------------------------------------------------------------------------------------------------------------------------------
15.         Organization Within Last Five Years                                    Business
- ------------------------------------------------------------------------------------------------------------------------------------
16.         Description of Business                                                Business
- ------------------------------------------------------------------------------------------------------------------------------------
17.         Management's Discussion and Analysis or Plan of Operation              Management's Discussion and Analysis of
                                                                                   Financial Condition and Results of
                                                                                   Operations
- ------------------------------------------------------------------------------------------------------------------------------------
(Continued)


                                                       Cross-Reference Sheet

                                                       DHB Capital Group Inc.

   
                                                 Registration Statement on Form SB-2
                                                      Registration No. 33-96846
                                                           Amendment No. 8
    
===================================================================================================================================
Item and Caption of Form SB-2                                                      Caption in Prospectus
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                
18.         Description of Property                                                Business - Properties
- ------------------------------------------------------------------------------------------------------------------------------------
19.         Certain Relationships and Related Transactions                         Certain Transactions; Selling Shareholders
- ------------------------------------------------------------------------------------------------------------------------------------
20.         Market for Common Equity and Related Stockholder Matters               Certain Market Information and Dividends
- ------------------------------------------------------------------------------------------------------------------------------------
21.         Executive Compensation                                                 Management
- ------------------------------------------------------------------------------------------------------------------------------------
22.         Financial Statements                                                   Index to Financial Statements
- ------------------------------------------------------------------------------------------------------------------------------------
23.         Changes in and Disagreements with Accountants on Accounting and        Not Applicable
            Financial Disclosure
====================================================================================================================================


Prospectus
   
                             DHB CAPITAL GROUP INC.
               3,901,515 Shares of Common Stock, $0.001 par value

       This  prospectus  (the  "Prospectus")  relates to the offer and sale of a
total of 3,901,515  shares (the "Shares") of the common stock,  $0.001 par value
after giving effect to a 50% Stock  Dividend  payable July 16, 1996 (the "Common
Stock") of DHB Capital Group Inc., a Delaware  corporation (the "Company").  The
Shares offered hereby are being sold by certain shareholders of the Company (the
"Selling  Shareholders").  The shares offered hereby include shares  received by
the selling  shareholders  pursuant to a 50% Stock Dividend  declared on July 1,
1996. See Business-Recent  Developments-50% Stock Dividend. The Company will not
receive  any  of  the  proceeds  from  the  sale  of the  Shares.  See  "Selling
Shareholders."
    
       The  Shares  may be  offered  for  sale  or sold  by the  owners  thereof
(hereinafter,  the  "Selling  Shareholders").  The Selling  Shareholders  may be
deemed to be  "underwriters"  as that term is defined in the  Securities  Act of
1933,  as  amended  (the  "Act").  The  Selling  Shareholders  may  offer  their
respective  Shares for sale from time to time,  and, if and when  offers  and/or
sales are made, may be made through customary  brokerage channels either through
broker-dealers  acting as agents or brokers  for the  Selling  Shareholders,  or
through  broker-dealers  acting as principals  who may then resell the Shares in
the  over-the-counter  market or otherwise,  and such broker-dealers may receive
compensation  in the form of  discounts,  concessions  or  commissions  from the
Selling   Shareholders   and/or   the   purchasers   of  Shares  for  whom  such
broker-dealers  may act as  agent or to whom  they  sell as  principal,  or both
(which  compensation  as to any  particular  broker-dealer  may be in  excess of
customary  commissions);  sales may be at fixed prices which may be changed,  at
market  prices  prevailing  at the  time of  sale,  at  prices  related  to such
prevailing market prices,  or at negotiated  prices, or by a combination of such
methods.  The period of  distribution  of the Shares may occur over an  extended
period of time.  The Company has no  interest  in, and will  receive no proceeds
from,  any sales of the  Shares.  The Company  will not pay or assume  brokerage
commissions or discounts incurred in the sale of any of the Shares. See "Selling
Shareholders."
   
       The  Common  Stock is  traded  (i) in the  over-the-counter  market,  and
quotations are available through the OTC Bulletin Board under the symbol "DHBT,"
and (ii) on the Boston Stock  Exchange under the symbol "DHB." On July 23, 1996,
the closing bid  quotation  on the OTC Bulletin  Board was $6.50.  See "Certain
Market Information and Dividends."
    
       THIS OFFERING INVOLVES A HIGH DEGREE OF RISK.  SEE "RISK FACTORS,"
WHICH BEGINS ON PAGE 8.

       THE  SECURITIES  OFFERED  HEREBY HAVE NOT BEEN APPROVED OR DISAPPROVED BY
THE SECURITIES AND EXCHANGE  COMMISSION,  NOR HAS THE COMMISSION PASSED UPON THE
ACCURACY OR ADEQUACY OF THIS PROSPECTUS. ANY REPRESENTATION TO THE CONTRARY IS A
CRIMINAL OFFENSE.

   
The date of this Prospectus is July 22, 1996.

                       DECLARATION OF 50% STOCK DIVIDEND

       On July 1, 1996,  the Board of  Directors  of the Company  declared a 50%
Stock Dividend (the "Stock Dividend")  payable on July 16, 1996, to shareholders
of record as of July 15,1996.  As a result  thereof,  the number of  outstanding
shares of the Common Stock has been  increased  from  15,303,019 to  22,954,529.
Except where specifically  noted, all information in this Prospectus (other than
the Financial  Statements  beginning on page F-1) about shares outstanding,  per
share financial  information,  share prices, option prices,  warrant prices, and
the like have been  restated  to give  effect  to the  Stock  Dividend  as if it
occurred  prior to the date or period for which such  information is reported or
disclosed herein. The Summary Financial  Information on page 7 has been adjusted
to give effect to the Stock  Dividend.  See  Business-Recent  Developments-Stock
Dividend.
    
              SPECIAL NOTICE REGARDING REINCORPORATION IN DELAWARE

       The Company was  originally  incorporated  as a New York  corporation  in
1992.  Effective  April 17, 1995 (the  "Reincorporation  Date),  pursuant to the
authorization  of  the  security  holders  of  the  Company,   the  Company  was
reincorporated  (the  "Reincorporation")  in  Delaware.  Any  reference  in this
Prospectus  to  the  Company  as of or  for  any  period  ending  prior  to  the
Reincorporation  Date includes the New York corporation.  Under the terms of the
Reincorporation,  the Delaware  corporation  is the successor in interest to all
the  rights,  interests,  assets and  liabilities  of the New York  corporation.
Holders of certificates  which,  prior to the  Reincorporation  Date,  evidenced
securities of the New York corporation,  automatically  become holders of a like
number of securities of the Delaware  corporation  and are entitled  (subject to
compliance  with  customary  procedures)  to  exchange  their  certificates  for
certificates evidencing the Delaware corporation.

                               OTHER PROSPECTUSES
   
       The Company  registered an aggregate of 9,751,155 shares of Common Stock,
including  the  Conversion  Shares  and  the  Warrant  Shares,  for  sale  under
Registration  Statement No.  33-59764,  which became  effective on May 14, 1993,
and, in connection  therewith,  caused to be distributed a Prospectus  dated the
effective date, which was amended by a supplement dated September 17, 1993.

       The Company  registered an aggregate of 2,213,556 shares of Common Stock,
including the Remaining Private Placement  Shares,  for sale under  Registration
Statement No.  33-70678,  which became  effective on December 29, 1993,  and, in
connection therewith,  caused to be distributed a Prospectus dated the effective
date.

       The Company filed  post-effective  amendments with respect to both of the
aforesaid  registration  statements,  as permitted under Rule 429 promulgated by
the  Securities  and  Exchange  Commission  (the  "SEC"),  and the  most  recent
post-effective  amendment thereof was declared  effective on August 14, 1995. As
of such date,  an aggregate of  7,439,610  shares  remained to be issued or sold
pursuant  to such  other  Registration  Statements,  and as of the date  hereof,
7,169,610 shares remain to be issued or sold thereunder.
    
       The Company has also filed a Registration Statement on Form S-8, pursuant
to which  selected  persons may offer for sale shares of Common Stock which they
acquire under the Company's  1995 Stock Option Plan. As of the date hereof,  the
Company has not awarded any such options.  See "Risk Factors," and "Management -
Executive Compensation."

                              AVAILABLE INFORMATION

       The  Company  is  subject  to  the  informational   requirements  of  the
Securities Exchange Act of 1934 and in accordance  therewith is required to file
periodic  reports,  proxy statements and other information with the SEC relating
to its business,  financial  statements  and other  matters.  Additionally,  the
Company  has  filed  a  Registration  Statement  on Form  SB-2,  of  which  this
Prospectus is a part (SEC Registration No. 33-96846)  relating to this offering.
As permitted  by  the rules and  regulations of the SEC, this  Prospectus  omits
certain  information,  exhibits and  undertakings  contained in the Registration
Statement.  Copies of the  Registration  Statement  and exhibits  thereto may be
inspected and copied at the public reference facilities of the SEC at Room 1024,
Judiciary Plaza, 450 Fifth Street, N.W.,  Washington,  D.C. 20549. Such periodic
reports,  proxy statements and other  information may be inspected and copied at
the public  reference  facilities  maintained  by the SEC at the SEC's  regional
offices located at: Suite 788, 1376 Peachtree St. N.E., Atlanta,  Georgia 30367;
Northwestern Atrium Center, 500 W. Madison Street, Suite 1400, Chicago, Illinois
60621-2511 and 7 World Trade Center, 13th Floor, New York, New York 10048. Also,
copies of such  material  can be  obtained at  prescribed  rates from the Public
Reference  Section  of the SEC at  Judiciary  Plaza,  450  Fifth  Street,  N.W.,
Washington, D.C. 20549.

       The  Company's  Common Stock is listed on the Boston  Stock  Exchange and
reports,  proxy statements and other  information  concerning the Company can be
inspected and copied at the library of the Exchange at One Boston Place, Boston,
Massachusetts 02108.

                                TABLE OF CONTENTS

DECLARATION OF 50% STOCK DIVIDEND

SPECIAL  NOTICE REGARDING REINCORPORATION IN DELAWARE

OTHER PROSPECTUSES

AVAILABLE INFORMATION

PROSPECTUS SUMMARY

RISK FACTORS

USE OF PROCEEDS

CERTAIN MARKET INFORMATION AND DIVIDENDS

MANAGEMENT'S DISCUSSION AND ANALYSIS OF
       FINANCIAL CONDITION AND RESULTS OF OPERATIONS

BUSINESS

MANAGEMENT

PRINCIPAL SHAREHOLDERS

CERTAIN TRANSACTIONS

DESCRIPTION OF SECURITIES

SELLING SHAREHOLDERS

PLAN OF DISTRIBUTION

LEGAL MATTERS

EXPERTS

ADDITIONAL INFORMATION

INDEX TO FINANCIAL STATEMENTS

                               PROSPECTUS SUMMARY

         The  following  is a summary of certain  information  contained in this
Prospectus  and is qualified in its entirety by the more  detailed  information,
including the financial statements, appearing elsewhere in this Prospectus.

                                   The Company

         The Company was originally  incorporated  as a New York  corporation in
1992.  Effective April 17, 1995 (the  "Reincorporation  Date"),  pursuant to the
authorization  of  the  security  holders  of  the  Company,   the  Company  was
reincorporated  (the  "Reincorporation)  in  Delaware.  Any  reference  in  this
Prospectus  to  the  Company  as of or  for  any  period  ending  prior  to  the
Reincorporation  Date includes the New York corporation.  Under the terms of the
Reincorporation,  the Delaware  corporation  is the successor in interest to all
the  rights,  interests,  assets and  liabilities  of the New York  corporation.
Holders of certificates  which,  prior to the  Reincorporation  Date,  evidenced
securities of the New York corporation,  automatically  become holders of a like
number of securities of the Delaware  corporation  and are entitled  (subject to
compliance  with  customary  procedures)  to  exchange  their  certificates  for
certificates evidencing the Delaware corporation.

Declaration of 50% Stock Dividend

       On July 1, 1996,  the Board of  Directors  of the Company  declared a 50%
Stock Dividend (the "Stock Dividend")  payable on July 16, 1996, to shareholders
of record as of July 15,1996.  As a result  thereof,  the number of  outstanding
shares of the Common Stock has been  increased  from  15,303,019 to  22,954,529.
Except where specifically  noted, all information in this Prospectus (other than
the Financial  Statements  beginning on Page F1) about shares  outstanding,  per
share financial  information,  share prices, option prices,  warrant prices, and
the like have been  restated  to give  effect  to the  Stock  Dividend  as if it
occurred  prior to the date or period for which such  information is reported or
disclosed herein. The Summary Financial  Information on page 7 has been adjusted
to give effect to the Stock  Dividend.  See  Business-Recent  Developments-Stock
Dividend.

Ballistic-resistant Equipment

         In November 1992, the Company acquired  Protective Apparel  Corporation
of America  ("PACA"),  which  manufactures  and distributes  ballistic-resistant
equipment   and  apparel  and  related   products   used  by  police  and  other
law-enforcement and security personnel.  In August 1995, the Company,  through a
wholly owned  subsidiary  now known as Point Blank Body Armor,  Inc., a Delaware
corporation (hereinafter,  "Point Blank"), acquired from a trustee in bankruptcy
certain assets (the "Point Blank  Assets"),  free of all  liabilities,  of Point
Blank Body Armor,  L.P.,  and an affiliated  company  (collectively,  "Old Point
Blank"), for a cash payment of $2,000,000 at an auction held pursuant to Chapter
7 of the United States  Bankruptcy Code (the  "Bankruptcy  Code").  Prior to the
filing of the  petition  in  bankruptcy,  Old Point  Blank had been the  leading
manufacturer  of bullet  resistant  garments and related  accessories.  PACA and
Point  Blank  are  now  wholly  owned  by DHB  Armor  Group,  Inc.,  a  Delaware
corporation  (the "Armor  Group"),  which is a wholly  owned  subsidiary  of the
Company.  In October  1995,  the Company  hired  Colonel  James Magee,  U.S.M.C.
(Ret'd), to be President of Point Blank.

         PACA  was  founded  in 1975 and has been  engaged  in the  development,
manufacture  and  distribution  of bullet-  and  projectile-resistant  garments,
including bullet-resistant vests, fragmentation vests,  bomb-protection blankets
and tactical  load-bearing  vests.  Old Point Blank was founded in 1975 and was,
prior to its bankruptcy,  the leading United States  manufacturer of bullet- and
projectile-resistant  garments.  In addition to these  products,  both companies
distribute other ballistic-protection devices including helmets and shields, and
the Armor Group will continue to do so. In 1993,  PACA began  manufacturing  and
distributing  a line of reversible  utility  jackets which is marketed under the
trade name "DHB USA",  and a line of nylon  tactical  equipment  (holsters,  gun
cases and specialty  utility  bags) which is marketed  under the trade name "DHB
Systems".  PACA's  products  are sold  through a  nationwide  independent  sales
representative  and  distributor  network  primarily to domestic law enforcement
agencies,  the U.S. military,  various federal government agencies,  federal and
state correctional  facilities,  highway patrols and sheriffs' departments.  Old
Point Blank marketed its products in a similar way. In 1990, in connection  with
certain   transactions,   PACA  entered   into  a  domestic  and   international
non-competition agreement with American Body Armor & Equipment,  restricting the
Company's  right to sell  products  outside  the  United  States  and to certain
domestic  distributors  prior to 2000. In August 1995, the Armor Group purchased
the agreement from American Body Armor & Equipment,  Inc., for a cash payment of
$250,000,  thereby  terminating  this agreement and the restriction on the Armor
Group against international sales.

Protective Athletic Equipment

         On  December   20,  1994,   the  Company   started  up  a  business  of
manufacturing  and  distributing  protective  athletic  equipment and apparel by
purchasing (the "NDL Transaction"),  through a wholly-owned subsidiary now known
as NDL Products,  Inc., a Florida corporation  (hereinafter,  "NDL"), the assets
(the "NDL Assets") of N.D.L. Products, Inc., a Delaware corporation,  and of its
wholly  owned  subsidiaries,  for a cash  payment  of  $3,080,000,  net of  cash
acquired,  at an auction held  pursuant to Chapter 7 the U.S.  Bankruptcy  Code.
Prior   to   the   transaction   and   a   conversion,    the   Seller   was   a
debtor-in-possession,  under Chapter 11 of the Bankruptcy  Code. The transaction
was  consummated  pursuant to an order of the U.S.  Bankruptcy  Court,  Southern
District of Florida dated 12-20-94.  NDL distributes protective athletic apparel
and equipment, such as elbow, breast, hip, groin, knee, shin and ankle supports,
and wrist, elbow, groin and knee braces.

Orthopedic Products

         The Company has very recently entered the orthopedic  products business
by acquiring  the  outstanding  capital stock of  Orthopedic  Products,  Inc., a
Florida corporation ("OPI"). The Company issued 270,000 shares of its registered
Common  Stock  in March  1996,  in two  transactions,  in  exchange  for all the
outstanding  capital  stock of OPI.  The  former  owners of the OPI  outstanding
capital  stock  continue  to be  officers  of OPI.  In each of the  years  ended
September 30, 1995 and 1994, OPI had sales in excess of $3,000,000 and losses of
approximately  $200,000  in  1995  and  $41,000  in  1994.  See  "Business"  and
"Management".


Other Business

         The Company also actively seeks to acquire and finance, as appropriate,
additional operating companies or interests therein.  Since January 1, 1994, the
Company made the following transactions:

         A 98% interest in the common stock of Intelligent Data  Corporation,  a
         Nevada corporation ("ID"), which is a development-stage company engaged
         in applying sophisticated telecommunications systems, known as "virtual
         writing,"  for remote  document  signature and  authentication,  remote
         issuance of bank or brokerage  cashier's checks and the facilitation of
         COD payment transactions.

         A 100%  interest  in the  capital  stock  of  Royal  Acquisition  Corp.
         ("RAC"), whose principal asset is a film library.
 
         Minority  interests in the common stock or securities  convertible into
         common stock, of the following companies:

         Zydacron,  Inc., which designs and manufactures video  teleconferencing
         codecs  that are fully  compliant  with ITU H.320  standards.  Zydacron
         codecs provide  full-featured  multimedia  capabilities  that integrate
         into  micro-computers  running Windows 3.1 operating  system  software.
         Zydacron's  family of codec  products  offers a low-cost  full-function
         "codec engine" that meets existing video teleconferencing environments.
         Darwin Molecular Corporation ("DMC"), which hopes to use DNA sequencing
         to create  novel  drugs for the  treatment  of  cancer,  AIDS and auto-
         immune disease.

         Positron  corporation,  a  publicly  held Texas  corporation,  designs,
         manufacturers,  markets and services  advanced  medical imaging devices
         which utilize positron emission tomography ("PET")  technology.  Unlike
         other  available  imaging  technologies,  PET  technology  permits  the
         measurement of the  biological  processes of organs and tissues as well
         as producing anatomical and structural images.

         Pinnacle  Diagnostics,  Inc., a privately  held  Delaware  corporation,
         which is engaged in marketing a variety of medical diagnostic products.

         FED Corporation,  a development-stage  company, intends to manufacturer
         liquid crystal display devices using proprietary field emission display
         technologies,  which can be used in smart notebook  computers and other
         smart devices.

         Solid  Manufacturing  Co., of  Fairplay,  Colorado,  a  privately  held
         manufacturer of snowboards and related goods and accessories.

         Total Tel USA Communications,  Inc., a regional  long-distance  telecom
         munications  company  presently serving the New York-New Jersey region,
         which is traded on NASDAQ.

   
       Merger  with  Lehigh  Group.  On July 8, 1996 the  Company and the Lehigh
Group,  Inc.  ("Lehigh")  entered into a definitive merger agreement whereby the
Company would merge into a wholly-owned  subsidiary of Lehigh.  If the merger is
approved by the  shareholders  of the Company and Lehigh then upon completion of
the proposed  transaction,  the shareholders of the Company would receive shares
of Lehigh which would represent  approximately 97% of the issued and outstanding
shares of Lehigh,  with the  balance of  Lehigh's  shares  owned by the  current
shareholders of Lehigh.
    
         Lehigh  whose  common  stock is listed on the New York Stock  Exchange.
Lehigh is engaged in the  distribution  of  electrical  supplies  for export and
import throught its wholly-owned  subsidiary Hall-Mark Electrical Supplies Corp.
The proposed  transaction  is subject to among other  things the  execution of a
formal agreement approval by the shareholders of the Company and Lehigh, receipt
of all necessary  corporate and  regulatory  approvals and an examination of the
properties  and books of each company by the other.  There is no assurance  this
transaction will be consummated. The Company intends to continue to evaluate and
consider the acquistion of additional businesses which may or may not be related
to its  current  businesses.  Except  as set forth  above,  The  Company  is not
currently  involved in any substantive  negotiations for purchasing any business
or group of assets.

         The Company  maintains its executive  offices at 11 Old Westbury  Road,
Old Westbury, New York 11568,  telephone number (516) 997-1155.  PACA is located
in Norris,  Tennessee, NDL and Point Blank are located in Oakland Park, Florida,
and OPI is presently located in Davie, Florida.

         See "Risk  Factors",  "Management"  and  "Certain  Transactions"  for a
discussion  of certain  factors  that should be  considered  in  evaluating  the
Company and its business.

                                  The Offering
   
         This Prospectus  covers an aggregate of 3,901,515 shares (the "Shares")
of common stock, $0.001 par value (the "Common Stock") of the Company, which are
being   offered  by  certain   shareholders   of  the  Company   (the   "Selling
Shareholders")  who  acquired  the  shares  within the last 20 months in private
placements.  There are, as of July 23, 1996,  22,954,529  shares of Common Stock
outstanding  (including the shares offered hereby),  and warrants to purchase an
additional  4,800,000 shares after giving effect to a 50% stock dividend payable
July 16, 1996.  The Shares offered hereby  constitute  approximately  15% of all
shares of the Company's  outstanding  Common Stock (without giving effect to the
exercise  of  outstanding   warrants).   The  sale  of  Shares  by  the  Selling
Shareholders, if and when made, may be made through customary brokerage channels
either  through  broker-dealers  acting  as agents or  brokers  for the  Selling
Shareholders, or through broker-dealers acting as principals who may then resell
the Shares in the over-the-counter market or otherwise,  and such broker-dealers
may receive  compensation  in the form of discounts,  concessions or commissions
from the  Selling  Shareholders  and/or the  purchasers  of Shares for whom such
broker-dealers  may act as  agent or to whom  they  sell as  principal,  or both
(which  compensation  as to any  particular  broker-dealer  may be in  excess of
customary  commissions);  sales may be at fixed prices which may be changed,  at
market  prices  prevailing  at the  time of  sale,  at  prices  related  to such
prevailing market prices,  or at negotiated  prices, or by a combination of such
methods.  The period of  distribution  of the Shares may occur over an  extended
period of time.  The Company has no  interest  in, and will  receive no proceeds
from any sales of the  Shares.  The  Company  will not pay or  assume  brokerage
commissions or discounts incurred in the sale of any of the Shares. See "Selling
Shareholders."
    

  Other Pending Offerings, Redemption of Warrants, Conversion of Class A Shares

         The Company has filed two registration  statements  (Nos.  33-59764 and
33-70678) pursuant to which an aggregate of 7,169,610 shares of its Common Stock
remain  to be issued or sold.  Of such  amount,  305,625  shares  (the  "Warrant
Shares") were issued by the Company pursuant to the exercise of certain warrants
(the "Redeemable  Warrants") at a price of $2.66 per share prior to November 30,
1995, and 173,436 shares (the  "Conversion  Shares") were issued upon conversion
of the Company's  outstanding  Class A convertible  preferred  stock,  $0.01 par
value (the "Class A Stock"), at the rate of $2.66 per share of Common Stock. The
Class A Shares were called for redemption, and all were tendered for conversion.
The Company  realized  $815,000  from the exercise of Redeemable  Warrants.  See
"Summary Financial Information," below.

                               SEC Consent Decree

         David H. Brooks, Chairman and principal shareholder of the Company, and
his brother, Mr. Jeffrey Brooks, and Jeffrey Brooks Securities, Inc. ("JBSI"), a
company wholly owned by Mr. Jeffrey  Brooks,  entered into a consent decree with
the SEC in December 1992.  Without  admitting or denying any  allegations,  they
were assessed a fine and agreed to be enjoined from future violations of Section
15(b) and 15(f) of the Exchange  Act. Mr. David Brooks is barred from having any
direct or indirect interest in, or acting as a director, officer or employee of,
any  broker,  dealer,  municipal  securities  dealer,   investment  advisor,  or
investment  company.  Mr. David Brooks may apply to become so associated after a
five-year  period.  Mr.  David  Brooks is not  barred  from  being an officer or
director  of any  public  company  other  than  a  registered  broker-dealer  or
investment company.  Mr. Jeffrey Brooks was prohibited (for a period of one year
which ended December 1993) from acting in a supervisory capacity with respect to

any employee or any broker,  dealer,  municipal  securities  dealer,  investment
company or investment adviser,  and JBSI (his company) was required to institute
and  maintain  procedures  pursuant to Section  15(f) of the  Exchange  Act. Mr.
Jeffrey  Brooks is a Selling  Shareholder.  See  "Risk  Factors,"  "Management,"
"Principal Shareholders," "Selling Shareholders," and "Certain Transactions."

                          Summary Financial Information

         The following  summary  financial  information  concerning the Company,
other than the pro forma and as adjusted  balance  sheet data,  has been derived
from the financial  statements  included elsewhere in this Prospectus and should
be read in conjunction with such financial statements and the notes thereto. See
"Financial  Statements".  All per share  information  has been  adjusted for the
Stock Dividend.


Statement of Income Data:
   

                        Three Months Ended
                              March 31,                      Year Ended December 31,
                     ---------------------------   -------------------------------------------
                         1996           1995           1995           1994             1993 
                     ------------   ------------   ------------   ------------       ---------
                     (Unaudited)     (Unaudited)
                                                                           
Revenue              $  7,044,626   $  2,652,090   $ 14,494,094   $  9,102,373       7,107,090
Net Income (loss)         657,210         29,772        244,475        (75,273)        230,772
Primary income per
common share                0.041          0.003           0.02          (0.01)          0.025
Weighted average
number of primary
common shares
outstanding            21,185,556     17,114,121     21,167,754     16,701,220      14,072,352

    


Balance Sheet Data:
                                                    March 31, 1996             December 31, 1995
                                                    --------------             -----------------
                                                      (unaudited)      
                                                                                              
   
Working Capital                                        9,610,405                   $ 6,526,004         
Total Assets                                          20,624,583                    19,465,208
Total Liabilities                                      7,225,454                     7,663,240
Stockholders' Equity                                  13,399,129                    11,801,968

    

                                  RISK FACTORS

         The  securities  offered are  speculative  and involve a high degree of
risk.  They should be purchased only by persons who can afford the loss of their
entire  investment.   Prospective  investors,  prior  to  making  an  investment
decision,  should carefully read this Prospectus and consider,  along with other
matters referred to herein, the following Risk Factors:

RELATING TO THE BUSINESS OF THE ARMOR GROUP:

         Concentration of Business Activities; Dependence on Major Customer. The
market for  products of the Armor Group is, in large part,  composed of domestic
and  international,  military,  and civil  authorities.  Accordingly,  the Armor
Group's  operations  are subject to the risk of  fluctuations  in the demand for
such products by such authorities.  In addition,  significant portions of PACA's
revenues in recent  years have come from its largest  customer,  the City of New
York.  Revenues from this customer  constituted 5% and 8% of the Company's total
revenues for the years ended December 31, 1995 and 1994,  respectively.  PACA is
deriving a lower share of its revenue from this  customer,  but the loss of this
customer,  if it were not  replaced  by other  customers,  could have an adverse
effect on the Company's financial performance.

         Reliance Upon  Governmental  Spending.  The Armor Group's  products are
sold nationally and  internationally,  primarily to law enforcement agencies and
military  services.  Sales  to  domestic  law  enforcement  agencies,  including
government, security and intelligence agencies, police departments,  federal and
state  correctional  facilities,   highway  patrol  and  sheriffs'  departments,
comprise the largest  portion of the Armor Group's  business.  Accordingly,  any
substantial  reduction in governmental spending or change in emphasis in defense
and law enforcement  programs could have a material  adverse effect on the Armor
Group's business. See "Business - DHB Armor Group - Customers."

         Products Liability.  The products  manufactured by PACA and Point Blank
are used in  applications  where the failure of such  products  could  result in
serious personal  injuries and death. PACA and Point Blank each maintain product
liability insurance in the amount of $1,000,000 per occurrence and $8,000,000 in
the  aggregate  for PACA,  and  $12,000,000  in the  aggregate  for Point Blank,
excluding  legal  fees  which  are  borne  by  the  insurance  carriers,  less a
deductible ($25,000 for PACA,  $100,000 for Point Blank).  There is no assurance
that these  amounts  would be  sufficient  to cover the payment of any potential
claim.  In  addition,  there is no  assurance  that this or any other  insurance
coverage will continue to be available or, if available,  that PACA and/or Point
Blank will be able to obtain it at a reasonable cost. Any substantial  uninsured
loss  would  have to be paid  out of the  assets  of PACA  or  Point  Blank,  as
applicable,  and may have a material  adverse effect on the Company's  financial
condition and operations on a consolidated basis. In addition,  the inability to
obtain  product  liability  coverage  would  prohibit  PACA or Point  Blank,  as
applicable,  from bidding for orders from certain municipal  customers since, at
present, many municipal bids require such coverage, and any such inability would
have a material adverse effect on the Company's  financial condition and results
of operations, on a consolidated basis.

         Limited Sources of Raw Material.  The primary raw material used by PACA
in manufacturing  ballistic-resistant garments is Kevlar(TM), a patented product
of E. I. Du Pont de Nemours  Co.,  Inc.  ("Du  Pont").  Du Pont and its European
licensee are currently the only producers of Kevlar.  PACA  purchases  Kevlar in

the form of woven cloth from two independent  weaving  companies,  each of which
provides more than 10% of PACA's requirements of Kevlar. In the event Du Pont or
its licensee in Europe cease,  for any reason,  to produce and sell Kevlar,  the
Company would be required to utilize  other  fabrics as a  substitute.  PACA has
begun to use  Spectrashield(TM)  and  Spectra  Fibre(TM),  patented  products of
Allied Signal, Inc., as a ballistic-resistant  fabric and has tested a new woven
ballistic-resistant  fabric, to reduce  dependence on Kevlar.  Spectrashield and
SpectraFibre  have been used in combination with Kevlar in approximately  20% of
all vests sold by PACA.  Neither  Spectrashield nor  SpectraFibre,  due to their
respective physical characteristics, is expected to become a complete substitute
for  Kevlar  in  the  near  future.  Approximately  60%  of  Old  Point  Blank's
bullet-resistant garments were made of Twaron, a fabric manufactured by Akxo, an
Israeli company, and the balance of Old Point Blank's bullet-resistant  products
were made with  Spectrashield  or Kevlar.  In the  opinion of  management,  PACA
enjoys a good  relationship  with its  suppliers  of Kevlar,  Spectrashield  and
SpectraFibre,  and the  acquisition  of the Point  Blank  Assets is  expected to
enable the Armor Group to develop and  strengthen  the Armor  Group's  relations
with all its current suppliers. Until the Armor Group secured an adequate supply
of an alternative  fabric and appropriate  ballistic  tests were performed,  its
operations would be severely curtailed and the Armor Group's financial condition
and  operations  would be adversely  affected.  See  "Business - Raw  Materials,
Sources and Availability".

         Competition.   The  ballistic-resistant   garment  industry  is  highly
competitive.  Some competitors have substantially  greater financial  resources,
brand  recognition,   market  share,   marketing  power  and  other  competitive
advantages over the smaller competitors in the business,  including the Company.
The Company  believes that the principal  elements of competition in the sale of
ballistic-resistant  garments are price and quality.  The Company must therefore
maintain  profitable  prices and control  costs and  quality.  As  manufacturing
technology changes,  there can be no assurance that the Company will continue to
be able to manufacture its products at competitive prices.

         Bankruptcies  of Prior Owners of Certain Assets.  The Company  acquired
the assets of NDL from a  debtor-in-possession  under the  Bankruptcy  Code, and
certain assets of Old Point Blank from a trustee in bankruptcy. The prior owners
became unable to utilize the assets in a profitable  business,  and there can be
no assurance that the Company will be able to utilize the assets on a profitable
basis.

RELATING TO THE BUSINESS OF NDL:

         Limited Operating  History.  NDL is a new business with only one year's
operating  history.  NDL has very limited business  experience and is subject to
all the risks in the  establishment of any new business venture.  Therefore,  in
addition  to  other  risk  factors,  the  likelihood  of NDL's  success  must be
considered in light of the problems, expenses,  difficulties,  complications and
delays frequently  encountered in the development of a new business. The Company
entered the protective athletic equipment and apparel business by purchasing the
inventory,  trademarks,  trade names,  equipment,  and certain other assets of a
failed  enterprise from a trustee in bankruptcy.  Senior management of NDL, have
all been hired since January 1, 1995. See "Management"; see, also, "Bankruptcies
of Prior Owners of Certain Assets," above.

         Significant Competition.  The protective athletic equipment and apparel
business is highly  competitive.  NDL believes  that the  principal  elements of
competition  are  price  and  quality.  The major  manufacturers  of  protective
athletic equipment include well-known brands like Everlast, Roller Blade and Ace
Bandage,  and  lesser  known  manufacturers  such as Tru-fit  Manufacturing,  of
Boston, Massachusetts, Stromgren Co., of Kansas City, Missouri, and Mueller Co.,
of Wisconsin.  Some competitors have substantially  greater financial resources,
brand  recognition,   market  share,   marketing  power  and  other  competitive
advantages over the smaller competitors in the business,  including the Company.
There can be no assurance that the Company will be able to compete  successfully
in this business.

RELATING TO OTHER BUSINESS ACTIVITIES:

         New Venture in  Orthopedic  Products.  In late March 1996,  the Company
entered the  orthopedic  products  business by acquiring OPI, which had sales in
its last two  fiscal  years of over  $3,000,000  , and  losses or  approximately
$200,000 and $41,000,  respectively,  in the years ended  September 30, 1995 and
1994. The two former owners  continue to be the senior  executives of OPI. There
can be no assurance that OPI will become  profitable or that its losses will not
grow.

         Possible Acquisition of Unidentified Businesses. The Company intends to
continue to diversify its business  operations through the possible  acquisition
of one or more operating companies. The Company has not presently identified any
specific business or industry in which it intends to expand through the purchase
or development of a business.  Purchasers of the Shares will have no opportunity
to  evaluate  or to  have a  voice  in the  determination  of  the  business  or
businesses that the Company may purchase. In addition,  the Company is presently
a passive  investor in several other public or private  companies and has little
or no control over the business and affairs of such entities. See "Business" and
"Management".
   
         Need  for  Additional  Financing.   The  Company  has,  throughout  its
existence,  obtained funds for  acquisitions and operations from term bank loans
for  periods  of up to a  year,  which  have  been  secured,  in  part,  by  the
controlling  shareholder's  hypothecation of marketable securities. In the past,
the  Company  has  always  been able to roll over such  loans  with new loans at
prevailing  interest  rates.  At the present  time,  it has a term loan from The
Chase Manhattan Bank, N.A.  ("Chase") in the amount of $1,150,000  coming due in
September  1996, and a loan of $1,400,000  from The Bank of New York ("BNY," and
Chase and BNY may be referred to hereinafter,  individually and/or collectively,
as the "Banks")  coming due in December  1996.  There is no  assurance  that the
Company will be able to roll over such term loans as they become due. See, also,
"Financial Accommodations by Related Persons."
    
         Financial  Accommodations  by Related  Persons.  David H.  Brooks,  the
Company's Chairman and principal shareholder,  previously loaned the Company the
funds  necessary to complete the  acquisition  of PACA.  The Company  repaid Mr.
Brooks' loan from the  proceeds of private  placements  completed  in 1993.  Mr.
Brooks and his wife,  Mrs.  Terry  Brooks,  made loans  totaling  $1,140,000  in
connection  with the  start-up of NDL,  and they have  pledged  certain of their
personal assets to guaranty term loans made by the Banks. In connection with the
purchase of the Point Blank  Assets,  Mr.  David H. Brooks made a demand loan in
the amount of $2,000,000,  of which $750,000 is still  outstanding,  so that the
Company is currently  indebted to Mr. and Mrs.  Brooks in the  principal  sum of
$1,890,000.  All term loans from banks  which the  Company  has  obtained  since
inception  have  been  secured,  in part,  by the  hypothecation  of  marketable

securities  owned by Mr. and Mrs.  Brooks.  There can be no  assurance  that the
Company will not require  similar  accommodations  in the future or that Mr. and
Mrs.  David Brooks will be able or willing to do so on terms  acceptable  to the
Company. An entity controlled by Mrs. Terry Brooks and beneficially owned by the
Brooks' minor children leased (as lessor) the facility occupied by NDL and Point
Blank in  Oakland  Park,  Florida.  While the  Company  believes  that no future
transactions  will be  entered  into  between  the  Company  and  its  officers,
directors  or 5%  shareholders  unless  such  transactions  are on terms no less
favorable to the Company than could be obtained from unaffiliated third parties,
any current or future  transactions  between the Company and such affiliates may
involve  possible  conflicts  of  interest.  See  "Management's  Discussion  and
Analysis of Results of Financial Condition and Results of Operations," "Business
- - Properties" and "Certain Transactions".
   

RELATING TO MANAGEMENT:

         Control by  Management.  David H. Brooks  currently  beneficially  owns
approximately  60% of the outstanding  Common Stock.  His brother owns 1,987,500
shares (7.2%),  and each disclaims  beneficial  ownership of shares owned by the
other.  Shareholders do not have cumulative voting rights,  and each shareholder
is  entitled to cast one vote per share on all  matters  submitted  to a vote of
shareholders, including the election of directors, and so shareholders holding a
majority of the  outstanding  shares will be able to elect all of the directors.
Accordingly,  Mr.  David  Brooks  is able to elect all of the  directors  of the
Company  and  generally  direct  the  management  of  the  Company,   and  other
shareholders will be unable to elect any members of the Board of Directors.  See
"Principal Shareholders" and "Description of Securities - Common Stock".
    
         SEC Consent  Decree  Affecting the Chairman.  Mr. David Brooks  entered
into a consent  decree in  December  1992 with the SEC,  together  with  Jeffrey
Brooks, his brother and owner of Jeffrey Brooks Securities,  Inc. ("JBSI").  The
SEC had filed a civil  complaint  in the United  States  District  Court for the
Southern  District of New York (Docket No. 922846)  alleging that an employee of
JBSI was  involved in an unlawful  insider-trading  scheme  allegedly  conducted
through  JBSI and the  filing  of false  information  by JBSI,  which was then a
registered broker-dealer.  The SEC alleged that JBSI did not establish, maintain
or enforce  policies and procedures that are required under Section 15(f) of the
Exchange Act,  designed to detect and prevent  insider trading by an employee of
JBSI, and that JBSI did not make required disclosures under Section 15(b) of the
Exchange  Act. The SEC further  alleged that David  Brooks  exercised  "de facto
control"  of certain  aspects  of JBSI's  operations  and that David  Brooks and
Jeffrey Brooks aided and abetted the reporting  violations of JBSI.  Pursuant to
the settlement of these charges,  without admitting or denying such allegations,
David Brooks,  Jeffrey Brooks and JBSI were assessed an aggregate  civil fine of
$405,000 and were enjoined from future  violations of Section 15(b) and 15(f) of
the  Exchange  Act;  David  Brooks was barred from having any direct or indirect
interest  in, or acting as a  director,  officer or  employee  of,  any  broker,
dealer, municipal securities dealer,  investment advisor, or investment company,
provided  that  David  Brooks is able to apply to become so  associated  after a
five-year  period;  Jeffrey Brooks was  prohibited  from acting in a supervisory
capacity  with  respect  to  any  employee  or  any  broker,  dealer,  municipal
securities dealer,  investment company or investment advisor for a period of one
year,  which ended in December  1993;  and JBSI was  required to  institute  and
maintain  procedures  pursuant to Section  15(f) of the Exchange  Act. Mr. David
Brooks is not under any  prohibition  from  serving as an officer or director of
any  public  company  other than a  registered  broker-dealer  or an  investment

company.   Mr.  Jeffrey  Brooks  is  one  of  the  Selling   Shareholders.   See
"Management,"  "Principal  Shareholders,"  "Certain  Transactions"  and "Selling
Shareholders."

         Reliance Upon Key  Personnel.  The Company is  substantially  dependent
upon the personal efforts and abilities of Mr. David H. Brooks,  Chairman of the
Board and Chief Executive  Officer,  and to a lesser extent,  Ms. Mary Kreidell,
Secretary and Treasurer,  and, at present,  those of Leonard Rosen the President
of PACA, Barry Finn, Chief Executive Officer of NDL, Douglas T. Burns, President
of the Company,  and Col. James Magee,  President of Point Blank.  Should any of
the  members  of the  Company's  senior  management  be unable or  unwilling  to
continue in their present roles,  or should such person  determine to enter into
competition  with  the  Company,  the  Company's  business  could  be  adversely
affected.  Because of the  relatively  small size of the Company,  the loss of a
senior  executive may have a materially  adverse effect upon the Company until a
suitable replacement can be found. See "Business" and "Management".

RELATING TO THE SECURITIES:
   
         Depressive Effect on Market of Untimely Sales by Selling  Shareholders;
Shares  Eligible for Future Sale. The Company has engaged in private  placements
of unregistered securities,  including the Shares covered by this Prospectus, at
prices below  prevailing  market prices for  registered  shares at the times the
private  placements  were  effected.  In March 1996,  the Company issued 270,000
registered  shares to acquire OPI. In October 1995,  the Company  adopted a plan
(the "1995  Stock  Option  Plan" or the  "Plan")  pursuant to which the Board of
Directors  of the  Company is  authorized  to award up to  2,000,000  options to
purchase  Common  Stock  (the  "Plan   Options")  to  officers,   employees  and
independent   contractors  of  the  Company.   The  Company  has  also  filed  a
registration  statement covering the shares (the "Plan Shares") acquirable under
the Plan Options. At the present time, no Plan Options have been awarded.
    
         Exercise of  Outstanding  Warrants May Have Dilutive  Effect on Market.
There  are  presently  outstanding  warrants  or  options   (collectively,   the
"Miscellaneous  Warrants")  to purchase  approximately  4,800,000  shares of the
Company's Common Stock, after giving effect to the 50% Stock Dividend at a price
of $1.33  per  share,  for  various  terms of up to 5 years,  which  are held by
certain  of the  Company's  officers  or  directors  or  their  affiliates.  The
Miscellaneous  Warrants  provide,  during their respective terms, an opportunity
for the holder to profit  from a rise in the market  price of the Common  Stock,
with  resulting  dilution in the  ownership  interest in the Company held by the
then present  shareholders.  Holders of the  Miscellaneous  Warrants  would most
likely exercise them and purchase the underlying Common Stock at a time when the
Company may be able to obtain  capital by a new offering of  securities on terms
more  favorable  than those provided by such  Miscellaneous  Warrants,  in which
event the terms on which the  Company may be able to obtain  additional  capital
would be adversely  affected.  At the present  time,  neither the  Miscellaneous
Warrants nor the shares  underlying  the  Miscellaneous  Warrants are registered
under the Act, but the Company reserves the right to do so at any time.

         Rights of Common  Shareholders May be Affected by Issuance of Preferred
Shares.  The Company's  Delaware  charter  authorizes  the Board of Directors to
issue up to  5,000,000  shares  of  preferred  stock,  $0.001  par  value of the

Company, in such amounts and with such rights to dividends,  voting, conversion,
redemption and other terms as the Board may determine.  No preferred  shares are
presently  issued or  outstanding  . If the Board  were to  authorize  and issue
preferred  shares,  the holders of preferred shares may be entitled to dividends
in preference to the holders of the common stock, may be entitled to preferences
in  liquidation,  and may be  entitled  to voting  rights,  which may affect the
composition  of the Board of Directors.  See  "Dividends"  and  "Description  of
Securities".

         Dividends.  The Company has paid no cash  dividends on its Common Stock
and does  not  anticipate  paying  cash  dividends  on its  Common  Stock in the
foreseeable  future.  The Company's  ability to pay dividends is dependent upon,
among other  things,  future  earnings,  the  operating  results  and  financial
condition of the Company, its capital requirements,  general business conditions
and other  pertinent  factors,  and is subject to the discretion of the Board of
Directors.  The Board is  authorized  to  issue,  at any time  hereafter,  up to
5,000,000  shares of  preferred  stock on such  terms and  conditions  as it may
determine, which may include preferences as to dividends.  Accordingly, there is
no assurance that any dividends will ever be paid on the Company's Common Stock.
See "Certain Market Information and Dividends" and "Description of Securities".

                                 USE OF PROCEEDS

         The Company will not realize any  proceeds  from the sale of the Shares
covered by this Prospectus. See "Selling Shareholders."

                    CERTAIN MARKET INFORMATION AND DIVIDENDS

   
       The Common  Stock of the Company has been traded on the  over-the-counter
market ("OTC Bulletin Board") since September 22, 1993. Prior thereto, there was
no public  market for the Company's  securities.  The bid prices set forth below
represent  quotations by brokers making a market in the Company's  Common Stock,
do  not  include  retail  mark-ups,  mark-downs  or  commissions,  and  may  not
necessarily reflect actual  transactions.  See Business-Recent  Developments-50%
Stock Dividend. Commencing on June 8, 1994, the Company was listed on the Boston
Stock Exchange and traded under the symbol "DHB."
    
                                         Low                High
                                         ---                ----
1994:    1st Quarter                     2.50               5.25
         2nd Quarter                     2.25               4.50
         3rd Quarter                     2.25               3.50
         4th Quarter                     2.00               4.88
1995:    1st Quarter                     2.88               3.75
         2nd Quarter                     2.88               5.63
         3rd Quarter                     4.38               6.00
         4th Quarter                     3.25               4.75
1996:    1st Quarter                     3.00               4.13
   
         2nd Quarter                     4.00              10.00
         3rd Quarter                     5.88              15.75
           (through July 23)            

         On July 1,1996,  the Board of Directors  declared a 50% stock  dividend
payable  on  July  16,  1996  to  holders  of  record  on  July  15,  1996.  See
Business-Recent  Developments-50%  Stock  Dividend.  If  the  Company  generates
earnings, management's policy is to retain such earnings for further development
of its  business.  The payment of cash  dividends in the future will depend upon
the earnings and financial  requirements  of the Company and all other  relevant
factors, including approval of such dividends by the Board of Directors.

         The number of holders of record of the  Company's  Common Stock on July
23, 1996, was 111;  however,  the number of holders of record  includes  several
brokers  and  depositories  for the  accounts  of their  customers.  The Company
estimates that shares of Common Stock are held by  approximately  800 beneficial
owners.
    

                     MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                  FINANCIAL CONDITION AND RESULTS OF OPERATIONS

         The following analysis of the Company's financial condition and results
of  operations  should be read in  conjunction  with the  financial  statements,
including the notes thereto, contained elsewhere in this Prospectus.

General

         The Company is a holding  company which is principally  engaged through
its wholly-owned  subsidiaries in the development,  manufacture and distribution
of  bullet-  and   projectile-resistant   garments,   and  the  manufacture  and
distribution  of  protective  athletic  equipment  and apparel.  (The  Company's
acquisition of a subsidiary  which  manufactures  orthopedic  products  occurred
after the end of the fiscal periods hereinafter  discussed.) In August 1995, the
Company  acquired  certain  assets,  free of all  liabilities  (the "Point Blank
Assets")  of  Point  Blank  Body  Armor,   L.P.,   and  an  affiliated   company
(collectively,  "Old Point  Blank") at an auction held  pursuant to Chapter 7 of
the United States Bankruptcy Code. In late December 1994, the Company started up
its protective  athletic  equipment  business by acquiring the trade  inventory,
work in process, raw materials, trade names and trademarks (the "NDL Assets") of
N.D.L.  Products,  Inc., a Delaware corporation,  at an auction held pursuant to
Chapter 7 of the Bankruptcy Code. In March 1996, the Company acquired Orthopedic
Products,  Inc.  ("OPI"),  which is a manufacturer of orthopedic  products and a
distributor of general medical supplies.  Intelligent Data Corporation ("ID"), a
development  stage  company which is a 98% owned  subsidiary of the Company,  is
engaged  in  the  design  and  production  of  sophisticated  telecommunications
equipment for the remote execution and authentication of documents.  The Company
also owns a minority  interest in several other  companies,  some privately held
and some publicly held, in the pharmaceuticals business, health care, mining and
snowboard manufacturing.  The management of the Company is engaged in the review
of  potential  acquisitions  and  in  providing  management  assistance  to  the
Company's operating subsidiaries.

         The Company  commenced  operations  in November  1992 by acquiring  the
outstanding common stock of PACA, a manufacturer and distributor of bullet-proof
garments and  accessories.  From the  acquisition  of PACA through  December 20,
1994,  i.e., the date of the start-up of NDL, PACA was the Company's only source
of revenue from  operations.  Thereafter,  and to date,  NDL and Point Blank are
also a source of revenue from operations.

         The  discussion  that  follows  must  be  considered  in  light  of the
significant  changes  in the  Company's  business  at the end of  1994,  and the
acquisition  of the Point  Blank  Assets in August  1995,  and should be read in
conjunction  with the financial  statements,  including the notes  thereto.  The
Company's  financial  condition and results of operations in the future may also
be materially affected by the Company's acquisition of OPI in March 1996.

         The Armor Group's  products are sold  nationally  and  internationally,
primarily to law enforcement  agencies and military services.  Sales to domestic
law  enforcement  agencies,  including  government,  security  and  intelligence
agencies, police departments, federal and state correctional facilities, highway
patrol and  Sheriffs'  departments,  comprise  the largest  portion of the Armor
Group's  business.   Accordingly,  any  substantial  reduction  in  governmental
spending or change in emphasis in defense  and law  enforcement  programs  could
have a material adverse effect on the Armor Group's business. The acquisition of
the Point Blank Assets is expected to improve the Company's overall  penetration
of the market for ballistic-resistant garments, equipment and accessories.

Results of Operations

   
         Three Months  ended March 31, 1996,  compared to the three months ended
March 31, 1995. Consolidated net sales of the Company for the three months ended
March 31, 1996,  increased from,  $2,652,000 to  approximately  $7,045,000.  The
increase  was  primarily  due to the  inclusion  of Point  Blank  and  NDL.  The
acquisition of OPI on March 22, 1996  contributed less than $100,000 to sales in
1996. The Company had consolidated net income for 1996 and 1995 of approximately
$581,000 and $30,000,  respectively,  principally because of the appreciation of
marketable securities and increased sales volume.
    
         Gross  profit  in 1996  increased  72%  over  1995 to  $1,950,091.  The
Company's  gross profit ratio  decreased from 43% in 1995 to 27% in 1996; due to
the  diversity  of the product  mix,  certain  products  are being sold at lower
margins.
   
         The Company's  selling,  general and  administrative  expenses for 1996
increased to $1,707,026 from $922,157 in 1995.  However.  as a percentage of net
sales,  expenses  decreased to 24% of net sales in 1996 compared to 37% in 1995.
This decrease  principally  resulted from the  efficiencies of operating NDL and
Point Blank at the same location.
    

         Interest  expense,  net of interest income,  for the three months ended
1996 increased to $68,532 from $21,569 for 1995, principally due to a decline in
interest  income  because  of the use of the  Company's  funds in its  operating
business, and increases in the borrowings of the Company.

         The Company had a net realized loss of $13,985 and an  unrealized  gain
on its  investments  in  marketable  securities of $548,443 for the three months
ended  March 31,  1996,  as compared  to a net  realized  gain of $16,853 and an
unrealized loss of $98,560 for the three months ended March 31, 1995


   
         Year Ended December 31, 1995, compared to year ended December 31, 1994.
Consolidated  net sales of the Company  for the year ended  December  31,  1995,
increased by $5,391,721, or 59% to approximately  $14,494,000.  The increase was
primarily  due to the  inclusion  of Point Blank and NDL. The start-up of NDL on
December 20, 1994,  contributed  less than $100,000 to sales in 1994 as compared
to $4,276,603 in 1995. The Company had  consolidated net income of approximately
$244,000 for 1995, as compared to a  consolidated  net loss of $75,243 for 1994.
The improved results are attributable to the ability to utilize volume discounts
and eliminating duplication of expenses, as well as income derived from the sale
and appreciation of the Company's marketable securities.
    
         Gross profit in 1995 increased to $5,405,477,  an increase of 119% over
1994.  The  Company's  gross profit ratio  increased  from 27% in 1994 to 37% in
1995,  primarily  because of the products  sold by Point Blank  yielded  greater
margins.
   
         The Company's  selling,  general and  administrative  expenses for 1995
increased to $5,140,399 from $2,250,550 in 1994.  These expenses as a percentage
of net  sales  were  35% in 1995,  compared  to 25% in 1994.  The  increase  was
attributable  to costs  associated  with  move of Point  Blank  and NDL into the
present location and other nonrecurring expenses.
    
         Interest  expense,  net of  interest  income,  for  1995  increased  to
$261,829 from $78,602 for 1994,  principally due to a decline in interest income
because  of the  use of the  Company's  funds  in its  operating  business,  and
increases in the borrowings of the Company.

         The Company had a net realized gain of $675,743 and an unrealized  gain
on its  investments  in  marketable  securities  of $347,817  for the year ended
December  31,  1995,  as compared  to a net  realized  loss of  $360,817  and an
unrealized loss of $293,854 for the year ended December 31, 1994.

         Year ended  December 31, 1994,  compared to the year ended December 31,
1993.  Consolidated  net sales of the  Company for the year ended  December  31,
1994,  increased by $1,995,000 (28%) to approximately  $9,102,000.  The increase
was primarily due to higher unit sales of ballistic- resistant vests and related
products by PACA.  The start-up of NDL on December 20,  1994,  contributed  less
than  $100,000  to sales in 1994.  The Company  had a  consolidated  net loss of
approximately  $75,000  for 1994,  as  compared  to  consolidated  net income of
$231,000  for  1993,  principally  because  of the  costs of ID's  research  and
development on telecommunication products.

         Gross profit in 1994 increased to  $2,480,756,  an increase of 46% over
1993.  The  Company's  gross profit ratio  increased  from 24% in 1993 to 27% in
1994, primarily because of the mix of products sold in 1993 versus 1994.

         The Company's  selling,  general and  administrative  expenses for 1994
increased to $2,250,650 from $1,645,921 in 1993.  These expenses as a percentage
of net sales were 25% in 1994,  compared to 23% in 1993,  principally because of
the  acquisition  of  ID in  April  1994.  In  1994,  the  Company  wrote  off a
loan-receivable of approximately $58,000, which was made to the corporation from
which the Company  acquired PACA.  The loan was secured by accounts  receivable,
inventory  and a  personal  guaranty  from an officer  of the  corporation.  The
corporation  became  insolvent and ceased doing business.  After all attempts to
collect the debt out of the  security,  including  the personal  guaranty,  were
unsuccessful, the loan was written off.

         Interest expense, net of interest income, for 1994 increased to $65,072
from $31,533 for 1993,  principally  due to a decline in interest income because
of the use of the Company's  funds in its operating  business,  and increases in
the interest rates available to the Company.

         The Company had a net realized loss of $360,817 and an unrealized  loss
on its  investments  in  marketable  securities  of $293,854  for the year ended
December  31,  1994,  as compared  to a net  realized  gain of  $196,063  and an
unrealized loss of $19,239 for the year ended December 31, 1993.

         Liquidity  and  Capital   Resources.   The  Company's  primary  capital
requirements  over the next twelve months are to assist PACA, Point Blank,  NDL,
OPI, ID and Media in financing their working capital  requirements,  and to make
possible  acquisitions.  PACA,  Point  Blank,  NDL and OPI  sell  most of  their
products on 60 - 90 day terms,  and OPI sells most of its  products on 30-60 day
terms, and working capital is needed to finance the  receivables,  manufacturing
process and inventory.

   
         The Company's principal sources of cash to date have been proceeds from
private  offerings  of the  Company's  securities,  and, as more fully set forth
below,  term bank loans of up to a year's  duration,  guaranteed by Mr. David H.
Brooks,  Chairman of the Board, and certain affiliated  persons.  At the present
time,  the Company is  obligated  on a note due in  September  1996 to the Chase
Manhattan Bank ("Chase") in the principal sum of $1,150,000  bearing interest at
6.255%  per  year,  and on a note due in  December  1996 to the Bank of New York
("BNY"),  bearing  interest at 6.43% per year.  The Chase loans are secured by a
security  interest in the  marketable  investment  securities of the Company and
certain  marketable  investment  securities  of the majority  shareholders.  The
Company  expects to renew these loans, at prevailing  interest rates,  when they
become  due. Of the  proceeds  drawn down to date,  $1,400,000  were used by the
Company to refinance PACA's  obligations to another financial  institution,  and
$1,150,000  were used to purchase  the NDL Assets and  provide NDL with  working
capital. In 1995, the Company realized $815,000 from the exercise of outstanding
Redeemable Warrants.

         Mr. David H. Brooks, Chairman of the Board, and/or his wife, Mrs. Terry
Brooks, made term loans due in April 1997 of $1,140,000,  bearing interest at 9%
per year, and entered into a collateral agreement [third party] (the "Collateral
Agreement")  with Chase to pledge  certain  marketable  securities  owned by Mr.
Brooks and Mrs. Brooks to partially secure the term loans and other  obligations
of the Company to Chase. In exchange for this, the Company granted to Mrs. Terry
Brooks,  on December 20, 1994,  5-year warrants to purchase  3,750,000 shares of
the Company's  Common Stock after giving effect to the 50% Stock Dividend,  at a
price of $1.33 per share. The warrants contain  provisions for a one-time demand
registration, and piggyback registration rights. All of the aforesaid loans were
made directly to the Company, and the Company has lent the loan proceeds to NDL.
Mr.  David  Brooks  also lent  $2,000,000  to the  Company to provide  the major
portion of funds needed to purchase the Point Blank Assets, of which $750,000 is
currently  outstanding.  Mr. and Mrs.  Brooks have also pledged certain of their
personal  assets  to secure  the BNY  Loan.  See  "Principal  Shareholders"  and
"Certain Transactions."
    
         In  connection  with  the  start-up  of  NDL,  the  Company   relocated
substantially  all the NDL Assets to a 67,000  square foot office and  warehouse
facility located at 4031 N.E. 12th Terrace,  Oakland Park,  Florida 33334, which
is now owned by  affiliates  of Mr.  Brooks.  That facility will also be used by
Point Blank and ID. See "Properties - NDL Facility."

   
         The  Company's  consolidated  working  capital at December 31, 1995 and
1994 were  $6,526,004  and  $5,202,592  respectively,  and its ratio of  current
assets to  current  liabilities  was 1.85:1 and  2.55:1,  respectively,  on such
dates. The Company believes that it has sufficient resources to meet its working
capital requirements for the next twelve months.
    
         ID's working capital  requirements are to finance the manufacturing and
marketing  costs  associated  with  its  initial   product,   and  research  and
development  costs associated with product  enhancements and new products.  ID's
principal sources of working capital will be borrowings. Media's working capital
requirements will be determined as different avenues for the exploitation of its
film library are researched  and developed.  The film library is not expected to
bring in significant  revenues to the Company.  The Company believes that it has
sufficient funds to meet Media's anticipated needs for the next twelve months.

         The Company invested approximately $3,316.750 (as of March 31, 1996, on
a historical  cost basis) in the securities of certain  privately held companies
and  restricted  securities of certain public  companies,  which are included in
"Investments in Non-marketable Securities" on the Company's balance sheet.

         Effect of Inflation and Changing Prices. The Company did not experience
increases  in raw  material  prices  during the year ended  December 31, 1995 or
1994, or in the first quarter of 1996. The Company  believes  PACA,  Point Blank
and NDL will be able to increase  prices on their  products to meet future price
increases in raw materials, should they occur.


                                   BUSINESS

History

         The Company was originally  incorporated  as a New York  corporation in
1992, to acquire PACA, which  manufactures  and distributes  ballistic-resistant
equipment   and  apparel  and  related   products   used  by  police  and  other
law-enforcement   and  security   personnel.   Effective  April  17,  1995  (the
"Reincorporation  Date"),  pursuant to the authorization of the security holders
of the  Company,  the  Company was  reincorporated  (the  "Reincorporation")  in
Delaware.  Any  reference  in this  Prospectus  to the  Company as of or for any
period  ending  prior  to  the  Reincorporation   Date  includes  the  New  York
corporation. Under the terms of the Reincorporation, the Delaware corporation is
the successor in interest to all the rights,  interests,  assets and liabilities
of the New  York  corporation.  Holders  of  certificates  which,  prior  to the
Reincorporation   Date,  evidenced  securities  of  the  New  York  corporation,
automatically  become  holders of a like number of  securities  of the  Delaware
corporation and are entitled  (subject to compliance with customary  procedures)
to  exchange  their  certificates  for  certificates   evidencing  the  Delaware
corporation.

         The Company acquired certain assets of NDL from a  debtor-in-possession
under the Bankruptcy  Code, and certain assets of Old Point Blank from a trustee
in  bankruptcy.  The prior  owners  became  unable to  utilize  the  assets in a
profitable business, and there can be no assurance that the Company will be able
to  utilize  the  assets on a  profitable  basis.  Management  believes  that it
purchased  the NDL Assets and the Point Blank Assets at  substantial  discounts,
because the  sellers  were  trustees  in  bankruptcy.  Though  these  discounted
purchases  do not assure that the Company  will be able to utilize  these assets
profitably,  the  discounted  purchase  prices  lower  the  Company's  financial
requirements for starting up or expanding its operating businesses.

   
                        DECLARATION OF 50% STOCK DIVIDEND
Recent Developments

         On July 1, 1996,  the Board of Directors of the Company  declared a 50%
Stock Dividned (the "Stock Dividend")  payable on July 16, 1996, to shareholders
of record as of July 15,1996.  As a result  thereof,  the number of  outstanding
shares of the Common stock has been  increased  from  15,303,019 to  22,954,529.
Except where specifically  noted, all information in this Prospectus (other than
the financial  statements  beginning on Page F-1) about shares outstanding,  per
share financial  information,  share prices, option prices,  warrant prices, and
the like have been  restated  to give  effect  to the  Stock  Dividend  as if it
occurred  prior to the date or period for which such  information is reported or
disclosed herein. The Summary Financial  Information on page 7 has been adjusted
to give  effect  to the Stock  Dividend.  The  Company  will pay cash in lieu of
fractional  shares  issuable  on account of the Stock  Dividend;  the  aggregate
amount of such payments is not expected to be material
    
         Point Blank Body Armor,  Inc. and DHB Armor Group, Inc. In August 1995,
the  Company,  through a wholly owned  subsidiary  now known as Point Blank Body
Armor, Inc., a Delaware corporation (hereinafter,  "Point Blank"), acquired from
a trustee in bankruptcy  substantially all the assets (the "Point Blank Assets")
of Point Blank Body Armor, L.P. and an affiliated  company  (collectively,  "Old
Point  Blank"),  for a cash  payment of  $2,000,000.  Prior to the filing of the
petition in bankruptcy, Old Point Blank had been a leading U. S. manufacturer of
bullet-resistant garments and related accessories.  PACA and Point Blank are now
wholly  owned by DHB Armor  Group,  Inc.,  a Delaware  corporation  (the  "Armor
Group"), which is a wholly owned subsidiary of the Company.

         In 1990,  in  connection  with  certain  transactions,  the Armor Group
entered into an agreement with American Body Armor & Equipment,  restricting the
Company's  right to sell  products  outside  the  United  States  and to certain
domestic  distributors  prior to 2000. In August 1995,  in  connection  with the
settlement of a lawsuit brought by PACA against American Body Armor & Equipment,
Inc., the Armor Group purchased from American Body Armor & Equipment,  Inc., the
domestic and international  non-competition agreement for total consideration of
$250,000,  thereby  terminating  this agreement and the restriction on the Armor
Group against international sales.

         NDL Products,  Inc. On December 20, 1994, the Company,  through a newly
organized, wholly owned subsidiary, DHB Acquisition, Inc. a Florida corporation,
purchased  (the  "Transaction")  the  assets  (the  "NDL  Assets"),  free of all
liabilities,  of N.D.L. Products, Inc., a Delaware corporation and of its wholly
owned  subsidiaries  (collectively,   the  "Seller"),  for  a  cash  payment  of
$3,080,000.  Prior to the  Transaction,  the Seller  was a  debtor-in-possession
under Chapter 11 of the United  States  Bankruptcy  Code.  The  transaction  was
consummated pursuant to an order of the United States Bankruptcy Court, Southern
District of Florida, dated December 20, 1994.

         The  Seller  was  engaged  in  the  manufacture  and   distribution  of
protective  athletic apparel and equipment,  such as elbow,  breast, hip, groin,
knee,  shin and ankle supports,  and wrist,  elbow,  groin and knee braces.  The
Company  changed the name of DHB  Acquisition,  Inc.,  to "NDL  Products,  Inc."
(hereinafter, "NDL"), in order to use the NDL Assets to start up a business as a
manufacturer  and  distributor of specialized  protective  athletic  apparel and
equipment.

         The  NDL  Assets  consisted  of  cash,  accounts  receivable,   prepaid
expenses,    inventory    (including   finished   goods,   raw   materials   and
work-in-process),   machinery  and   equipment,   customer  lists  and  customer
information,  and 80% of the  outstanding  ordinary  shares of NDL Products PTE,
Ltd., a Singapore  corporation.  The assets also include  trademarks and patents
covering a variety of protective athletic equipment. See "NDL Products, Inc."

         Orthopedic  Products.   The  Company  has  very  recently  entered  the
orthopedic  products business by acquiring the outstanding capital stock of OPI.
The Company issued 180,000 shares of its registered  Common Stock in March 1996,
in two transactions,  in exchange for all the outstanding  capital stock of OPI.
The former  owners of the OPI capital  stock  continue to be officers of OPI. In
each of the years ended  September 30, 1995 and 1994, OPI had sales in excess of
$3,000,000 and losses of approximately $200,000 in 1995 and $41,000 in 1994.

         Other Investments.  The Company's investments in securities as of March
31,  1996,  were  approximately  $3,566,750  on a historical  cost basis.  These
investments are non-controlling minority positions in a number of private and/or
public companies,  with a view to hold some of these positions for not more than
4 years.  These  companies  are  engaged in a variety of  businesses,  including
health  care,   pharmaceuticals  and  medical  diagnostics,   telecommunications
equipment, and mining.
   
         Merger  with Lehigh  Group.  On July 8, 1996 The Company and the Lehigh
Group,  Inc.  ("Lehigh")  entered into a definitive merger agreement whereby the
Company would merge into a wholly-owned  subsidiary of Lehigh.  If the merger is
approved by the  shareholders  of the Company and Lehigh then upon completion of
the proposed  transaction,  the shareholders of the Company would receive shares
of Lehigh which would represent  approximately 97% of the issued and outstanding
shares of Lehigh,  with the balance to be owned by the officers and shareholders
of Lehigh including current directors of Lehigh.
    
         Lehigh  whose  common  stock is listed on the New York Stock  Exchange.
Lehigh is engaged in the  distribution  of  electrical  supplies  for export and
import throught its wholly-owned  subsidiary Hall-Mark Electrical Supplies Corp.
The proposed  transaction  is subject to among other  things the  execution of a
formal agreement approval by the shareholders of the Company and Lehigh, receipt
of all necessary  corporate and  regulatory  approvals and an examination of the
properties  and books of each company by the other.  There is no assurance  this
transaction will be consummated. 

       The Company  intends to continue to evaluate and consider the  acquistion
of  additional  businesses  which  may or  may  not be  related  to its  current
businesses.  Except as set forth above, The Company is not currently involved in
any substantive negotiations for purchasing any business or group of assets.

   
    

DHB Armor Group

         The Company  entered the  body-armor  business by acquiring PACA at the
end of 1992. PACA is engaged in the development, manufacture and distribution of
bullet-, bomb- and  projectile-resistant  garments,  including  bullet-resistant
vests,  fragmentation-protective  vests,  bullet-resistant blankets and tactical
load-bearing  vests. In addition,  PACA distributes  other ballistic  protection
devices, including helmets, face masks and trauma shields, manufactured by other

companies.  In August 1995, the Company,  through a wholly owned  subsidiary now
known as Point Blank Body Armor, Inc., a Delaware  corporation  ("Point Blank"),
acquired from a trustee in bankruptcy  certain assets (the "Point Blank Assets")
of Point Blank Body Armor, L.P., and an affiliated company  (collectively,  "Old
Point Blank"),  for a cash payment of  $2,000,000,  which was provided by a loan
from Mr. David Brooks.  Prior to the filing of the petition in  bankruptcy,  Old
Point Blank had been a leading U.S.  manufacturer of bullet- resistant  garments
and related accessories.  PACA and Point Blank are now wholly owned by DHB Armor
Group, Inc., a Delaware corporation (the "Armor Group"), which is a wholly owned
subsidiary of the Company.

         History. PACA was incorporated in January 1975 in New York. In November
1987, PACA underwent a reorganization in bankruptcy, and thereafter was owned by
three other corporate owners.  The Company acquired all the outstanding stock of
PACA from The Thunder Group in November 1992.  PACA does not have any continuing
relationship  with any of its prior corporate  owners. A wholly owned subsidiary
of the  Company  now known as Point  Blank Body  Armor,  Inc.  ("Point  Blank"),
acquired the Point Blank Assets in August 1995.

         Products. PACA manufactures two basic types of body armor:  concealable
armor, which is generally  intended to be worn beneath the user's clothing,  and
tactical armor, which is worn externally and is designed to protect against more
serious ballistic  threats.  Both types of armor are manufactured using multiple
layers of Kevlar and/or a combination of Kevlar, Spectrashield and Spectra Fibre
ballistic  fabric,  then covered and fully enclosed in an outer carrier.  During
fiscal 1994,  body armor  constituted  more than 90% of the Company's  sales, as
compared to 96% in fiscal 1993. Old Point Blank  manufactured  and distributed a
similar - but broader - line of products,  primarily using a ballistic resistant
fabric known as Twaron and the Armor Group expects to manufacture and distribute
substantially all products previously  manufactured by Old Point Blank. Although
some  products of Point Blank and PACA are  competitive  with each other,  brand
recognition,  brand loyalty and  distribution  channels are expected to minimize
the extent to which products of the two companies may impact each other's sales.

         Concealable  vests are  contoured to closely fit the user's body shape.
PACA and Point  Blank each sell a line of vests  designed  specifically  for the
body shapes of women users.  Male vests are  manufactured  in standard sizes and
may  also  be  custom-made.   Vests  are  fastened  using  Velcro-brand  elastic
strapping. Concealable vests may be supplied with a shock plate or Spectrashield
trauma plate,  which is a light insert  designed to enhance  protection of vital
areas.  Vests may be  supplemented  with  additional  armor plate made of either
metal or ceramic to withstand  greater  threat levels than the vest is otherwise
designed to protect against.  PACA's wholesale prices for its concealable  vests
range from approximately $150 to approximately $475. Old Point Blank's wholesale
prices for its concealable vests ranged from approximately $175 to $475, and the
Armor Group expects to continue these prices.

         Tactical  vests are  designed to give  all-around  protection  and more
coverage around the neck,  shoulders and kidneys than concealable vests. A groin
protector is a popular  accessory.  These vests contain  pockets to  incorporate
small  panels   constructed  from  high-alumina   ceramic  tiles  which  provide
additional  protection  against rifle fire.  Tactical vests come in a variety of
styles, including tactical assault vests, high-coverage armor, and flak jackets,
each of which is  manufactured  to protect  against varying degrees of ballistic
threat.  PACA's wholesale prices of these products range from approximately $370
to  approximately  $1200.  Old Point Blank's  wholesale  prices for its tactical
garments ranged from approximately $295 to $1025, and the Armor Group expects to
continue these prices.

         The Armor Group's other  body-armor  products include a tactical police
jacket, military field jacket, executive vests, NATO-style vests,  fragmentation
vests and attack vests. Bomb and  fragmentation  vests and parts are designed to
specifications  in  U.S.  government   contracts  to  offer  protection  against
materials and velocities  associated with the fragmentation of explosive devices
such as grenades and artillery shells. In general, concealable vests sold to law
enforcement  agencies  and  distributors  are  designed to resist  bullets  from
handguns.  Bomb gear  utilizes a variety of designs and  materials  and patterns
slightly different from bullet-resistant vests. PACA also manufactures a variety
of  accessories  for use with its  body-armor  products;  Old  Point  Blank  did
likewise, and Point Blank expects to continue to manufacture and distribute such
products.

         Potential Product Liability.  The products  manufactured or distributed
by the Armor Group, e.g.,  bullet-resistant  vests, are used in situations which
could result in serious personal  injuries and death,  whether on account of the
failure of such  products,  or  otherwise.  PACA and Point  Blank each  maintain
product  liability  insurance in the amount of $1,000,000  per  occurrence,  and
$8,000,000 in the aggregate for PACA, and $12,000,000 in the aggregate for Point
Blank excluding legal fees,  which are borne by the insurance  carriers,  less a
deductible ($25,000 for PACA,  $100,000 for Point Blank).  There is no assurance
that these amounts would be  insufficient  to cover the payment of any potential
claim..  In  addition,  there is no assurance  that this or any other  insurance
coverage will  continue to be available  or, if  available,  that PACA and Point
Blank would be able to obtain it at a reasonable cost. Any substantial uninsured
loss would have to be paid out of PACA's or Point Blank's assets, as applicable,
and may have a material adverse effect on the Company's  financial condition and
results of operations on a  consolidated  basis.  In addition,  the inability to
obtain  product  liability  coverage  would  prohibit  PACA or  Point  Blank  as
applicable, from bidding for orders from certain governmental customers, because
many governmental agencies require such coverage,  and any such inability to bid
would have a material  adverse effect on the Company's  financial  condition and
results of operations on a consolidated basis.

         Raw Materials and Manufacturing.  PACA and Point Blank each manufacture
substantially all of their respective  bullet-,  bomb- and  projectile-resistant
garments and other  ballistic-protection  devices. The primary raw material used
by PACA in manufacturing ballistic-resistant garments are Kevlar(TM), a patented
product  of  E.C.  Du  Pont  de  Nemours  &  Co.,  and   Spectrashield(TM)   and
SpectraFibre(TM),  which are patented products of Allied Signal. Old Point Blank
uses Twaron, a fabric  manufactured by Akxo, an Israeli company, in about 60% of
its bullet-resistant garments, and the balance of Point Blank's bullet resistant
products  are  made  with  Spectra  or  Kevlar.  Currently,   Spectrashield  and
SpectraFibre are used in approximately  20% of all vests made by PACA. The Armor
Group purchases cloth woven from these materials from three independent  weaving
companies.  See "Raw Materials,  Sources and Availability".  The woven fabric is
placed on tables,  layered over patterns for a particular component of a garment
(for example,  the front or back of a vest), cut using electric knives, and then
stitched together.  The Armor Group utilizes several hundred patterns based upon
size, shape and style (depending upon whether the garment is a bullet-, bomb- or
fragmentation-resistant garment). The various components of the garment are then
sewn together to create the finished  product.  Kevlar,  Spectrashield,  Spectra
Fibre and Twaron differ in their  pliability,  strength and cost,  such that the
materials  are  combined  to suit a  particular  application.  In the opinion of
management,  PACA  enjoys a good  relationship  with  its  suppliers  of  Kevlar
Spectrashield  and  SpectraFibre  The  acquisition  of the Point Blank Assets is
expected to enable the Armor Group to develop and  strengthen its relations with
all its current suppliers. If, however, Du Pont or its European licensee were to

cease,  for any reason,  to  manufacture  and  distribute  the  bullet-resistant
fabrics,  the Armor Group would be required to utilize  other  fabrics,  and the
specifications  of some of the Armor Group's products would have to be modified.
Until the Armor Group selected an alternative  fabric and appropriate  ballistic
tests were performed,  its operations would be severely  curtailed and the Armor
Group's  financial  condition  and  results  of  operations  would be  adversely
affected.

         The Armor Group  purchases  other raw materials used in the manufacture
of their products from a variety of sources and believes  additional  sources of
supply for these materials are readily available.

         Customers.  PACA's  products are sold  principally to United States law
enforcement  agencies  and the  military.  Sales  to  domestic  law  enforcement
agencies,  security and intelligence agencies,  police departments,  federal and
state  correctional  facilities,   highway  patrols  and  sheriffs'  departments
accounted for 29% and 51%,  respectively,  of the Armor Group's revenues in each
of the years ended December 31, 1995 and 1994.  One customer,  the New York City
Police Department, accounted for approximately 5% and 8% of PACA's sales for the
years ended December 31, 1995 and 1994,  respectively.  That customer  requested
bids for 1995 and 1996,  and PACA is the  successful  bidder  for a  significant
portion of the contract.  The loss of any one customer  would not be expected to
have a significant impact on the Armor Group's continuing financial results, due
to the Armor Group's  constant  submission of bids for new contracts.  Old Point
Blank had domestic and international customers.

         Sales to the United States armed forces  directly or as a subcontractor
accounted  for 5% of revenues in 1995,  compared to only 1% of revenues in 1994,
and 22% of PACA's total revenues in 1993.

         Substantially all sales by PACA to the armed services and other federal
agencies are made pursuant to a standard  purchasing  contract  between PACA and
the General Services Administration of the Federal Government, commonly referred
to as a "GSA Contract".  PACA also responds to invitations by military  branches
and government agencies to bid for particular orders.

         PACA and Point Blank,  as GSA Contract  vendors,  are obligated to make
all sales pursuant to such contract at its lowest unit price. PACA's current GSA
Contract  expires July 31, 1996,  while Point Blank's contract is from August 1,
1996 through August 1997. The contracts  contain a maximum single order limit of
$300,000.

         During the years ended  December  31, 1995 and 1994,  commercial  sales
(i.e.,  sales  to   non-governmental   entities)  accounted  for  52%  and  38%,
respectively, of PACA's revenues.

         Marketing and  Distribution.  PACA employs 1 sales manager,  2 customer
support  representatives,  2 regional sales  managers and 17  independent  sales
representatives  who are paid solely on a commission basis.  These personnel are
responsible for marketing  PACA's  products to law  enforcement  agencies in the
United States. These individuals often call upon personnel within these agencies
who are  responsible  for  making  purchasing  decisions  in  order  to  provide
information  concerning  PACA's  products.  Sales  are  made  primarily  through
independent local distributors. However, in areas in which there are no suitable
distributors,  PACA will fill orders directly.  The start-up of Point Blank Body
Armor,  Inc., is expected to lessen the Armor  Group's  dependence on any single
customer, but that objective may not be achieved in the current year.

         Substantially all of PACA's advertising is directed toward domestic law
enforcement  agencies in the form of catalogues and trade shows. PACA advertises
its products  primarily in law  enforcement  trade magazines and at trade shows.
During the years ended December 31, 1995 and 1994, advertising expenditures were
$72,000 and $117,000, respectively.

         Government  and  Industry   Regulations  and  Standards.   Bullet-  and
bomb-resistant garments and accessories manufactured and sold by the Armor Group
are  not  currently  the  subject  of  government   regulations.   However,  law
enforcement  agencies and the military  publish  invitations  for bidding  which
specify certain  standards of performance which the bidders' products must meet.
The  National  Institute  of Justice,  under the  auspices of the United  States
Department  of  Justice,  has  issued a  revised  voluntary  ballistic  standard
(NIJ0101.03) for  bullet-resistant  vests of several categories.  PACA regularly
submits its vests to independent  laboratories for ballistic  testing under this
voluntary  ballistic  standard  and all of its  products  have,  at the  time of
manufacture,  met or exceeded  such  standards in their  respective  categories.
Point Blank will follow similar practices.

         In  addition,  bullet-resistant  garments  and  hard-armor  inserts are
regularly submitted by PACA for rating by independent laboratories in accordance
with a test commonly  referred to as V50. This test involves exposing the tested
item to blasts of fragments of  increasing  velocity  until 50% of the fragments
penetrate the materials.  The tested item is then given a velocity  rating which
may be used by  prospective  purchasers in assessing the  suitability  of PACA's
products for a particular  application.  Point Blank will perform  similar tests
internally, rather than retaining an independent testing laboratory.

         Competition.   The  ballistic-resistant   garment  business  is  highly
competitive  and the number of United  States  manufacturers  is estimated to be
less  than 20.  Management  is not aware of  published  reports  concerning  the
market,  and most  companies are privately  held.  Nevertheless,  PACA believes,
based upon its experience in the industry, that the largest manufacturer was Old
Point Blank prior to its filing for  Liquidation  under  Chapter 7 of the United
States Bankruptcy Code. The Company  therefore  believes that as a result of its
purchase  of the Point  Blank  Assets,  it is  positioned  to become the largest
manufacturer  of  ballistic-resistant  garments  in the  United  States.  In the
future,  the Company may face other and  unknown  competitors,  some of whom may
have  substantially  greater  financial,  marketing and other resources than the
Company.

         The Armor Group believes that the principal  elements of competition in
the sale of  ballistic-  resistant  garments are price and quality.  In dealings
with law  enforcement  agencies and the  military,  PACA and Point Blank bid for
orders in response to invitations for bidding which set forth specifications for
product performance. The Armor Group believes its products are competitive as to
both price and quality  with the  products  of its  competitors  having  similar
ballistic  capabilities and that its ability to remain competitive in pricing is
due to its relatively lower labor and production costs. In addition, the Company
believes  that the Armor Group  enjoys a favorable  reputation  in the  industry
after 17  years of  supplying  federal,  state  and  municipal  governments  and
agencies. These factors, combined with the financial resources made available to
the Armor Group by the Company,  have permitted it, and are expected to continue
to permit it, to reduce interest  expenses,  improve  production  efficiency and
capacity,  control  purchasing  costs  and  permit  the Armor  Group to  compete
favorably.

         In March 1990, before PACA was controlled by the Company,  PACA entered
into an agreement with American Body Armor and Equipment, Inc., which prohibited
PACA, for a period of ten years ending March 2000, from soliciting business from
American Body Armor's twelve largest domestic distributors, nor may PACA solicit
business outside the United States relating to the  manufacturing,  distribution
or   sale   of   projectile-resistant   garments   and   materials   and   other
ballistic-protection  devices, including without limitation personal body armor.
In August  1995,  PACA  entered  into an  agreement  which  terminated  all such
restrictions, for a payment of $250,000, which was expensed in the quarter ended
September 30, 1995.

         The Armor Group's Backlog. As of December 31, 1995, the Armor Group had
a backlog of approximately  $4,100,000, as compared to $1,083,000 as of December
31, 1994, at which time the Company had not yet acquired the Point Blank Assets.
Backlog at any one date is not a  reliable  indicator  of future  sales or sales
trends.

         In addition to the  backlog,  which  represents  orders  believed to be
firm, from time to time PACA receives contract awards for municipal orders which
may be placed  over an  extended  period of time.  The actual  dollar  amount of
products  to be  delivered  pursuant  to this and  similar  contracts  cannot be
accurately predicted and is generally excluded from reported backlog.

         Employees.  As of March 31, 1996,  there were two officers of the Armor
Group,  16  persons  employed  in  supervisory  capacities,   196  employed  for
manufacturing,  shipping and warehousing,  and 12 are office  personnel.  All of
Armor Group's  employees  are employed full time. In the opinion of  management,
the Armor Group enjoys good relationships with its employees.

NDL PRODUCTS, INC.

         On December 20, 1994, the Company,  through a wholly-owned  subsidiary,
acquired  the NDL  Assets for a cash  payment of  $3,080,000,  and  renamed  the
acquiring  subsidiary  "NDL  Products,  Inc." NDL is  engaged in  business  as a
manufacturer and distributor of specialized  protective  athletic  equipment and
apparel.

         NDL's protective  sports apparel and fitness products and related items
are  sold  under  the  brand  names  NDL(TM),  Grid(TM),  Dr.  Bone  Savers(TM),
Hitman(TM)  and Flex  Aid(TM).  NDL has  hired  new  executives  for  sales  and
marketing,  production, and new product research and development.  NDL has moved
its corporate,  manufacturing and warehouse operations into a single building in
Oakland Park, Florida. See "Properties - NDL Facility."

         NDL's Marketing and  Distribution.  NDL employs 2 sales  executives who
supervise  30  independent  sales  representatives  who  are  paid  solely  on a
commission  basis,  and who are  responsible  for sales  throughout  the  United
States,  Western  Europe,  Asia,  the  Middle  East  and  Latin  America.  These
representatives  call  on  customers,  who are  generally  major  retailers  and
distributors. NDL also sells to local distributors and has a telemarketing staff
of 4. NDL is evaluating and developing its marketing and sales strategies.

         NDL's Potential Products Liability.  Some of the products  manufactured
or distributed  by NDL are used in situations  where serious  personal  injuries
could occur,  whether on account of the failure of NDL's  products or otherwise.
NDL  maintains  product  liability  insurance  in the amount of  $2,000,000  per
occurrence and $2,000,000 in the aggregate,  including legal fees,  subject to a
$1,000  deductible.  There  can be no  assurance  that  these  amounts  would be

sufficient to cover payment of potential  claims,  and there can be no assurance
that this or any other insurance coverage would continue to be available,  or if
available,  that  NDL  would  be able  to  obtain  it at  reasonable  cost.  Any
substantial  uninsured  loss would have to be paid out of NDL's assets and could
have a material adverse effect on the Company's  financial condition and results
of operations.

ORTHOPEDIC PRODUCTS, INC.

         In March 1996, the Company  acquired all the outstanding  capital stock
of  Orthopedic  Products,  Inc.,  a Florida  corporation.  OPI is engaged in the
manufacture and sale of orthopedic  products,  and the  distribution and sale of
general medical supplies to orthopedists,  orthopedic clinics, hospitals, sports
medicine centers and orthopedic medical practices.

         As of March 31, 1996, OPI's has two officers,  three people employed in
supervisory capacities, 24 employed for manufacturing, shipping and warehousing,
and four office personnel.

         Some of the products  manufactured  or  distributed  by OPI are used in
situations  where serious personal  injuries could occur,  whether on account of
the failure of OPI's  products or otherwise  OPI  maintains  products  liability
insurance in the amount of  $1,000,000  per  occurrence,  and  $1,000,000 in the
aggregate, including legal fees, subject to a $1,000 deductible.

         There can be no assurance  that these  amounts  would be  sufficient to
cover payment of potential claims and there can be no assurance that this or any
other insurance coverage would continue to be available,  or if available,  that
OPI would be able to obtain it at reasonable  cost.  Any  substantial  uninsured
loss would have to be paid out of OPI's assets and could have a material adverse
effect on the Company's financial condition and results of operation.

OTHER CONTROLLED INVESTMENTS

         Intelligent Data Corporation, a Nevada corporation, was incorporated in
December 1992 and is a  development-stage  company.  The Company owns 98% of the
outstanding  common  stock of ID. The balance of ID's common stock is owned by 5
investors. ID is engaged in developing sophisticated  telecommunications systems
for remote  document  signature and  authentication,  remote issuance of bank or
brokerage  cashier's  checks and the  facilitation of COD payment  transactions.
This technology is sometimes  referred to as "virtual  writing." ID is currently
exploring methods by which it can complete the development of products and bring
them to  market.  The book  value  of ID's  equipment  and  fixed  assets,  when
consolidated with the Company's assets, is not material.

         There are,  potentially,  numerous applications of ID's virtual writing
technology  which may be conceived and  developed in the future.  At the present
time,  ID does not have any formal  agreements  with anybody to market  specific
products.  To be  successful,  management  of the Company  believes that it must
develop  contractual  relationships  with established  enterprises to aid in the
design  and to market  ID's  products.  There can be no  assurance  that ID will
develop such  relationships,  or that,  if developed,  they will be  successful.
Furthermore,  ID's  competitors,  which include some of the world's  largest and
most successful  enterprises,  may develop or otherwise acquire technology which
will enable them to compete successfully with the products which ID may develop.

         DHB Media Group Inc. In April 1994, DHB Media Group Inc.  ("Media"),  a
New York corporation which is a wholly-owned subsidiary of the Company, acquired
all the  outstanding  capital  stock  of  Royal  Acquisition  Corp.,  a New York
corporation  ("RAC")  from RAC's  sole  shareholder,  in  exchange  for  100,000
registered  shares of the Company's  Common Stock.  RAC's assets  consisted of a
loan receivable of approximately $150,000, which Media has collected in full and
the  contractual  right to receive a library of  approximately  2500 films which
were to be  obtained,  through  one or more  intermediaries,  from a  bankruptcy
trustee.  Following  the  closing,  the price was  adjusted in favor of Media by
$36,550.  The film library is not expected to bring in  significant  revenues to
the  Company.  The  officers  and  directors of the Company are the officers and
directors of Media. Media has no other employees.

         Minority  Investments and Possible Future Acquisitions and Investments.
The  Company  intends to seek,  evaluate  and  acquire  controlling  or minority
interests  in one  or  more  operating  companies,  including  development-stage
companies.  In furtherance  of this strategy,  the Company may consider a public
offering of its shares or an  acquisition  or merger  with a company  that has a
public trading market for its securities. There are no agreements or commitments
for any of the  foregoing,  nor can there be any assurance that the Company will
be able to consummate such transactions.

OTHER INVESTMENTS

         The Company also actively seeks to acquire and finance, as appropriate,
additional operating companies or interests therein.  Since January 1, 1994, the
Company made  acquired  minority  interests  in the common  stock or  securities
convertible into common stock, of the following companies:

         Zydacron,  Inc., which designs and manufactures video  teleconferencing
         codecs  that are fully  compliant  with ITU H.320  standards.  Zydacron
         codecs provide  full-featured  multimedia  capabilities  that integrate
         into  micro-computers  running Windows 3.1 operating  system  software.
         Zydacron's  family of codec  products  offers a low-cost  full-function
         "codec engine" that meets existing video teleconferencing environments.
         The Company owns 4.6% of the equity.

         Darwin Molecular Corporation ("DMC"), which hopes to use DNA sequencing
         to create  novel  drugs for the  treatment  of  cancer,  AIDS and auto-
         immune disease. The Company owns 3.9% of the equity.

         Pinnacle  Diagnostics,  Inc., a privately  held  Delaware  corporation,
         which is engaged in marketing a variety of medical diagnostic products.
         The Company owns 16.7% of the equity.

         Positron  Corporation,  a  publicly  held Texas  corporation,  designs,
         manufacturers,  markets and services  advanced  medical imaging devices
         which utilize positron emission tomography ("PET")  technology.  Unlike
         other available imaging technologies,  PET technologies, PET technology
         permits  the  measurement  of the  biological  processes  of organs and
         tissues as well as producing  anatomical  and  structural  images.  The
         Company owns less than 2% of the equity securities of Positron.

         FED Corporation,  a development-stage  company, intends to manufacturer
         liquid crystal display devices using proprietary field emission display
         technologies,  which can be used in small notebook  computers and other
         similar devices. The Company owns 2.9% of the equity.

         Solid  Manufacturing  Co., of  Fairplay,  Colorado,  a  privately  held
         manufacturer  of  snowboards  and related  goods and  accessories.  The
         Company owns 9.5% of the equity.

         Total  Tel  USA   Communications,   Inc.,   a  regional   long-distance
         telecommunications  company  presently  serving the New York-New Jersey
         region, which is traded on NASDAQ. The Company owns 3.4% of the equity.

         The  Company   intends  to  continue  to  evaluate   and  consider  the
acquisition  of  additional  businesses,  which may or may not be related to its
current  businesses.  The Company is not currently  involved in any  substantive
negotiations  for  purchasing  any  business or group of assets;  except for the
purposed transaction with The Lehigh Group, Inc. ("See Recent Developments").

PROPERTIES

         Corporate  Headquarters.  On January 17, 1996, the Company  purchased a
one-story building on a two-acre lot at 11 Old Westbury Road, Old Westbury,  New
York,  and relocated its corporate  headquarters  into that building on or about
January 19, 1996. Media and ID use the facilities of the Company's new corporate
headquarters,  and Media  leases a film  storage  facility  on a  month-to-month
basis.

         PACA.  PACA  leases  23,400  square feet of office,  manufacturing  and
warehouse  space at 148 Cedar  Place,  Norris,  Tennessee  from  Leonard  Rosen,
President of PACA, at a present annual rental of $43,200, plus real estate taxes
of approximately $4,800 annually.  The space is occupied pursuant to a five-year
lease which expires October 31, 1997, with an option to acquire the property for
$500,000.  In the opinion of management,  PACA's facilities are adequate for its
current needs and for its needs in the foreseeable  future.  Management believes
that the terms of the lease are no less  favorable  to the Company than could be
obtained from an unrelated party.

         NDL/Point  Blank  Facility.  NDL Products  leases a 67,000  square foot
office and warehouse facility (the "Oakland Park Facility") located at 4031 N.E.
12th Terrace,  Oakland Park, Florida 33334 from V.A.E. Enterprises ("V.A.E."), a
partnership  controlled by Mrs. Terry Brooks,  wife of Mr. David H. Brooks,  and
beneficially owned by Mr. and Mrs. Brooks' minor children.  V.A.E. purchased the
Oakland Park facility as of January 1, 1995.  Point Blank entered into a net-net
lease for a portion of the space in the Oakland Park facility.  Annual aggregate
base  rental is  $480,000  and is  scheduled  to  increase  by 4% per year.  NDL
Products and Point Blank as lessees,  are  responsible for all real estate taxes
and other operating and capital expenses.  Management believes that the terms of
the lease are no less  favorable to the Company  than could be obtained  from an
unrelated party.

         OPI.  OPI leases an 11,875  square foot office and  warehouse  facility
located at 2280 Southwest 70th Avenue,  Fort Lauderdale,  Florida,  at an annual
aggregate base rental of $86,000.  OPI is responsible  for all real estate taxes
and other operating and capital expenses.
   
PENDING LITIGATION

         In June  1996,  the  Company  commenced  a lawsuit  against  the former
president of NDL, Mr. Barry Finn,  for breach of his employment  agreement.  Mr.
Finn has threatened to assert counterclaims against the Company but has not done
so to date.  The legal  counsel  handling  the case for the Company have advised
that it is too early to reliably predict the outcome of the case.
    

                                   MANAGEMENT

Executive Officers, Directors, and Key Employees

         The executive officers,  directors and key employees of the Company and
their respective positions and ages as of July 23, 1996, are as follows:



Name                      Age      Position
- ----                      ---      --------
                             
David H. Brooks           41       Chairman of the Board of Directors and Chief
                                   Executive Officer and President of the
                                   Company, Director of NDL and OPI

Mary Kreidell             42       Secretary, Treasurer and Director of the
                                            Company, PACA , NDL and OPI

Leonard Rosen             57       President and Director of PACA

James Magee               51       President of Point Blank

   

    

Joseph Giaquinto          32       President of NDL

Jeffrey Schepp            48       President of OPI

Leon Wagner               48       Executive Vice President of OPI

Melvin Paikoff            60       Director

Gary Nadelman             44       Director


         The Directors  serve for a term of one year following their election at
the Annual Meeting of Shareholders, and until their successors have been elected
and qualified the officers serve at the discretion of the Board of Directors.

         David H. Brooks has served as Chairman of the Board and Chief Executive
Officer of the Company since its inception.  Mr. Brooks has been the Chairman of
the Board,  President and a Director of Brooks Industries of L.I., Inc. ("Brooks
Industries"), since October 1988, a New York corporation of which he is the sole
shareholder and through which he makes investments. Brooks Industries engages in
the venture capital business and in securities  trading.  Mr. Brooks served as a
consultant  to U.S.  Alcohol  Testing of  America  Inc.  during the period  from
February 1991 to November 1992 and has, through Brooks  Industries,  served as a
consultant to Good Ideas Enterprises, Inc., a majority-owned indirect subsidiary
of U.S. Alcohol pursuant to an agreement having a five-year term expiring in May
1997. Mr. Brooks served as a consultant to The Thunder Group,  Inc. from October
25, 1991,  until the filing of an  involuntary  Chapter 11  bankruptcy  petition
against The Thunder Group in February  1993. In each case,  Mr. Brooks  provided

advice on matters relating to the business,  financial  management and marketing
activities.  Mr.  Brooks does not serve as a consultant  to any other company at
the present time and, other than as previously  described,  he has not served in
such capacity for more than the past five years.  Mr. Brooks received a bachelor
of science  degree in accounting  from New York  University in 1976.  Since that
time he has been engaged principally as an investor for his own account.

         David H.  Brooks,  his  brother  Jeffrey  Brooks,  and  Jeffrey  Brooks
Securities,  Inc.  ("JBSI"),  which was wholly owned by Jeffrey Brooks,  entered
into a consent  decree in December  1992 with the SEC. The SEC had filed a civil
complaint in the United States  District Court for the Southern  District of New
York (Docket No.  922846)  alleging  that an employee of JBSI was involved in an
unlawful  insider-trading scheme allegedly conducted through JBSI and the filing
of false information by JBSI, a registered  broker-dealer.  The SEC alleged that
JBSI did not establish,  maintain or enforce  policies and  procedures  that are
required under Section 15(f) of the Exchange Act, designed to detect and prevent
insider  trading by an  employee  of JBSI,  and that JBSI did not make  required
disclosures  under Section  15(b) of the Exchange  Act. The SEC further  alleged
that David  Brooks  exercised  "de facto  control" of certain  aspects of JBSI's
operations  and that David  Brooks and  Jeffrey  Brooks  aided and  abetted  the
reporting  violations  of JBSI.  Pursuant to the  settlement  of these  charges,
without admitting or denying such allegations,  David Brooks, Jeffrey Brooks and
JBSI were  assessed an aggregate  civil fine of $405,000 and were  enjoined from
future  violations of Section 15(b) and 15(f) of the Exchange Act;  David Brooks
was  barred  from  having  any direct or  indirect  interest  in, or acting as a
director,  officer or employee  of, any  broker,  dealer,  municipal  securities
dealer, investment advisor, or investment company (provided that David Brooks is
able to apply to become so associated after a five-year period);  Jeffrey Brooks
is prohibited from acting in a supervisory capacity with respect to any employee
or any  broker,  dealer,  municipal  securities  dealer,  investment  company or
investment  advisor for a period of one year; and JBSI was required to institute
and maintain procedures pursuant to Section 15(f) of the Exchange Act. Mr. David
Brooks is not under any  prohibition  from  serving as an officer or director of
any  public  company  other than a  registered  broker-dealer  or an  investment
company.
   
    
         Mary Kreidell has served as Treasurer, Secretary, and a Director of the
Company since its inception.  Mrs. Kreidell became a Certified Public Accountant
in 1991.  She worked for  Israeloff,  Trattner & Co.  CPA'S,  P.C.,  a certified
public accounting firm, for four years prior thereto.

         Leonard  Rosen is a founder  of PACA and has  served  as its  President
since its  inception  in 1975.  He is actively  involved in all facets of PACA's
operations,  from  production to sales.  Mr. Rosen has experience in the apparel
industry for over 35 years. He worked closely in the research and development of
ballistic-resistant  soft body armor and helmets  with the  Federal  Government,
including  serving  as a charter  member of the  committee  that  conceived  the
National Institute of Justice "Ol" Standard for ballistic body armor.

         Colonel James Magee,  U.S.M.C.  (Ret'd),  became the President of Point
Blank in October  1995.  He was an officer in the United States Marine Corps for
26 years ending in October, 1993. Following his retirement from the Marine Corp,
he  became  chief  of staff  and  director  of  operations  for a  multinational
pharmaceuticals  technology company in Columbus, Ohio, until April 1995. He then
served as a senior  program  manager for a company  engaged in security  systems
integration, in Washington, D.C.

   
    

         Joseph Giaquinto has been President of NDL since March,  1995. For more
than 7 years  prior  thereto,  he was a vice  president  of  sales  for  Tru-Fit
Marketing, of Boston, Massachusetts.

         Jeffrey  Schepp has been a senior officer and, prior to March 1996, one
of the owners of the capital stock of OPI for more than 5 years.

         Leon Wagner has been a senior  officer and, prior to March 1996, one of
the owners of the capital stock, of OPI for more than 5 years.

         Melvin Paikoff has been the owner and chief executive officer of Parmel
Agency,  Inc., a privately held property and casualty insurance agency, for more
than 5 years.

         Gary Nadelman has been the president of Synari,  Inc., of New York, NY,
a privately held  manufacturer  and distributor of women's  sportswear and other
apparel, for more than 5 years.

         Because  of the  relatively  small size of the  Company,  the loss of a
senior  executive may have a materially  adverse effect upon the Company until a
suitable replacement can be found.

Executive Compensation.

         Summary  Compensation  Table.  The  following  table sets forth certain
summary information  regarding the compensation of the Company's Chief Executive
Officer and each of its other  executive  officers  whose total salary and bonus
for the year ended December 31, 1995, exceeded $100,000:


                                                                                                        Long-Term
                                                                                                       Compensation
                                                                                                       ------------
                                                             Annual Compensation                          Awards
                                                             -------------------                          ------
                                                                                                        Securities
                                                                                       Other Annual     underlying Op
Name and Principal Position          Year               Salary(1)       Bonus          Compensation     tions/SAR's
- ---------------------------          ----               ---------       -----          ------------     -----------
                                                                                               
David Brooks, Chairman, CEO          1995                39,583           0                 0                  0(2)
                                     1994                50,000           0                 0                  0
Michael Dinkes, President            1995                95,417           0                 0             25,000(3)
                                     1994               110,000           0                 0             50,000(3)
Leonard Rosen, President of          1995
PACA                                                    125,000           0                 0(4)               0
                                     1994               115,000           0                 0                  0


(1)      Although  certain  officers  receive certain  perquisites  such as auto
         allowances and expense  allowances,  the value of such  perquisites did
         not exceed the  lesser of  $50,000 or 10% of the  respective  officers'
         salary and bonus.
   
2)       Certain  warrants  were  awarded to Mrs.  Terry  Brooks in 1994 and Mr.
         David  Brooks  in  1996;  see   "Employment  Agreements"  and  "Certain
         Transactions."
    

(3)      Mr. Dinkes  resigned  from all  positions  with the Company in November
         1995.  All these  options  were  terminated  upon his  resignation  and
         therefore the amounts have not been adjusted for the Stock Dividend.

(4)      Mr. Rosen is the lessor of PACA's  premises in Norris,  Tennessee.  See
         "Properties" and "Certain  Transactions." The Company does not consider
         the lease payments to be  compensation,  because they are not in excess
         of the fair market value of the lease.

(5)      In October  1995,  the Company  adopted a plan (the "1995 Stock  Option
         Plan" or the  "Plan")  pursuant  to which the Board of  Directors  or a
         committee (the  "committee")  of the Board is authorized to award up to
         3,500,000  shares of Common Stock after giving  effect to the 50% stock
         dividend  paid July 16, 1996 to selected  officers,  employees, agents,
         consultants and other persons who render  services to the Company.  The
         options may be issued on such terms and conditions as determined by the
         Board or  Committee,  and may be issued so as to qualify  as  incentive
         stock options under  Internal  Revenue Code Section 422A. The directors
         who are authorized to award options are not eligible to receive options
         under the Plan.  The Company has filed a  registration  statement  with
         respect  to the Plan,  and shares  ("Option  Shares")  of Common  Stock

         acquired  under the Plan are  eligible  for  resale  by  non-affiliates
         without further  registration  under the Act; Option Shares acquired by
         affiliates of the Company are subject to the registration  requirements
         of the Act.
   
         Employment  Agreements.  Mr. Brooks, the CEO of DHB Capital Group, Inc.
is employed pursuant to a five year employment  agreement which was entered into
April 1, 1996.  Pursuant to the agreement Mr. Brooks  receives an annualy salary
of $250,000  through April 1997 with annual  increases of $25,000.  The terms of
Mr. Brook's contract provide for 750,000 of warrants exercisable at $2.33 and an
annual bonus of ten percnet of the net profit.  The Company owns  businesses  in
Florida and Mr. Brooks is expected to spend considerable time there.  Therefore,
this  employment  contract  provides  that  all  expenses  associated  with  the
Employee's Florida residence will be paid by the Employer.
    
         Mr. Rosen is employed pursuant to a five-year employment agreement with
PACA  which  was  entered  into at the time the  Company  acquired  PACA,  i.e.,
November 6, 1992.  Pursuant to the agreement,  Mr. Rosen received  salary at the
annual rate of $125,000 until  November 1996, and thereafter  receives an annual
increase of $10,000.

         Mr. Magee , the  President of Point Blank,  is employed  pursuant to an
agreement  for a 5-year term  expiring  September  30, 2000.  He receives a base
salary of $120,000 per year and options to purchase up to 150,000  shares of the
Common Stock after giving effect to the 50% stock dividend paid July 16, 1996 at
a price of $1.33 per  share,  exercisable  at the rate of not more  than  30,000
shares per year.  These options are not part of the 3,500,000  shares covered by
the 1995 Stock Option Plan.
   
         NDL's executive,  Mr. Giaquinto,  has a three year employment  contract
providing  for an annual base salary of $100,000 and options to purchase  49,500
shares of common stock at a price of $1.33 per share  exercisable at the rate of
not more than 16,500 shares per year.
    
         Stock Options. In the year ended December 31, 1995, the Company did not
grant stock options, warrants or similar securities,  rights or interests to any
of the executive officer of the Company listed in the Summary Compensation Table
above, and no options, warrants or similar securities,  rights or interests were
exercised by any such executive officers.  In 1994, a warrant was issued to Mrs.
Terry  Brooks in exchange  for loans by Mrs.  Brooks and her pledging of certain
assets to secure the Company's  indebtedness  to The Chase  Manhattan Bank, N.A.
See "Certain Transactions."

         Section  16(a) of the  Securities  Exchange  Act of 1934  requires  the
Company's  directors and executive  officers,  and persons who own more than ten
percent of a registered  class of the Company's  equity  securities to file with
the Securities and Exchange  Commission initial reports of ownership and reports
of changes of  ownership  of Common  Stock and other  equity  securities  of the
Company.

         To the  Company's  knowledge,  based  solely on review of the copies of
such reports furnished to the Company and written  representations that no other
reports  were  required  during the fiscal year ended  December  31,  1995,  all
Section 16(a) filing  requirements  applicable  to its  officers,  directors and
greater-than-ten-percent beneficial owners were complied with.

Personal Liability and Indemnification of Directors

         The  Company's   Certificate  of  Incorporation   and  By-Laws  contain
provisions  which reduce the  potential  personal  liability  of  directors  for
certain  monetary  damages and  provide for  indemnity  of  directors  and other
persons. The Company is unaware of any pending or threatened  litigation against
the Company or its  directors  that would result in any liability for which such
director would seek indemnification or similar protection.

         Such indemnification provisions are intended to increase the protection
provided  directors  and,  thus,  increase the Company's  ability to attract and
retain qualified  persons to serve as directors.  Because  directors'  liability
insurance is available only at considerable  cost and with low dollar amounts of
coverage and broad policy exclusions,  the Company does not currently maintain a
liability  insurance  policy for the  benefit  of its  directors,  although  the
Company  may  attempt to acquire  such  insurance  in the  future.  The  Company
believes  that  the  substantial  increase  in  the  number  of  lawsuits  being
threatened or filed  against  corporations  and their  directors and the general
unavailability of directors'  liability  insurance to provide protection against
the  increased  risk of personal  liability  resulting  from such  lawsuits have
combined  to result in a growing  reluctance  on the part of capable  persons to
serve as members of boards of  directors of public  companies.  The Company also
believes  that  the  increased  risk  of  personal  liability  without  adequate
insurance  or other  indemnity  protection  for its  directors  could  result in
overcautious  and  less  effective  direction  and  management  of the  Company.
Although no directors have resigned or have  threatened to resign as a result of
the absence of such insurance or other indemnity  protection from liability,  it
is uncertain  whether the Company's  directors  would  continue to serve in such
capacities if improved protection from liability were not provided.

         The  provisions   regarding   personal  liability  do  not  abrogate  a
director's fiduciary duty to the Company and its shareholders,  but the personal
liability for monetary  damages for breach of that duty.  The provisions do not,
however,  eliminate  or limit the  liability of a director for failing to act in
good faith, for engaging in intentional misconduct or knowingly violating a law,
for authorizing  the illegal  payment of a dividend or repurchase of stock,  for
obtaining an improper  personal  benefit,  for  breaching a  director's  duty of
loyalty  (which  is  generally  described  as  the  duty  not to  engage  in any
transaction  which  involves a conflict  between the interest of the Company and
those of the director) or for  violations of the federal  securities  laws.  The
provisions  also limit or indemnify  against  liability  resulting  from grossly
negligent  decisions  including grossly negligent business decisions relating to
attempts to change control of the Company.

         The provisions regarding  indemnification provide, in essence, that the
Company will  indemnify its directors  against  expenses  (including  attorneys'
fees),  judgments,  fines and amounts paid in settlement actually and reasonably
incurred in connection  with any action,  suit or proceeding  arising out of the
director's status as a director of the Company,  including actions brought by or
on behalf of the Company (shareholder derivative actions). The provisions do not
require a showing of good faith. Moreover,  they do not provide  indemnification
for liability  arising out of willful  misconduct,  fraud,  or  dishonesty,  for
"short-swing"profits  violations  under the federal  securities laws, or for the
receipt  of  illegal   remuneration.   The   provisions   also  do  not  provide
indemnification  for any  liability  to the extent such  liability is covered by
insurance.  One purpose of the provisions is to supplement the coverage provided
by such insurance.  However,  as mentioned above, the Company does not currently
provide such  insurance  to its  directors,  and there is no guarantee  that the
Company  will  provide  such  insurance  to its  directors  in the near  future,
although the Company may attempt to obtain such insurance.

         The provisions  regarding  personal liability of officers and directors
diminish the  potential  rights of action which might  otherwise be available to
shareholders  by limiting the liability of officers and directors to the maximum
extent  allowable under  applicable  state law and by affording  indemnification
against most damages and settlement amounts paid by a director of the Company in
connection with any shareholder  derivative action.  However,  the provisions do
not have the effect of limiting the right of a shareholder  to enjoin a director
from taking actions in breach of his fiduciary  duty, or to cause the Company to
rescind  actions  already  taken,  although as a practical  matter courts may be
unwilling  to grant  such  equitable  remedies  in  circumstances  in which such
actions have already been taken.  Also,  because the Company does not  presently
have directors'  liability  insurance and because there is no assurance that the
Company will procure such insurance or that, if such  insurance is procured,  it
will provide  coverage to the extent  directors would be indemnified  under such
provisions,  the Company may be forced to bear a portion or all of the cost of a
director's claims for indemnification  under such provisions.  If the Company is
forced to bear the costs for indemnification, the value of the Company stock may
be  adversely  affected.  In  the  opinion  of  the  SEC,   indemnification  for
liabilities  arising  under the  Securities  Act of 1933 is  contrary  to public
policy and, therefore, is unenforceable.


                             PRINCIPAL SHAREHOLDERS

   
         The  following  table  sets  forth  the  beneficial  ownership  of  the
Company's  Common Stock as of July 23, 1996,  after giving effect to a 50% Stock
Dividend (i) each person known by the Company to beneficially own more than five
percent of the shares of  outstanding  Common Stock,  (ii) each of the executive
officers  listed in the Summary  Compensation  Table in  "Management - Executive
Compensation" and (iii) all of the Company's executive officers and directors as
a group. Except as otherwise  indicated,  all shares are beneficially owned, and
investments and voting power is held by the persons named as the owners.
    



                                            Number of Shares
         Name and Address                   Beneficially Owned                   Percent Owned(1)
         ----------------                   ------------------                   ----------------
                                                                                
   
         David H. Brooks                        16,500,600(2)                         60%
         11 Old Westbury Road
         Old Westbury, New York
         11568


         Jeffrey Brooks(3)                       1,987,500                             7.2%
         44 Coconut Row
         Palm Beach, Florida 33480

         Michael Dinkes                              1,125                             *
         Rockville Centre, New York

         Leonard Rosen                             120,142(4)                          *
         148 Cedar Place
         Norris, Tennessee

         All Officers and Di-                   16,209,370(5)                         61%(6)
         rectors as a group
         (11 persons)

    
*        Less than one (1%) percent.
- ---------------------------

   
1.       Based upon  22,954,529  shares  outstanding  as of July 23,  1996 after
         giving effect to the 50% Stock  Dividend  increased by, with respect to
         Mr. Brooks,  the 3,750,000 shares  acquirable by his wife pursuant to a
         warrant to purchase  3,750,000 shares at a price per share of $1.33 and
         the  750,000  warrants  acquirable  by Mr.  Brooks  at $2.33 as well as
         $75,000  warrants  exercisable at $1.33 for each, Ms.  Kreidell and Mr.
         Rosen.

2.       Consists of 7,500,600 shares owned by Mr. Brooks and 4,500,000 owned by
         his wife as custodian  for his minor  children,  and  3,750,000  shares
         which may be  acquired  by Mrs.  Brooks  upon  exercise of a warrant to
         purchase  such shares at a price per share of $1.33.  Messrs.  David H.
         Brooks and  Jeffrey  Brooks are  brothers.  Each  disclaims  beneficial
         ownership of shares owned by the other.

3.       Messrs. David H. Brooks and Jeffrey Brooks are brothers. Each disclaims
         beneficial ownership of shares owned by the other.

4.       Consists of 45,142  shares  outstanding  and 75,000  shares  acquirable
         under  warrants  awarded to Mr.  Rosen;  does not include  4,350 shares
         owned by Mr. Rosen's wife, as to which Mr. Rosen  disclaims  beneficial
         ownership.

5.       Includes 4,500,000  acquirable by an officer and his wife pursuant to a
         presently exercisable warrant.

6.       Based  upon all share  outstanding  as set forth in  Footnote  1 above,
         including 3,750,000 acquirable by Mrs. Terry Brooks.
    

   
                              CERTAIN TRANSACTIONS

         The Company  obtained funds for the cash payment  required to carry out
the  acquisition of the assets used to start up NDL, and for working capital for
NDL, from (i) the Company's  working  capital,  (ii) the Chase Loans,  and (iii)
term loans of $1,140,000 from Mr. and Mrs.  Brooks,  bearing  interest at 9% per
year. Under a collateral  agreement  [third party] (the "Collateral  Agreement")
covering  securities owned by Mr. David H. Brooks,  Chairman of the Board of the
Company,  and Mrs.  Terry  Brooks,  his wife,  Mr.  Brooks and Mrs.  Brooks have
pledged  certain  marketable  securities to Chase to partially  secure the Chase
Loans and other  obligations of the Company to the Chase.  In exchange for this,
the  Company  has agreed to grant to Mrs.  Brooks  5-year  warrants  to purchase
3,750,000 shares of Common Stock, after giving effect to the stock dividend at a
price of $1.33 per share. The warrants contain  provisions for a one-time demand
registration,  and  piggyback  registration  rights.  Mr. David Brooks also lent
$2,000,000  to the  Company to provide the funds  needed to  purchase  the Point
Blank Assets; the outstanding balance on that loan is now $750,000;  the Company
obtained  funds to pay down the loan by  liquidating  certain  investments  at a
profit.  In the 12 months ended  December 31, 1995,  the Company has accrued for
the  account of Mr. and Mrs.  Brooks a total of  $111,750  in  interest on their
loans to the Company.  Mr. and Mrs. Brooks have also pledged  personal assets to
BNY to secure the  Company's  debt to that bank.  The  Company  entered  into an
employment agreement in April 1996 with Mr. Brooks, see "Employment Agreement".

         During 1995 and 1996,  the Company sold  unregistered  shares of Common
Stock to  approximately  12 persons,  including  1,725,000 shares to Mr. Jeffrey
Brooks,  and 610,714 shares to Ms. Anna Brooks.  Such shares are covered by this
Prospectus.  Mr.  Jeffrey  Brooks is the brother of Mr.  David  Brooks,  and Ms.
Brooks is the mother of Mr. David Brooks. See "Selling Shareholders."
    

         NDL and  Point  Blank  operate  at a  67,000  square  foot  office  and
warehouse  facility (the  "Facility")  located at 4031 N.E.  12th Terrace,  Fort
Lauderdale, Florida 33334, which it leases from V.A.E. Enterprises ("V.A.E."), a
partnership  controlled by Mrs.  Brooks and  beneficially  owned by Mr. and Mrs.
Brooks'  minor  children,  which  purchased  the Facility on or about January 1,
1995. The lease is a 5-year net-net lease; annual base rental is $480,000 and is
scheduled to increase by 4% per year. The Company, as lessee, is responsible for
all real estate taxes and other operating and capital expenses.

       The Company completed a private offering of Class A Shares and Redeemable
Warrants in March 1993.  JBSI,  which acted as placement  agent for the Company,
received a commission of 10% of the purchase price of the Units sold in New York
and  Florida,   and  a   non-accountable   expense  allowance  of  3%,  totaling
approximately  $377,650.  JBSI also  received  10.9  Unit  Purchase  Options  to
purchase units consisting of 6,250 Class A Shares and 6,250 Redeemable Warrants,
at $27,500 per Unit,  and two  registered  representatives  of JBSI  received an
aggregate of 11.625 Unit Purchase Options.  Jeffrey Brooks, the sole shareholder
of JBSI, is David Brooks'  brother.  The Company,  in order to clear the sale of
shares of Common Stock in May 1993 with the  Corporate  Financing  Department of
the National  Association of Securities Dealers,  Inc.,  repurchased (i) 142,187
Class A Shares and 142,187  Redeemable  Warrants from Jeffrey  Brooks,  the sole
owner of JBSI,  for  $568,748,  (ii) 3,125  Class A Shares and 3,125  Redeemable
Warrants  from Paul Kazak,  an associate of JBSI,  for $12,500,  and (iii) 1,562
Class A Shares and 1,562  Redeemable  Warrants from Jason Chang, an associate of
JBSI,  for $6,248,  which,  in each case,  was the price paid to the Company for
such securities. In addition, JBSI, Paul Kazak and Jason Chang have returned the
11.625 Unit  Purchase  Options to the Company for  cancellation.  (The  forgoing
number of shares have not been  adjusted  for the Stock  Dividend).  The Company
also  paid  interest  on  the  foregoing  amounts.   JBSI  returned  commissions
previously  received  in the  aggregate  of $58,750  related to the  repurchased
securities.  See "Risk Factors" and "Management" for information  concerning the
settlement of an SEC action by David Brooks, Jeffrey Brooks and JBSI.

         PACA leases 23,400 square feet of office,  manufacturing  and warehouse
space at 148 Cedar Place,  Norris,  Tennessee from Leonard  Rosen,  President of
PACA,  at a  present  annual  rental  of  $43,200,  plus  real  estate  taxes of
approximately  $4,800  annually.  The space is occupied  pursuant to a five-year
lease which expires October 31, 1997, with an option to acquire the property for
$500,000. In the opinion of management, the rental is fair and reasonable and is
approximately  at the same  rate that  could be  obtained  from an  unaffiliated
lessor for property of similar type and location.  In the opinion of management,
PACA's  facilities  are adequate for its current  needs and for its needs in the
foreseeable future.

         The Company was  organized by David H. Brooks on October 22,  1992.  On
November 6, 1992, Mr. Brooks purchased 12,000,000 shares of the Company's Common
Stock for the sum of $8,000 and loaned the Company  $1,200,000  on an  unsecured
basis.  The purchase price of the shares of Common Stock purchased by Mr. Brooks
was arbitrarily  determined.  The loan was evidenced by a demand promissory note
which bore  interest at the rate of 8% per annum and was repaid in March 1993 in
full from the proceeds of a private placement transaction described above.

         On  November  6,  1992,  the  Company  acquired  all of the  issued and
outstanding capital stock of PACA for $800,000 from ESC Industries, Inc. ("ESC")
and  loaned ESC  $100,000.  In  addition,  and as part of the  transaction,  the
Company  acquired  2,000,000  common stock  purchase  warrants  from The Thunder
Group,  Inc., ESC's parent,  for $205,000.  Each warrant permits the purchase of
one share of common stock of The Thunder Group, Inc. for $0. 10 per share during
the period ending  November 30, 1997. The Thunder  Group,  Inc., and ESC are now

out of  business  and  the  warrants  have  no  value.  At  the  time  of  these
transactions,  Mr. Brooks and certain of sac affiliates  owned 775,000 shares of
the common stock of The Thunder Group, Inc., representing  approximately 5.6% of
such outstanding  shares,  and warrants to acquire an additional 750,000 shares.
The transactions between the Company, The Thunder Group, and its affiliates were
negotiated  at arm's length and were  supported by an opinion of an  independent
business  appraisal as to the fairness of the purchase  price paid for PACA. See
"Business - History".

                            DESCRIPTION OF SECURITIES

         The following is a summary of certain  provisions of the Certificate of
Incorporation,  as  amended,  and rights  accorded  to  holders of Common  Stock
generally  and as a matter of law,  and does not purport to be  complete.  It is
qualified in its entirety by reference to the Company's Restated  Certificate of
Incorporation,  the Company's By-Laws, and the Delaware General Corporation Law.
See "Special  Notice  Regarding  Reincorporation  in Delaware"  and  "Business -
History."

Common Stock

         General.  Under the Company's  Delaware charter and applicable law, the
Board of Directors  has broad  authority  and  discretion  to issue  convertible
preferred  stock,  options and  warrants,  which,  if issued in the future,  may
impact the rights of the holders of the Common Stock.

   
         Dividends.  Holders of Common  Stock may receive  dividends  if, as and
when dividends are declared on Common Stock by the Company's Board of Directors.
On July 1, 1996 the Company  declared a 50% stock  dividend to  shareholders  of
record  on July 15,  1996  payable  July 16,  1996.  If the  Board of  Directors
hereafter authorizes the issuance of preferred shares, and such preferred shares
carry any  dividend  preferences,  holders of Common  Stock may have no right to
receive dividends unless and until dividends have been declared and paid. At the
present time, there is no preferred stock authorized or outstanding. The ability
of the Company to lawfully  declare and pay  dividends  on Common  Stock is also
limited by certain  provisions of applicable  state  corporation  law. It is not
expected that dividends will be declared on the Common Stock in the  foreseeable
future.
    

         Distributions in Liquidation.  If the Company is liquidated,  dissolved
and  wound  up for  any  reason,  distribution  of  the  Company's  assets  upon
liquidation  would be made first to the holders of preferred shares, if any, and
then to the  holders of the  Common  Stock.  If the  Company's  net assets  upon
liquidation were insufficient to permit full payment to the holders of shares of
preferred  stock,  if any,  then  all of the  assets  of the  Company  would  be
distributed  pro  rata to the  holders  of  shares  of  preferred  stock  and no
distribution  will be made to the  holders  of the  Common  Stock.  There are no
shares of preferred  stock  authorized,  issued or  outstanding  at this time. A
consolidation  or merger of the Company with or into any other  company,  or the
sale of all or  substantially  all of the  Company's  assets,  is not  deemed  a
liquidation, distribution or winding up for this purpose.

         Voting  Rights.  Each share of Common  Stock is entitled to one vote on
all  matters to be voted on at  meetings  of the  shareholders  of the  Company,
including  the  election  of  directors.  The  holders  of Common  Stock will be
entitled to elect all of the Company's directors. Holders of Common Stock do not
have any cumulative voting rights or preemptive rights.

Preferred Shares

         The Company's  Delaware  charter  authorizes  the Board of Directors to
issue up to  5,000,000  shares  of  preferred  stock,  $0.001  par  value of the
Company, in such amounts and with such rights to dividends,  voting, conversion,
redemption  and other  terms as the  Board  may  determine.  At this  thine,  no
preferred stock is authorized, issued or outstanding. The Company had previously
issued Class A convertible preferred stock, but all outstanding preferred shares
were converted prior September 30, 1995.

                              SELLING SHAREHOLDERS

   
         An  aggregate  of up to  3,901,515  Shares of Common Stock after giving
effect to a 50% Stock  Dividend  payable  July 16,  1996 may be  offered  by the
Selling Shareholders.  The Shares offered hereby constitute approximately 15% of
all shares of the Company's  outstanding Common Stock,  without giving effect to
the possible  exercise of outstanding  warrants,  except as noted. The following
table sets  forth  certain  information  with  respect  to persons  for whom the
Company is registering  for resale to the public shares of the Company's  Common
Stock. The table reflects such persons' ownership of the Common Stock as of July
23,  1996,  without  giving  effect to the sales of any  shares  under the other
registration statements. The Company will not receive any proceeds from the sale
of the Shares.  There are no material  relationships  between any of the Selling
Shareholders and the Company or any of its predecessors or affiliates,  nor have
any such material  relationships  existed within the past three years, except as
noted.
    



   
=======================================================================================================================
                                        Beneficial Ownership as of          Maximum             Beneficial Ownership
                                            July 15, 1996                  to be Sold        After Offering if Maximum
                                                                            in this                   is Sold
Selling Shareholder                      Amount**           Percent         Offering**         Amount**          Percent
- -----------------------------------------------------------------------------------------------------------------------
                                                                                                   
Anna Brooks                            1,013,839              3.8%        760,714           253,125             1.1%
- -----------------------------------------------------------------------------------------------------------------------
Jeffrey Brooks                         1,987,500              8.0%        1,987,500                 0                *
- -----------------------------------------------------------------------------------------------------------------------
Brotman Associates                       450,000                 *          150,000                 0                *
- -----------------------------------------------------------------------------------------------------------------------
Clarion Capital                          225,000                 *          150,000                 0                *
Corporation
- -----------------------------------------------------------------------------------------------------------------------
Robert H. Davidson                        37,500                 *           37,500                 0                *
- -----------------------------------------------------------------------------------------------------------------------
Kenneth Froehlich                         75,000                 *           75,000                 0                *
- -----------------------------------------------------------------------------------------------------------------------
Joseph Giaquinto                          60,000(5)              *           45,000            15,000                *
- -----------------------------------------------------------------------------------------------------------------------
Irina Kazak                               57,765                 *           39,015            18,750                *
- -----------------------------------------------------------------------------------------------------------------------
Phylllis G. Koock                         63,750                 *           37,500            26,250                *
- -----------------------------------------------------------------------------------------------------------------------
Robert Koutu                             165,000                 *          165,000                 0                *
- -----------------------------------------------------------------------------------------------------------------------
Larry Loscalzo                           364,285                 *           64,285                 0                *
- -----------------------------------------------------------------------------------------------------------------------
Elliot Mardenly                          187,500                 *           75,000           112,500                *
- -----------------------------------------------------------------------------------------------------------------------
Melvin Paikoff(6)                        300,000              1.1%          150,000           150,000                *
- -----------------------------------------------------------------------------------------------------------------------
Productos En-                             75,000                 *           75,000                 0                *
vironmental de Mexico
- -----------------------------------------------------------------------------------------------------------------------
Leonard  Rosen and A.                    120,142                 *           15,000           105,142                *
Patricia Moore, 
JTWROS
- -----------------------------------------------------------------------------------------------------------------------
Herbert Stein                             75,000                 *           75,000                 0                *
=======================================================================================================================

         *Less than one (1%) percent.
         **All amounts in the table and the related footnotes below take into
         effect the 50% Stock Dividend paid July 16, 1996. 

1.       Calculated  by dividing the number of shares  owned by each  respective
         Selling Shareholder by the sum of (i) all shares of Common Stock issued
         and outstanding as of July 15, 1996, i.e.,  22,954,529 shares, and (ii)
         4,800,000 shares of Common Stock which may hereafter be issued pursuant
         warrants awarded to certain executive officers of the Company, or their
         affiliates.
    


2.       Some of the Selling  Shareholders  are offering shares for sale under a
         prospectus  which is part of a different  Registration  Statement.  The
         amounts in this column do not give effect to the possible sale of those
         shares.
   
3.       Ms. Brooks is the mother of Mr. David H. Brooks,  Chairman of the Board
         and majority  shareholder  of the Company.  Each  disclaims  beneficial
         ownership in shares owned by the other.  The number of shares  includes
         approximately  33,000  which Ms.  Brooks owns jointly with her brother,
         Mr. Leon Jacobs,  who is also a selling  shareholder under a prospectus
         dated August 14, 1995.  Mr. Jacobs is not a Selling  Shareholder  under
         this Prospectus.
    

4.       Messrs. Jeffrey Brooks and David H. Brooks are brothers. Each disclaims
         beneficial ownership in shares owned by the other.

   
5.       Includes 45,000 shares which Mr. Giaquinto owns jointly with his wife.


6.       Includes  37,500  shares held by Mr.  Paikoff as a trustee of a defined
         benefit  retirement  plan. Mr. Paikoff became a director of the Company
         on November 15, 1995.

7.       Includes  75,000  shares  which are  acquirable  pursuant  to  warrants
         awarded  to Mr.  Rosen.  Does not  include  4,350  shares  owned by Mr.
         Rosen's wife.
    
                              PLAN OF DISTRIBUTION

         The sale of the Shares by the Selling Shareholders may be effected from
time to time in transactions (which may include block transactions by or for the
account  of the  Selling  Shareholders)  in the  over-the-counter  market  or in
negotiated  transactions,  a combination  of such methods of sale, or otherwise.
Sales  may be made at fixed  prices  which  may be  changed,  at  market  prices
prevailing at the time of sale, or at negotiated prices.

         Selling  Shareholders  may effect such  transactions  by selling  their
Shares of Common Stock directly to purchasers,  through broker-dealers acting as
agents for the  Selling  Shareholders,  or to  broker-dealers  who may  purchase
shares as  principals  and  thereafter  sell the Shares from time to time in the
over-the-counter  market,  in  negotiated  transactions,   or  otherwise.   Such
broker-dealers,  if any,  may  receive  compensation  in the form of  discounts,
concessions,  or commissions from the Selling Shareholders and/or the purchasers
for whom  such  broker-dealers  may act as  agents  or to whom  they may sell as
principals,  or both (which compensation as to a particular broker-dealer may be
in excess of customary commissions).

         The  Selling  Shareholders  and  broker-dealers,   if  any,  acting  in
connection  with such  sale  might be deemed  to be  "underwriters"  within  the
meaning of Section 2(11) of the Securities  Act and any  commission  received by
them and any  profit  on the  resale  of the  securities  might be  deemed to be
underwriting discounts and commissions under the Securities Act.

         The  Selling  Shareholders  each  entered  into a  registration  rights
agreement  with the  Company  providing  for the  registration  of the shares of
Common  Stock  under  the  Securities  Act and the blue sky laws of the  several
states.  Pursuant to the registration rights agreement,  the Company is required
to bear the cost of such  registration  and indemnify  the Selling  Shareholders
against certain  liabilities,  including those under the Securities Act. Insofar
as  indemnification  for  liabilities  under the Securities Act may be permitted
pursuant to the above-described  agreements or otherwise to directors,  officers
and  controlling  persons of the Company,  the Company has been advised that, in
the opinion of the SEC, such  indemnification is against public policy expressed
in the Securities Act and is therefore unenforceable.


                                  LEGAL MATTERS

         The validity of the securities  offered hereby has been passed upon for
the Company by the Law Offices of D. David  Cohen,  Jericho  Atrium - Suite 133,
500 North Broadway, Jericho, New York 11753.

                                     EXPERTS

         The audited financial statements of the Company as of December 31, 1995
and 1994,  and for each of the years  then  ended,  which are  included  in this
Prospectus,  have been so  included  in  reliance  on the  reports  of  Capraro,
Centofranchi,  Kramer  &  Co.,  P.C.  (formerly  known  as  Mincone,  Capraro  &
Centofranchi,  P.C.), as independent  certified  public  accountants,  appearing
elsewhere herein, and upon the authority of such firm as experts in auditing and
accounting. The audited financial statements of OPI as of September 30, 1995 and
1994,  and for  each  of the  years  then  ended,  which  are  included  in this
Prospectus, have been so included in reliance on the reports of Jay Howard Linn,
C.P.A., as independent certified public accountant,  appearing elsewhere herein,
and upon his authority as expert in auditing and accounting.

   
         The  audited  financial  statements  for the Lehigh  Group,  Inc. as of
December  31,  1995,  1994,  and for each of the  years  then  ended,  which are
included in this Prospectus, have been so included in reliance on the reports of
BDO Seidman,  LLP, as independent  certified public accounts appearing elsewhere
herein  and  upon  the  authority  of  such  firm as  experts  in  auditing  and
accounting.
    

                             ADDITIONAL INFORMATION

         The  Company has filed with the  Securities  and  Exchange  Commission,
Washington,  D.C.,  Amendment No. 5 of its  Registration  Statement No. 33-96846
under the  Securities  Act of 1933,  as amended,  with  respect to the shares of
Common  Stock  offered  hereby.  This  Prospectus  does not  contain  all of the
information  set forth in such Amendment and the exhibits  thereto.  For further
information with respect to the Company and the Shares offered hereby, reference
is  made to  such  Amendment  and  exhibits,  which  may be  obtained  from  the
Commission at its principal office in Washington,  D.C., upon payment of charges
prescribed by the Commission.  Statements contained in this Prospectus as to the
contents of any  contract  or other  documents  referred to are not  necessarily
complete, and in each instance reference is made to the copy of such contract or
other document filed as an exhibit to the Amendment,  each such statement  being
qualified all respects by such reference.

                          INDEX TO FINANCIAL STATEMENTS

The Company:

Independent  Auditors'  (Capraro,  Centofranchi,  Kramer  & Co.)  Report  on the
         Financial Statements as of and for the Year Ended 12/31/95
Consolidated Balance Sheet as of 12/31/95
Consolidated  Statements  of Income  (Loss)  for the Years  Ended  12/31/95  and
         12/31/94
Consolidated Statements of Stockholders' Equity for the Years Ended 12/31/95 and
         12/31/94
Statements of Cash Flows for the Years Ended 12/31/95 and 12/31/94
Notes to Consolidated Financial Statements


Orthopedic Products, Inc.:

Independent  Auditor's  (Jay  Howard  Linn,  C.P.A.)  Report  on  the  Financial
         Statements as of and for the Year Ended 9/30/95 and 9/30/94
Balance Sheets as of 9/30/95 and 9/30/94
Statements of Operations  and Retained  Earnings for the Years Ended 9/30/95 and
         9/30/94
Statements of Cash Flows for the Years  Ended for the Years  Ended  9/30/95  and
         9/30/94
Notes to Financial Statements

   
The Lehigh Group, Inc.:

Independent Auditors' (BDO Seidman, LLP) Report on the Financial Statements as
         of and for the Years Ended 12/31/95, 12/31/94, and 12/31/93
Consolidated Balance Sheet as of 12/31/95 and 12/31/94
Consolidated Statements of Income (Loss) for the Years Ended 12/31/95,
         12/31/94, and 12/31/3
Consolidated Statements of Stockholders' Equity for the Years Ended
         12/31/95, 12/31/94, and 12/31/93
Statements of Cash Flows for the Years Ended 12/31/95, 12/31/94, and 12/31/93
Notes to Financial Statements
Schedules of valuation and Qualifying Accounts for the years Ended 12/31/95,
         12/31/94, and 12/31/93

Pro Forma Financial Information

Pro Forma  Balance Sheet-DHB and OPI as of 12/31/95
                         Lehigh and adjustments 12/31/95
                         Consolidated DHB and Lehigh 12/31/95
Pro Forma Consolidated Statement of Income of the Company, Orthopedic Products,
         Inc., and The Lehigh Group, Inc. for the Year Ended 12/31/95
         
    
Interim Financial Information


Orthopedic Products, Inc.:

Balance Sheet as of 12/31/95
Statements of Operations and Retained Earnings for the
        Three Months Ended 12/31/95
Statements of Cash Flows for the Years Ended for the Three Months Ended 12/31/95

The Company:

Consolidated Balance Sheet as of 03-31-96
Consolidated Statements of Income (Loss) for the Three Months Ended 03/31/96
         and 03/31/95
Consolidated Statements of Stockholders' Equity for
         the Three Months Ended 03/31/96 and 03/31/95
Statements of Cash Flows for the Three Months Ended 03/31/96 and 03/31/95
Notes to Consolidated Financial Statements
   

The Lehigh Group, Inc.:

Consolidated Balance Sheet as of 03-31-96
Consolidated Statements of Income (Loss) for the Three Months Ended 03/31/96 and
         03/31/95
Consolidated Statements of Stockholders' Equity for the Three Months Ended
         03/31/96 and 03/31/95
Statements of Cash Flows for the Three Months Ended 03/31/96 and 03/31/95
Notes to Consolidated Financial Statements

Pro Forma Financial Information

Pro Forma Balance Sheet-DHB and adjustments 3/31/96
                        Lehigh and adjustments 3/31/96
                        Consolidated  DHB and Lehigh 3/31/96
Pro Forma Consolidated Statement of Income of the Company and Orthopedic
         Products, Inc., and The Lehigh Group,Inc., for the Three Months Ended 
         3/31/96
    

                    
                          INDEPENDENT AUDITORS' REPORT



   The Board of Directors of
   DHB Capital Group, Inc.

   We have audited the  accompanying  consolidated  balance sheet of DHB Capital
   Group,  Inc.  and  Subsidiaries  as of  December  31,  1995  and the  related
   consolidated statements of income (loss), stockholders' equity and cash flows
   for the years ended December 31, 1995 and 1994. These consolidated  financial
   statements  are  the   responsibility  of  the  Company's   management.   Our
   responsibility  is to  express an  opinion  on these  consolidated  financial
   statements based on our audit.

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

   In our opinion, the financial statements referred to above present fairly, in
   all material respects,  the financial position of DHB Capital Group, Inc. and
   Subsidiaries  as of December 31, 1995,  and the results of its operations and
   its cash flows for the years ended  December 31, 1995 and 1994, in conformity
   with generally accepted accounting principles.




Capraro, Centofranchi, Kramer & Co., P.C.
South Huntington, New York
March 14, 1996



                     DHB CAPITAL GROUP INC. AND SUBSIDIARIES
                           CONSOLIDATED BALANCE SHEET
                                DECEMBER 31, 1995
                                                                         
                                     ASSETS
                                     ------
CURRENT ASSETS
   Cash and cash equivalents                                       $    475,108
   Marketable securities                                              1,829,856
   Accounts receivable, less allowance for doubtful
         accounts of $70,000                                          3,819,571
   Inventories                                                        7,856,199
   Prepaid expenses and other current assets                            208,510
                                                                   ------------
                  Total Current Assets                             $ 14,189,244
   PROPERTY AND EQUIPMENT, at cost, net of accumulated
         depreciation and amortization of $325,454                    1,077,066

   
   OTHER ASSETS
         Intangible assets, net                                         721,327
         Investments in non-marketable securities                     3,316,750
         Deposits and other assets                                      160,821
                                                                   ------------
                  Total Other Assets                                  4,198,898
                                                                   ------------
                  TOTAL ASSETS                                     $ 19,465,208
                                                                   ============

                      LIABILITIES AND STOCKHOLDERS' EQUITY
                      ------------------------------------
    CURRENT LIABILITIES
         Note Payable                                              $  2,550,000
         Accounts Payable                                             2,847,690
         Due to shareholders                                          1,890,000
         Accrued expenses and other current liabilities                 301,068
         Deferred taxes payable                                          23,700
         State income taxes payable                                      50,782
                                                                   ------------
                  Total Current Liabilities                        $  7,663,240
    
   COMMITMENTS AND CONTINGENCIES
   
   STOCKHOLDERS' EQUITY
         Preferred stock                                                    219
         Common stock                                                    13,841
         Additional paid-in capital                                  12,123,470
         Common stock subscription receivable                          (437,500)
         Retained earnings                                              101,938
                                                                   ------------
                           Total Stockholders' Equity                11,801,968
                                                                   ------------
                  TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY       $ 19,465,208
                                                                   ============
    
                 See accompanying notes to financial statements.




                             DHB CAPITAL GROUP INC. AND SUBSIDIARIES
                             CONSOLIDATED STATEMENTS OF INCOME (LOSS)
                                 FOR THE YEARS ENDED DECEMBER 31,

                                                                           1995           1994
                                                                       ------------    ------------
                                                                                          
Net sales                                                              $ 14,494,094    $  9,102,373

Cost of sales                                                             9,088,617       6,621,617
                                                                       ------------    ------------
      Gross Profit                                                        5,405,477       2,480,756


   
 Selling, general and administrative expenses                             5,140,399       2,250,550
                                                                       ------------    ------------
      Income before other income (expense)                                  265,078         230,206
    
                                                                       ------------    ------------
Other Income (Expense)
      Interest expense, net of interest income                             (303,615)        (65,072)
      Dividend income                                                         1,710           1,140
      Payment to rescind restrictive covenant                              (250,000)
      Write-off of uncollectible loan receivable                               --           (57,889)
      Realized gain (loss) on marketable securities                         675,743        (360,817)
      Unrealized gain (loss) on marketable securities                       347,481        (293,854)
                                                                       ------------    ------------
               Total Other Income (Expenses)                                471,319        (776,492)
                                                                       ------------    ------------
   
      Income (loss) before minority interest
      and income tax (benefit)                                              736,397        (546,286)

      Minority interest of consolidated subsidiary                             --            91,655
                                                                       ------------    ------------
      Income (loss) before income tax (benefit)                             736,397        (454,631)

      Income taxes (benefit)                                                491,922        (379,388)
                                                                       ------------    ------------

      Net Income (loss)                                                $    244,475    $    (75,243)
                                                                       ============    ============
      Earnings (loss) per common share
               Primary                                                 $       0.02    ($      0.01)
                                                                       ============    ============
               Fully Diluted                                           $       0.02    ($      0.01)
                                                                       ============    ============
      Weighted average number of common share outstanding:
               Primary                                                   14,111,836      11,134,149
                                                                       ============    ============
               Fully Diluted                                             14,459,836      11,236,574
                                                                       ============    ============
    
                 See accompanying notes to financial statements



    
                                     DHB CAPITAL GROUP INC. AND SUBSIDIARIES
                                 CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY
                                  FOR THE YEARS ENDED DECEMBER 31, 1995 AND 1994

                                          Number of                Number of                      Additional           Common Stock
                                          Preferred     Par          Common          Par            Paid-in            Subscription
                                           shares      Value         shares         Value           Capital             Receivable 
                                           -------     ------      ----------      -------        -----------           ---------- 
                                                                                                              
Balance, December 31, 1993                 104,687     $1,047      10,504,452      $10,504         $5,002,499                 --   

Loss for the year ended
December 31, 1994
Sale of common stock                                                  812,500          812          2,007,668                      
Conversion of preferred stock into
common stock                               (40,625)      (406)         81,250           82                324                      

Issuance of common stock to
acquire subsidiary                                                    100,000          100            299,900                      
                                           -------     ------      ----------      -------        -----------           ---------- 
Balance- December 31, 1994                  64,062        641      11,498,202       11,498          7,310,391                 --   

Net income for the year ended
December 31, 1995                                                                                                                  
Sale of common stock                                                1,955,000        1,955          3,863,045            (437,500) 
Conversion of preferred stock into
common stock                               (42,187)      (422)         84,374           84                338                      
Exercise of stock warrants                                            303,750          304            949,696                      
                                           -------     ------      ----------      -------        -----------           ---------- 
Balance- December 31, 1995                  21,875       $219      13,841,326      $13,841        $12,123,470           ($437,500) 
                                           =======     ======      ==========      =======        ===========           ==========

                                 See accompanying notes to financial statements.


                     DHB CAPITAL GROUP INC. AND SUBSIDIARIES
                 CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY
                 FOR THE YEARS ENDED DECEMBER 31, 1995 AND 1994

                                                 Retained
                                                 Earnings                Total
                                                 --------             -----------
                                                                        
Balance, December 31, 1993                       ($67,294)            $4,946,756

Loss for the year ended
December 31, 199
Sale of common stock                                                   2,008,480
Conversion of preferred stock into
common stock                                                                  --

Issuance of common stock to
acquire subsidiary                                                       300,000
                                                 --------            -----------
Balance- December 31, 1994                       (142,537)             7,179,993
   

Net income for the year ended
December 31, 1995                                 244,475                244,475
Sale of common stock                                                   3,427,500
Conversion of preferred stock into
common stock                                                                  --
Exercise of stock warrants                                               950,000
                                                 --------            -----------
Balance- December 31, 1995                       $101,938            $11,801,968
                                                 ========            ===========
    


                See accompanying notes to financial statements.



                               DHB CAPITAL GROUP, INC. AND SUBSIDIARIES
                                      STATEMENTS OF CASH FLOWS
                                   FOR THE YEARS ENDED DECEMBER 31,

   
                                                                             1995          1994
                                                                         -----------    -----------
                                                                                           
CASH FLOWS FROM OPERATING ACTIVITIES
   Net Income (loss)                                                     $   244,475    ($   75,243)
   Adjustments to reconcile net income to net
     cash provided by operating activities:
          Depreciation and amortization                                      254,956        217,091
          Minority interest in loss of consolidated subsidiary                  --          (91,655)
          Realized (gain) loss on marketable securities                     (675,743)       360,817
          Unrealized (gain) loss on marketable securities                   (347,481)       293,854
          Write-off of uncollectible loan receivable                            --           57,889
          Deferred income taxes                                              440,000       (416,300)
   Changes in assets and liabilities (Increase) Decrease in:
         Accounts receivable                                              (1,276,870)      (346,261)
         Marketable securities                                             1,150,655     (1,201,224)
         Inventories                                                      (3,093,118)       (94,863)
         Prepaid expenses and other current assets                           148,538        (22,102)
         Deposits and other assets                                           (76,962)        (2,403)
   Increase (decrease) in:
         Accounts payable                                                  2,336,854        104,322
         Accrued expenses and other current liabilities                       34,854        148,302
         State income taxes payable                                           22,282         28,500
                                                                         -----------    -----------
   Total Adjustments                                                      (1,082,035)      (964,033)
                                                                         -----------    -----------
Net cash provided (used) by operating activities                            (837,560)     1,039,276)
                                                                         -----------    -----------
CASH FLOWS FROM INVESTING ACTIVITIES
   Payments for purchase of assets of subsidiary, net of cash acquired    (2,000,000)    (2,934,854)
   Payments to acquire subsidiary                                               --         (425,000)
   Payments to acquire non-marketable securities                          (1,938,750)    (1,378,000)
   Collection of loan receivable acquired by issuance of common stock           --          150,000
   Collections of loan receivable                                               --            9,000
   Payments made for property and equipment                                 (269,230)      (142,555)
   Payments for software development costs                                      --          (10,691)
   Payments of capitalized acquisition cost                                 ( 14,277)          --
                                                                         -----------    -----------
Net Cash provided (used) by investing activities                          (4,222,257)    (4,732,100)
                                                                         -----------    -----------
(Continued)

    

                                  DHB CAPITAL GROUP, INC. AND SUBSIDIARIES
                                        STATEMENTS OF CASH FLOWS
                                     FOR THE YEARS ENDED DECEMBER 31,


   
                                                                             1995          1994
                                                                         -----------    -----------
    
                                                                                           
CASH FLOWS FROM FINANCING ACTIVITIES
   Proceeds from note payable- bank                                             --        1,150,000
   Net proceeds from note payable- shareholder                               750,000      1,140,000
   Net proceeds from sale of common stock                                  4,377,500      2,008,480
                                                                         -----------    -----------
   Net cash provided (used) by financing activities                        5,127,500      4,298,480
                                                                         -----------    -----------

NET INCREASE (DECREASE) IN CASH AND EQUIVALENTS                               67,683     (1,472,896)

CASH AND CASH EQUIVALENTS - BEGINNING                                        407,425      1,880,321
                                                                         -----------    -----------

CASH AND CASH EQUIVALENTS - END                                          $   475,108    $   407,425
                                                                         ===========    ===========


                 See accompanying notes to financial statements

                    DHB CAPITAL GROUP, INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                 FOR THE YEARS ENDED DECEMBER 31, 1995 AND 1994

1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES:

ORGANIZATION/REPORTING ENTITIES

The  consolidated   financial   statements  of  DHB  Capital  Group,   Inc.  and
Subsidiaries (the "Company") include the following entities:

DHB Capital Group, Inc.
DHB Capital Group Inc.  ("DHB") was  incorporated  on October 22, 1992 under the
laws of the State of New York.  DHB was organized to seek,  acquire and finance,
as  appropriate,  one or more  operating  companies.  On February 15, 1995,  the
holders of the common  stock  approved a  re-incorporation  of DHB as a Delaware
corporation, through a merger with a newly formed Delaware corporation.

Protective Apparel Corporation of America
Protective Apparel  Corporation of America ("PACA") was organized in 1975 and is
engaged  in  the  development,   manufacture  and  distribution  of  bullet  and
projectile resistant garments,  including bullet resistant vests,  fragmentation
vests,  bomb  projectile  blankets and tactical load bearing vests. In addition,
PACA  distributes  other  ballistic  protection  devices  including  helmets and
shields.  PACA is dependent upon a few suppliers for the raw materials  utilized
to manufacture its products.

On November 6, 1992,  PACA became a  wholly-owned  subsidiary  of DHB,  when DHB
purchased  all of the issued and  outstanding  stock of PACA from PACA's  former
parent, E.S.C. Industries,  Inc, for $800,000. The transaction was accounted for
as a purchase  and  resulted  in an excess  purchase  price over the fair market
value of the identifiable  assets acquired and liabilities  assumed of $465,278,
of which  $312,086 was allocated to on-going  government  contracts and $153,192
was allocated to goodwill.

Intelligent Data Corp.
On April 1, 1994, the Company acquired  4,530,000 common shares (60.4% interest)
and 1,100,000  preferred  shares of stock in Intelligent Data Corp.  ("ID"),  in
exchange for 425,000 shares of the Company's  common stock. ID is engaged in the
development of sophisticated  telecommunication  systems. On July 1, 1994, a put
option was exercised by certain  shareholders  of ID resulting in an increase in
the Company's  ownership to 89.58%.  In December 1994, the Company converted all
of its preferred shares to common shares,  increasing the Company's ownership to
98.35%.  This  transaction  was accounted for as a purchase,  and resulted in an
excess  purchase price over the fair value of  identifiable  assets acquired and
liabilities assumed of $472,666 which was allocated to patents owned by ID.

DHB Media Group, Inc.
On April 15, 1994, DHB Media Group, Inc. ("Media"), a wholly-owned subsidiary of
the Company  acquired all of the outstanding  common stock of Royal  Acquisition
Corp.  in exchange  for 100,000  shares of the  Company's  common  stock,  for a
purchase price of $300,000. Subsequent negotiations resulted in the reduction of
the acquisition cost by $36,550. Royal Acquisition Corp.'s primary assets were a
film library and a loan  receivable of $150,000.  The  transaction was accounted
for as a purchase and resulted in the excess purchase price over the fair market
value of  $113,450,  of which  $54,000  was  allocated  to the film  library and
$59,450 was  allocated to goodwill.  Media intends to syndicate and market these
films.  The loan receivable was collected in full during the year ended December
31, 1994.

NDL Products, Inc.
On December  20,  1994,  the  Company  through a newly  organized,  wholly-owned
subsidiary, DHB Acquisition, Inc., ("Acquisition") purchased certain assets from
a debtor-in-possession,  N.D.L. Products,  Inc. for $3,080,000.  Acquisition did
not assume any continuing obligations of the  debtor-in-possession,  nor did the
management  of  the  debtor-in-  possession  continue.  On  February  21,  1995,
Acquisition  changed its corporate name to NDL Products,  Inc. NDL  manufactures
and distributes specialized protective athletic apparel and equipment.

DHB Armor Group, Inc.
On August 8, 1995,  the Company  started a new Delaware  Corporation  which is a
wholly-owned  subsidiary of the Company. The subsidiary,  DHB Armor Group, Inc.,
("Armor"),  now wholly  owns PACA and Point  Blank  Body  Armor,  Inc.,  ("Point
Blank").

Point Blank Body Armor, Inc.
In August 1995,  the Company,  through a  wholly-owned  subsidiary  known as USA
Fitness & Protection  Corp, a Delaware  Corporation,  acquired from a trustee in
bankruptcy  certain  assets of Point Blank Body Armor,  L.P.  and an  affiliated
company  ("Old Point  Blank"),  for a cash  payment of  $2,000,000,  free of all
liabilities.  Prior to the filing of the petition in bankruptcy, Old Point Blank
had been a leading U.S.  manufacturer of  bullet-resistant  garments and related
accessories.  After  acquiring  the Old Point  Blank,  USA Fitness &  Protection
Corp., amended its articles of incorporation to change their name to Point Blank
Body Armor, Inc. ("Point Blank").

PRINCIPLES OF CONSOLIDATION

All material intercompany  transactions have been eliminated in the consolidated
financial statements.

USE OF ESTIMATES

The preparation of financial  statements in conformity  with generally  accepted
accounting principles requires management to make estimates and assumptions that
affect  the  reported  amounts  of assets  and  liabilities  and  disclosure  of
contingent  assets and  liabilities at the date of the financial  statements and
the  reported  amounts of revenues  and expenses  during the  reporting  period.
Actual results could differ from those estimates.  Significant estimates include
those relating to the valuation of inventories  and  non-marketable  securities,
and collectibility of receivables.

REVENUE RECOGNITION

Revenue is recognized on product sales upon shipment to the customer.

CASH AND CASH EQUIVALENTS
For  purposes of the  statement  of cash flows,  the  Company  includes  cash on
deposit,  money market funds and amounts held by brokers in cash  accounts to be
cash equivalents.

MARKETABLE/NON-MARKETABLE SECURITIES

Effective  for calendar  year 1994,  the Company  adopted  Financial  Accounting
Standards Board  Statement No. 115  "Accounting for Certain  Investments in Debt
and Equity  Securities." In accordance with this standard,  Securities which are
classified as "trading  securities" are recorded in the Company's  balance sheet
at fair market value,  with the resulting  unrealized gain or loss recognized as
income in the current period.  Securities which are classified as "available for
sale" are also reported at fair market value,  however,  the unrealized  gain or
loss on these  securities  is listed as a separate  component  of  shareholder's
equity.

Non-marketable  securities,  such as investments in privately-held companies are
carried at historical  cost, if necessary,  reduced by a valuation  allowance to
net realizable value.

INVENTORIES

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

PROPERTY, EQUIPMENT AND DEPRECIATION

Property and equipment is stated at cost.  Major  expenditures  for property and
those which  substantially  increase useful lives are capitalized.  Maintenance,
repairs, and minor renewals are expensed as incurred. When assets are retired or
otherwise  disposed of,  their costs and related  accumulated  depreciation  are
removed from the accounts and resulting  gains or losses are included in income.
Depreciation is provided by both straight-line and accelerated  methods over the
estimated useful lives of the assets.

INTANGIBLE ASSETS

Goodwill is being amortized on a straight-line  basis over ten years. The amount
allocated to on-going  government  contracts is being amortized over the life of
the  individual  contracts,  which are  typically  1-5 years.  Patents are being
amortized on a straight-line  basis over 17 years.  Other intangible  assets are
being amortized on a straight-line  basis over their estimated lives,  typically
5-15 years.  Accumulated  amortization  was $409,297 and $301,033 as of December
31, 1995 and 1994, respectively.

EARNINGS PER SHARE

The  computation  of earnings per common share is based on the weighted  average
number of  outstanding  common  shares  outstanding  during the period.  Primary
earnings  per share and fully  diluted  earnings  per share  amounts  assume the
conversion of the Cumulative  Convertible  Preferred  Stock, and the exercise of
the stock warrants.

INCOME TAXES

The Company files a consolidated  Federal tax return,  which includes all of the
subsidiaries.  Accordingly,  Federal  income  taxes are  provided on the taxable
income of the consolidated  group. State income taxes are provided on a separate
company basis, if and when taxable income, after utilizing available carryfoward
losses, exceeds certain levels.

DEFERRED INCOME TAXES
Deferred taxes arise  principally  from net operating  losses and capital losses
available  for  carryfoward   against  future  years  taxable  income,  and  the
recognition of unrealized  gains(losses) on marketable  securities for financial
statement purposes, which are not taxable items for income tax purposes.

2. SUPPLEMENTAL CASH FLOW INFORMATION
                                                            1995          1994
                                                          --------       -------
Cash paid for:
         Interest                                         $261,829       $78,602
         Income taxes                                     $ 35,774       $ 7,983

Additionally,  during,  the year  ended  December  31,  1995 the  Company  had a
non-cash financing activity of $437,500 for a stock subscription receivable.

During the year ended  December  31, 1994,  the Company had  non-cash  investing
activities and it issued common stock to acquire all of the  outstanding  common
stock of Media at a value of  $273,450.  The Company  also  purchased a majority
interest in a subsidiary  through the  issuance of 425,000  shares of its common
stock.

3. MARKETABLE SECURITIES/NON-MARKETABLE SECURITIES

Following is a comparison of the cost and market value of marketable  securities
included in current assets:

                                                   1995                 1994
                                                -----------         -----------
Cost                                            $ 1,482,375         $ 2,251,141
Unrealized gain (loss)                              347,481            (293,854)
                                                -----------         -----------
Market value                                    $ 1,829,856         $ 1,957,287
                                                ===========         ===========

The  Company's  portfolio  value  of  trading  securities  has been  pledged  as
collateral  for the bank  loans  (see Note 6).  However,  the bank has placed no
restrictions on the Company's ability to trade freely in their portfolio.

The Company's investments in non-marketable securities is summarized as follows:

                                                            1995         1994
                                                         ----------   ----------
 Darwin Molecular Corporation
 (approximately 3.9% interest)                           $1,000,000   $1,000,000
Zydacron, Inc. 
(approximately 3.1% interest)                               941,750      378,000
Pinnacle Diagnostics, Inc. 
(approximately 16.7% interest)                              500,000         --
FED Corporation
(approximately 2.9% interest)                               375,000         --
Solid Manufacturing Co. - 10% convertible debentures
(approximately 9.5% interest, if converted)                 500,000         --
                                                         ----------   ----------
         Totals                                          $3,316,750   $1,378,000
                                                         ==========   ==========

All of  these  investments  are  carried  at  historical  cost on the  financial
statements of the Company,  and are included  under the caption  "Investment  in
non-marketable securities" on the balance sheet.

4. INVENTORIES

Inventories are summarized as follows:

                                                                         1995
                                                                      ----------
Finished products                                                     $3,844,506
Work-in process                                                        1,209,849
Raw materials and supplies                                             2,801,844
                                                                      ----------
         Total                                                        $7,856,199
                                                                      ==========

5. PROPERTY AND EQUIPMENT

Major classes of property and equipment consist of the following:

                                                Estimated useful
                                                    life-years           1995
                                                ----------------      ----------
Deposit on building                                     39            $   47,500
Machinery and equipment                                5-10              759,797
Furniture and fixtures                                 5-7               249,986
Computer equipment                                     3-5                41,959
Transportation equipment                               3-5                41,862
Leasehold improvements                                 5-31.5            261,416
                                                                      ----------
                                                                       1,402,520
Less: accumulated depreciation
and amortization                                                         325,454
                                                                      ----------
Net property and equipment                                            $1,077,066
                                                                      ==========


6. NOTES PAYABLE- FINANCIAL INSTITUTIONS

The Company has borrowed  $2,550,000 in the form of two term loans. The first is
with the Bank of New York for  $1,400,000  with  interest at 6.43%,  maturing in
June,  1996. The second loan is with Chase  Manhattan  Bank for $1,150,000  with
interest  at 6.255%.  This loan  matures in  September,  1996.  These  loans are
secured by substantially all of the Company's  marketable  securities  portfolio
value, and certain  personal  investments of the majority  shareholder.  Both of
these loans require monthly payments of interest only.

7. DUE TO SHAREHOLDER

The amount due to shareholder represent notes payable which bear interest at 9%,
payable April and September, 1996.

8. RELATED PARTY TRANSACTIONS

DHB:
DHB leased its office  location from a relative of the former  president of DHB.
Included in DHB's  statement of income  (loss) for the years ended  December 31,
1995 and 1994 is $16,514 and  $15,424 of rent paid or accrued  under this lease,
respectively  (see note 10).  Effective  January 1996,  the Company  vacated the
premises and purchased a building for use as the corporate headquarters.

PACA:
PACA leases its location (see note 10) from the  President of PACA.  Included in
the statement of income (loss) for the years ended December 31, 1995 and 1994 is
$48,000 of rent paid under this lease for each period.

ID:
ID leased its office  location  from a relative of the former  President of DHB.
Included in DHB's  statement  of income  (loss) for the year ended  December 31,
1995 and 1994 is $5,511 and  $13,175 of rent paid or accrued  under this  lease,
respectively (see note 10). The premises were vacated in April, 1995.


NDL and POINT BLANK:
NDL Products,  Inc. and Point Blank Body Armor, Inc. lease their facilities from
a partnership  indirectly owned by relatives of the majority  shareholder of DHB
(note  10).  Included  in the  statement  of income  (loss)  for the year  ended
December 31, 1995 is $300,000 of rent paid or accrued under the lease.

9. COMMITMENTS AND CONTINGENCIES

LEASES

PACA:
PACA is obligated  under a lease for its  manufacturing  facility with a related
party (note 9). This lease  expires  October 31, 1997,  and provides for minimum
annual  rentals  of  $43,200,  plus  increases  based on real  estate  taxes and
operating costs.

ID:
ID was  obligated  under a lease for its office space with a related party (note
9), which expired in April,  1995 for minimum  annual  rentals of $15,000,  plus
increases  based on real  estate  taxes  and  operating  costs.  The  space  was
relinquished in April, 1995 and there are no further obligations.

Media:
Media leases its  facilities  for storing its film  library on a  month-to-month
basis. The current rental rate is $210 per month. The company  relinquished this
space  in  January  1996  and is  storing  the  film  library  at the  corporate
headquarters.

NDL Products, Inc. and Point Blank Body Armor, Inc.
NDL Products,  Inc. and Point Blank Body Armor are  obligated  under a lease for
its  facilities  with a related party (note 9). The lease  commenced  January 1,
1995 and expires  December,  1999. The lease provides for minimum annual rentals
of $300,000  for the initial  year and then  $480,000  the  following  year with
scheduled increases of 4% per year thereafter, plus real estate taxes, operating
costs and capital expenditures.

The following is a schedule by year of future  minimum lease  obligations  under
noncancellable leases as of December 31,1995

         1996                             $   523,200
         1997                                 542,400
         1998                                 562,368
         1999                                 583,135
                                          -----------
Total minimum obligation                  $ 2,211,103
                                          ===========

Total rental expense under  cancelable and  noncancellable  operating leases was
$440,269  and  $85,989  for  the  years  ended   December  31,  1995  and  1994,
respectively.

EMPLOYMENT AGREEMENT

Concurrent  with the  purchase of PACA,  the  President of PACA was given a five
year employment agreement. This agreement calls for annual salaries ranging from
$115,000 in 1993 to $155,000 in 1997, plus certain fringe  benefits.  During the
year ended  December  31,  1995,  Two of NDL's  officers  were given  three year
employment contracts.  These agreement calls for annual base salaries of 100,000
and 96,000 plus certain fringe benefits.

OPEN LETTERS OF CREDIT

At December 31, 1995 the Company was contingently liable for open unused letters
of credit totaling $120,253.

LITIGATION

Media brought suit against an individual, corporation and others with respect to
alleged representations  involving the acquisition of the film library. Media is
seeking  compensatory and punitive damages.  No determination of the outcome can
be made at this time, and accordingly, there is no provision for any recoverable
amount, if any included in the financial statements.

ID is also  involved  in a  lawsuit  with a  former  consultant  to the  Company
regarding his alleged  misappropriation of several of the Company's confidential
computer programs, and to restrain their dissemination. Management has commenced
prosecuting its position,  however,  no determination of the outcome can be made
at this time.

10. CAPITAL STOCK

Capital stock is as follows:


                                                                1995          1994
                                                            -----------   -----------
                                                                            
DHB:
- ---
Class A Preferred stock, 10% convertible, $.01 par value,
     1,500,000 shares authorized (see amendment below)
Shares issued and outstanding                                    21,875        64,062
                                                            ===========   ===========
Par Value                                                   $       219   $       641
                                                            ===========   ===========

Common stock, $.001 par value,
    25,000,000 shares authorized,
Shares issued and outstanding                                13,841,326    11,498,202
                                                            ===========   ===========
Par Value                                                   $    13,841   $    11,498
                                                            ===========   ===========


Amendment to Certificate of Incorporation:
In January, 1993, DHB amended its certificate of incorporation, as follows:

a)    To  expand  and  qualify  the  relative  rights  and  preferences  of  the
      previously  authorized  Preferred  shares as  follows:  Class A  Preferred
      stock, $.40 per annum dividend, non-voting, cumulative,  convertible, $.01
      par value, 1,500,000 shares authorized,  no shares issued and outstanding,
      (redeemable in liquidation at $4 per share,  or callable at $.01 per share
      after November 30, 1994, convertible into 2 shares of common stock.) These
      shares  were  called in  November,  1995.  As of December  31,  1995,  the
      outstanding  preferred  shares  represent  shares  which have not yet been
      surrendered for conversion.

b)    To eliminate preemptive rights.

c)    To provide for indemnification of officers and directors.

d)    To permit the  holders of a majority of the  outstanding  shares of voting
      stock to take action by written consent.

11. PRIVATE PLACEMENTS

Common Stock:
During June, July, and August,  1995 the Company sold 1,955,000 shares of common
stock in private  placements for proceeds of  $3,910,000.  Out of these proceeds
$45,000 of direct expenses were paid. These shares have not been registered with
the Securities and Exchange Commission.

During June,  October,  and  November,  1994 the Company sold 387,500  shares of
common  stock in private  placements  for  proceeds  of  $875,000.  Out of these
proceeds, direct expenses of $8,703 were paid.

12. STOCK WARRANTS

During 1995,  various  warrants which would have expired in November,  1995 from
the Company's original private placement were exercised by certain shareholders.
These  shareholders were issued 303,750 shares of the Company's common stock for
net  proceeds of $950,000.  All  remaining  warrants  for the  original  private
placement have expired.

In December,  1994, in consideration for monies loaned to the Company, the Board
of Directors  granted Mrs.  Terry Brooks,  a related  party,  stock  warrants to
purchase  2,500,000  shares  of  common  stock  for $2 per share for a five year
period commencing December 19, 1994.

In June,  1993,  the  board of  directors  granted  stock  warrants  to  certain
individuals and organizations to purchase 295,000 shares of the Company's common
stock for $2 per share during the three year period commencing July 1, 1994. The
Company  has  reserved  these  shares  for  issuance  upon the  exercise  of the
warrants.  Certain of these  individuals are also employees of the Company,  and
the warrants  issued to these  employees  are  contingent  based upon  continued
employment until July 1, 1994.  210,000 of the warrants issued in 1993 have been
terminated by the Company.


13. STOCK DIVIDEND

Subsequent  to year end,  the Board of  Directors  declared  a  preferred  stock
dividend of 7,944  common  shares with a market value of $3.77 per share for the
years  ended  December  31,  1995 and  1994,  which has not yet been  paid.  All
earnings  per share  data has been  restated  giving  retroactive  effect to the
intended stock dividend.

14. INCOME TAXES

Components of income taxes are as follows:


                                                          1995           1994
                                                       ---------      ---------
                                                                      
   
Current:
    Federal                                            $   5,400      $  72,350
    State                                                 58,922         36,912
    Benefit of net operating loss carryfoward            (12,400)       (72,350)
                                                       ---------      ---------

         Total current                                    51,922         36,912
                                                       ---------      ---------
Deferred:
    Federal                                              451,300       (459,100)
    State                                                 60,300       (104,900)
    Less: valuation allowance                            (71,800)       147,700
                                                       ---------      ---------
         Total deferred                                  440,000       (416,300)
                                                       ---------      ---------
Total income taxes (benefit)                           $ 491,922      $(379,388)
                                                       =========      =========
    


The composition of the federal and state deferred taxes at December 31, 1995 was
arrived at as follows:


   
                                                        Federal         State
                                                        --------       --------
                                                                    
Net Operating Loss                                      $ 36,000       $   --
Allowance for Doubtful Accounts                           10,500          5,600
Capital Loss Carryforwards                                  --           70,300
Unrealized gain on Marketable Securities                 (52,100)       (31,300)
                                                        --------       --------
         Subtotal                                         (5,600)        44,600
Less: Valuation Allowance                                   --           75,900
                                                        --------       --------
         Net Deferred Taxes                             $ (5,600)      $(31,300)
                                                        ========       ========

    

The Valuation Allowance changed from $147,700 at December 31, 1994 to $75,900 at
December 31, 1995, for a decrease of $71,800.

At December 31, 1995 the Company has operating  losses available for carryfoward
against future years' taxable income of approximately $240,000 for tax purposes,
which would expire in 2008.  The  deferred tax assets for the future  benefit of
the capital  loss  carryfoward  was reduced in full by a valuation  allowance of
$70,300 as the Company estimates that sufficient future taxable capital gains on
a separate  company basis for state tax purposes may not be available to provide
the full realization of such an asset.

15. SUBSEQUENT EVENT

As of March 7, 1996,  the entire  subscription  received  of  $437,500  has been
collected.

                                 JAY HOWARD LINN
                           Certified Public Accountant
                               1160 KANE CONCOURSE
                                    SUITE 205
                        BAY HARBOR ISLANDS, FLORIDA 33154
                                    --------

                            TELEPHONE: (305) 866-8700
                               FAX: (305)866-8782


                          INDEPENDENT AUDITOR'S REPORT


Board of Directors
Orthopedic Products, Inc.

I have audited the accompanying balance sheets of Orthopedic Products,  Inc. and
subsidiaries  as of September 30, 1995 and 1994,  and the related  statements of
operations and cash flows for the years then ended.  These financial  statements
are the  responsibility  of the Company's  management.  My  responsibility is to
express an opinion on these financial statements based on my audit.

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

In my opinion, the financial statements referred to above present fairly, in all
materials respected,  the financial position of Orthopedic Products,  Inc. as of
September  30,  1995 and 1994,  and the results of its  operations  and its cash
flows  for the two  years  then  ended in  conformity  with  generally  accepted
accounting principles.


JAY HOWARD LINN
APRIL 25, 1996

              -----------------------------------------------------
                                     MEMBER
                 FLORIDA INSTITUTE OF CERTIFIED PUBLIC ACCOUNTS



                            ORTHOPEDIC PRODUCTS, INC.
                                  BALANCE SHEET
                                  SEPTEMBER 30,

                                                                              1995         1994
                                                                           ----------   ----------
                                                                                         
              ASSETS

Current Assets
     Accounts receivable (Net of allowance for
     uncollectible accounts of $3,195 in both years)                       $  431,254   $  556,422
     Inventories                                                              585,248      579,637
     Prepaid insurance                                                          8,407        7,350
     Income tax refund receivable                                              43,334       25,406
     Deferred income tax benefit                                               12,600          -0-
                                                                           ----------   ----------
                  Total current assets                                      1,080,843    1,168,815
                                                                           ----------   ----------

Property and Equipment (Net of accumulated
     depreciation of $155,793 in 1995 and
     130,377 in 1994)                                                          29,184       46,335
                                                                           ----------   ----------

Other Assets:
     Deposits                                                                   6,230        6,230
     Intangible assets (Net of accumulated amortization of
     $8,000 in 1995 and $7,200 in 1994)                                        12,000       12,800
                                                                           ----------   ----------
                  Total other assets                                           18,230       19,030
                                                                           ----------   ----------
                  TOTAL ASSETS                                             $1,128,257   $1,234,180
                                                                           ==========   ==========

         LIABILITIES AND STOCKHOLDERS' EQUITY
Current Liabilities:
     Accounts payable and accrued expenses                                 $  202,571   $  184,780
     Note payable - bank                                                      311,627      283,239
     Current portion of long-term debt                                         41,868       14,834
                                                                           ----------   ----------
                  Total current liabilities                                   556,066      482,853
                                                                           ----------   ----------

Other Liabilities:
     Long-term debt                                                           236,554      280,446
     Due to related parties                                                   149,100      149,100
                                                                           ----------   ----------
                  Total other liabilities                                     385,654      429,546
                                                                           ----------   ----------

                  Total liabilities                                           941,720      912,399
                                                                           ----------   ----------

(Continued)


                            ORTHOPEDIC PRODUCTS, INC.
                                  BALANCE SHEET
                                  SEPTEMBER 30,

                                                                              1995         1994
                                                                           ----------   ----------
                                                                                         
Stockholders' Equity:
     Common stock - $1. Par value, 7,500
         shares authorized, 1,170 shares
         issued and outstanding                                                 1,170        1,170
     Additional paid-in capital                                                90,308       90,308
     Retained earnings                                                         95,059      230,303
                                                                           ----------   ----------
                  Total stockholders' equity                                  186,537      321,781
                                                                           ----------   ----------

                  TOTAL LIABILITIES AND  STOCKHOLDERS' EQUITY              $1,128,257   $1,234,180
                                                                           ==========   ==========



                 See Accompanying Notes to Financial Statements




                            ORTHOPEDIC PRODUCTS, INC.
                  STATEMENT OF OPERATIONS AND RETAINED EARNINGS
                         FISCAL YEAR ENDED SEPTEMBER 30,


                                                      1995             1994
                                                  -----------       -----------
                                                                      
Sales                                             $ 3,229,249       $ 3,524,824

Cost of Goods Sold                                  2,195,576         2,264,585
                                                  -----------       -----------

Gross Profit                                        1,033,673         1,260,239
                                                  -----------       -----------

Operating Expenses:
     Selling                                          654,587           712,883
     Administrative                                   544,858           661,418
                                                  -----------       -----------

         Total operating expenses                   1,199,445         1,374,301
                                                  -----------       -----------

Income (Loss) Before Income Taxes                    (165,772)         (114,062)

Income Tax Benefit;
     Current                                           17,928             8,785
     Deferred                                          12,600               -0-

         Total income tax benefit                      30,528             8,785
                                                  -----------       -----------

Net Loss                                             (135,244)         (105,277)

Retained Earnings - Beginning                         230,303           335,580
                                                  -----------       -----------

Retained Earnings - End                           $    95,059       $   230,303
                                                  ===========       ===========



                 See Accompanying Notes to Financial Statements.



                            ORTHOPEDIC PRODUCTS, INC.
                            STATEMENTS OF CASH FLOWS
                         FISCAL YEAR ENDED SEPTEMBER 30,

                                                                         1995         1994
                                                                       ---------    --------- 
                                                                                     
Cash Flows from Operating Activities:
     Net Income                                                        $(135,244)   $(105,277)
                                                                       ---------    --------- 
Adjustments to reconcile to net cash provided
        by operating activities:
         Depreciation and amortization                                    22,540       20,469
         Sales tax audit expense                                               0      184,998
         Deferred income tax benefit                                     (12,600)           0
     Changes in assets and liabilities:
         Decrease (increase) in accounts receivable                      125,168      (19,542)
         Increase in inventory                                            (5,611)     (65,066)
         Increase in prepaid insurance                                    (1,057)      (7,350)
         Increase in income tax refund receivable                        (17,928)     (23,782)
         Increase (decrease) in accounts payable
                  and accrued expenses                                    17,791      (93,237)
                                                                       ---------    --------- 
         Net adjustments                                                 128,803       (3,510)
                                                                       ---------    --------- 
                  Net cash used by operating activities                   (6,941)    (108,787)
                                                                       ---------    --------- 
Cash flows From Investing Activities:
         Purchase of Equipment                                            (4,589)      (1,511)
         Additional security deposits                                          0         (810)
                                                                       ---------    --------- 
                  Net cash used by investing activities                   (4,589)      (2,321)
                                                                       ---------    --------- 
Cash Flows from Financing Activities:
         Net bank borrowings                                              28,388      106,990
         Principal payment on long-term debt                             (16,858)      (8,867)
                                                                       ---------    --------- 
                  Net cash provided by financing activities               11,530       98,123
                                                                       ---------    --------- 

Net Change in Cash                                                             0      (12,985)

Cash - October 1,                                                              0       12,985
                                                                       ---------    --------- 

Cash - September 30,                                                   $       0    $       0
                                                                       =========    =========
Cash Paid For:
     Interest                                                          $  37,350    $  21,061
     Income Taxes                                                              0       14,997

Non Cash Acquisition of Equipment                                              0       49,581


                 See Accompanying Notes to Financial Statements

                            ORTHOPEDIC PRODUCTS, INC.
                          NOTES TO FINANCIAL STATEMENTS
                               SEPTEMBER 30, 1995

NOTE 1.  SIGNIFICANT ACCOUNTING POLICIES:
     Organization  - The company sells  orthopedic  and other  medical  supplies
     primarily throughout the Southeastern United States.

     Accounts   Receivable  -  The  allowance  for  uncollectible   accounts  is
     determined on the basis of the company's experience with its customers.

     Inventories  -  Inventories,  consisting  primarily  of finished  goods for
     resale and raw materials are stated at the lower of cost or market. Cost is
     determined on the first-in, first-out basis.

     Property  and  Equipment - Property  and  equipment is recorded at cost and
     depreciated  in  amounts  sufficient  to relate  the cost of the  assets to
     operations over their estimated useful lives, using accelerated methods.

     Intangible  Asset - Goodwill is being  amortized,  using the straight  line
     method, over 25 years.

     Income Taxes - The Company has adopted  Statement  of Financial  Accounting
     Standards  No. 109  "Accounting  for Income  Taxes." There are no temporary
     differences between financial statement and income tax reporting.

NOTE 2.  NOTE PAYABLE - BANK
     The  Company has  revolving  credit  facility of $450,000  from First Union
     National Bank. It bears interest at 1% above prime. It is collateralized by
     inventories,  accounts receivable, property and equipment and guarantees by
     the stockholders. Under the terms of the credit facility, the bank advances
     funds (up to the credit  limit) to cover the  Company's  checks as they are
     presented. The Company has $218,754 outstanding against that line and a net
     overdraft  of $62,964 or a total of  $281,718  at  September  30,  1995 and
     $274,735  outstanding  and a net overdraft of $8,504 or a total of $283,239
     at September 30, 1994.

NOTE 3. LONG TERM DEBT Long-term debt consists of:

                                                                        
9.71%, note payable, due in monthly installments of $1,876,
including interest, with final payment due June 1999.  Equipment
with an original cost of $89,943 is pledged as collateral          $ 70,449   $ 85,282

9.0%, note payable, (Note 5), due in monthly installments of
$3,600 per month, with a final payment due September 2001           198,805    209,998
                                                                   --------   --------
                                                                    269,254    295,280
Less current maturities                                              41,868     14,834
                                                                   --------   --------
         Long-Term Debt                                            $227,386   $280,446
                                                                   ========   ========


     As of September 30, 1995,  annual  maturities of long-term debt outstanding
     for the next five years are as follows:

              1996                                 $ 41,868
              1997                                   61,221
              1998                                   63,062
              1999                                   59,416
              2000 and thereafter                    52,855
                                                   --------
                       Total                       $278,422


NOTE 4. DUE TO RELATED PARTIES

The Company  owes its  stockholder-officers  $149,100 as accrued  salaries  from
prior years.  It is  anticipated  that this amount will not be repaid within the
next twelve months.

NOTE 5. SALES TAX AUDIT SETTLEMENT:

The  Florida  Department  of  Revenue  conducted  an audit of Sales  and Use Tax
collections  for the period  January 1, 1985 to October  31,  1992.  The Company
settled the audit for $209,998, with interest accruing at 9% per annum. The note
is payable in seventy-two monthly payments of $3,600. Initially the payments are
applied in full to the tax  liability.  Once the tax  liability is paid in full,
July 15, 2000 the  payments  are applied to the accrued  interest.  Although the
settlement  was  concluded  in 1995,  effect  was given to it in the year  ended
September 30, 1994.  The company now collects and remits  Florida sales taxes on
those sales deemed to be taxable.

NOTE 6. INCOME TAXES

Components of income taxes benefit (expense) are as follows:


                                                          1995            1994
                                                        -------          -------
                                                                       
         Current:
            Federal                                     $17,925          $ 8,875
            State                                           -0-              -0-
                                                        -------          -------
                  Total current                         $17,925          $ 8,875
                                                        -------          -------
         Deferred:
           Federal                                       12,600              -0-
           State                                            -0-              -0-
                                                        -------          -------
                  Total deferred benefit                 12,600              -0-
                                                        -------          -------
         Total income taxes benefit (expense)           $30,528           $8,875
                                                        =======           ======


The  composition of deferred taxes at September 30, 1995 was $12,600 for Federal
taxes.  The Company has not provided for  valuation  allowance at September  30,
1995,  because  the  Company  anticipates  they  will  be able  to  utilize  the
carryforward  losses  before they expire.  At September 30, 1995 the Company has
operating losses available for carryforward against future years' taxable income
of approximately $84,000 for tax purposes, which would expire in 2010.

NOTE 7. COMMITMENT AND CONTINGENCY:

The following is a schedule by year of future  minimum lease  obligations  under
noncancellable leases as of September 30, 1995.

                          1996              $ 83,602
                          1997                83,602
                          1998                83,602
                          1999                76,635
                                           ---------
                                            $327,441

Total rental expense under  cancelable and  noncancellable  operating leases was
$84,814  and  $80,374  for  the  years  ended   September  30,  1995  and  1994,
respectively.

   
               REPORT OF INDEPENDENT CERTIFIED PUBLIC ACCOUNTANTS

To The Board of Directors and Shareholders of
The Lehigh Group Inc:

We have audited the accompanying consolidated balance sheets of The Lehigh Group
Inc.  and  subsidiaries  as of  December  31,  1995 and  1994,  and the  related
consolidated  statements of operations,  shareholders' equity (deficit) and cash
flows for each of the three years in the period ended  December  31,  1995.  We
have also audited the schedule listed in the accompanying index. These financial
statements and schedule are the responsibility of the Company's management.  Our
responsibility  is to  express  an opinion  on these  financial  statements  and
schedule based on our audits.

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

In our opinion, the consolidated  financial statements referred to above present
fairly,  in all material  respects,  the financial  position of The Lehigh Group
Inc. and its cash flows for each of the three years in the period ended December
31, 1995, in conformity with generally accepted accounting principles.

Also in our opinion, the schedule presents fairly, in all material respects, the
information set forth therein.

                                                                BDO Seidman, LLP

New York, New York
March 14, 1996, except as to Note 3,
which is as of March 28, 1996
    

                     THE LEHIGH GROUP INC. AND SUBSIDIARIES
                          CONSOLIDATED BALANCE SHEETS


                                                                 December 31,
                                                             1995           1994
                                                            (in thousands except
                                                             for per share data)
                                                             -------------------
                                                                    
ASSETS

Current assets:

Cash and cash equivalents ............................       $  347       $  925
Accounts receivable, net of allowance for ............        4,335        4,611
  doubtful accounts of $174 and $275
Inventories, net .....................................        1,823        1,745
Prepaid expenses and other current assets ............           22           22
                                                             ------       ------

  Total current assets ...............................        6,527        7,303

Property, plant and equipment, net of ................           61          105
  accumulated depreciation and amortization
  (Note 5)

Other assets .........................................           34           33
                                                             ------       ------

  Total assets .......................................       $6,622       $7,441
                                                             ======       ======

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


                     THE LEHIGH GROUP INC. AND SUBSIDIARIES
                          CONSOLIDATED BALANCE SHEETS



                                                                 December 31,
                                                              1995        1994
                                                            (in thousands except
                                                             for per share data)
                                                             -------------------
LIABILITIES AND SHAREHOLDERS' EQUITY
                                                                   
Current liabilities:                                   

Current maturities of long-term debt (Note 6)                $  510      $  519
Note payable-bank (Note 6)                                      360         360
Accounts payable                                              1,839       1,911
Accrued expenses and other current liabilities                1,381       1,280
                                                              -----       -----

  Total current liabilities                                   4,090       4,070
                                                              -----       -----

Long-term debt, net of current maturities (Note               2,080       2,361
                                                              -----       -----
  6)

Deferred credit applicable sale of                              250         500
                                                            -------     -------
  discontinued operations (Note 4)

Commitments and Contingencies (Notes 3, 6 and 8)

Shareholders' equity (Note 7):

Preferred stock, par value $.001; authorized
  5,000,000 shares, none issued                                 --          --

Common stock, par value $.001 authorized shares 
  100,000,000,  in 1995 and 1994;
  shares  issued  10,339,250  in 1995  and 1994 
  which  excludes  3,016,249  and
  3,015,893 shares held as treasury stock in
  1995 and 1994, respectively                                    11          11
Additional paid-in capital (Note 10)                        106,594     106,594
Accumulated deficit from January 1, 1986                  (104,749)    (104,441)
Treasury stock - at cost                                    (1,654)      (1,654)
                                                          ---------    ---------
         Total shareholders' equity                             202         510
                                                          ---------    ---------

  Total liabilities and shareholders' equity                $ 6,622     $ 7,441
                                                            =======     =======

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


                                         THE LEHIGH GROUP INC. AND SUBSIDIARIES
                                          CONSOLIDATED STATEMENTS OF OPERATIONS


Years ended December 31,                                                            1995                 1994                 1993
- ------------------------                                                            ----                 ----                 ----
                                                                                     (in thousands except for per share data)
                                                                                                                  
Revenues earned .....................................................            $ 12,105             $ 12,247             $ 12,890

Costs of revenues earned ............................................               8,628                8,577                9,150
                                                                                 --------             --------             --------
Gross Profit ........................................................               3,477                3,670                3,740

Selling, general and administrative expenses ........................               3,994                4,187                4,153
                                                                                 --------             --------             --------

Operating loss ......................................................                (517)                (517)                (413)
                                                                                 --------             --------             --------

Other income (expense):
   Interest expense .................................................                (433)                (398)                (424)
   Interest and other income (Note 6) ...............................                 392                  505                  587
                                                                                 --------             --------             --------
                                                                                      (41)                 107                  163
                                                                                 --------             --------             --------

Loss before discontinued operations and
   extraordinary item ...............................................                (558)                (410)                (250)
Income from discontinued operations (Note 4) ........................                 250                5,000                2,074
                                                                                 --------             --------             --------
Income (loss) before extraordinary item .............................                (308)               4,590                1,824
Extraordinary item:
   Gain on early extinguishment of debt (Note 6) ....................                --                   --                  1,997
                                                                                 --------             --------             --------

Net income (loss) ...................................................            $   (308)            $  4,590             $  3,821
                                                                                 ========             ========             ========

Earnings per share - Primary and Fully Diluted

   Loss before discontinued operations and                                   
         extraordinary item                                                      $  (0.05)            $ (0.04)              $ (0.03)
   Income from discontinued operations                                               0.02                0.49                  0.24
   Income (loss) before extraordinary item                                          (0.03)               0.45                  0.21
   Net Income (loss)                                                                (0.03)               0.45                  0.43

Weighted average Common Shares
and share equivalents outstanding

   Primary and Fully diluted                                                   10,339,250           10,169,000             8,825,000
                                                                               ==========           ==========             =========

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

                            THE LEHIGH GROUP INC. AND SUBSIDIARIES
            CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS' EQUITY (DEFICIT)
                        Years Ended December 31, 1995, 1994 and 1993 
                                     (in thousands)


                                             Number of                Number of                   Additional         Deficit From   
                                              Shares      Amount        Shares       Amount    Paid In Capital       Jan.1, 1986 
                                              ------      ------        ------       ------   ---------------        ----------- 
                                                                                                  
Balance December 31, 1992                       --           --          10,978          11        69,454             (112,852)    

Exchange of Class A and B notes
in connection with sale of                                                                                             
subsidiary                                                               (3,320)                   36,121                     
 
Net Income                                      --           --            --           --                               3,821      
                                             -----        -----           -----     -------         -----               ------      

Balance December 31, 1993                       --          $--           7,658         $11      $105,575            $(109,031)     

Issuance of common stock in 
connection with private
 placement                                                                2,681                     1,019                     

Net Income                                      --           --             --          --                              4,590      
                                             -----        -----           -----     -------         -----               -----      

Balance December 31, 1994                       --          $--          10,339          11      $106,594           $(104,441)     
                                                ==          ===          ======         ===      ========          ==========      

Net Loss                                        --           --             --          --                          $    (308)     
                                             -----        -----          -----     -------         -----             --------      

Balance December 31, 1995                       --          $--          10,339          11      $106,594           $(104,749)      
                                                ==          ===          ======         ===      ========          ==========      


                     THE LEHIGH GROUP INC. AND SUBSIDIARIES
      CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS' EQUITY (DEFICIT)
                  Years Ended December 31, 1995, 1994 and 1993 
                                (in thousands)
                                   (Continued)


                                      Treasury Stock                
                                         At Cost           Total
                                         -------           -----
                                                      
Balance December 31, 1992                 (1,654)        (45,041)   
                                      
Exchange of Class A and B notes       
in connection with sale of            
subsidiary                                                36,121                                     
                                                                
Net Income                                                 3,821                                                             
                                          -------        -------        
Balance December 31, 1993                $(1,654)       $ (5,099)        
                                               
Issuance of common stock in                                             
connection with private  placement                         1,019  
                                                             
Net Income                                     --          4,590        
                                          -------         ------                                                   
Balance December 31, 1994                $(1,654)       $    510        
                                         ========       ======== 
       
Net Loss                                      --        $   (308)       
                                          -------       --------        
                                               
                                         $(1,654)       $    202    
Balance December 31, 1995                ========       ======== 

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


                     THE LEHIGH GROUP INC. AND SUBSIDIARIES
                CONSOLIDATED STATEMENTS OF CASH FLOWS (Note 11)


Years Ended December 31,                                                                1995               1994               1993
- ------------------------                                                                ----               ----               ----
                                                                                                      (in thousands)
                                                                                                                      
Cash flows from operating activities:
  Net income (loss)                                                                   $  (308)           $ 4,590            $ 3,821
  Adjustments to reconcile net income (loss) to net
    cash provided by (used in) operating activities:
    Gain on early extinguishment of debt                                                   --                 --             (1,997)
    Depreciation and amortization                                                          65                 59                 95
    Provision for doubtful accounts receivable                                             --                 --                (85)
    Deferred credit applicable to sale of
      discontinued operations                                                            (250)            (5,000)            (1,760)

  Changes in assets and liabilities:
    Accounts receivable                                                                   276                 93               (493)
    Inventories                                                                           (78)              (108)               255
    Prepaid expenses and other current assets                                              55                423
    Other assets                                                                           (1)                 6                 12
    Net assets applicable to discontinued operations                                       --                 --                713

    Accounts payable                                                                      (72)                64               (217)
    Accrued expenses and other current liabilities                                        101                 81               (695)
                                                                                      -------            -------            -------
    Net cash provided by (used in) operating activities                                  (267)              (160)                72
                                                                                      -------            -------            -------
Cash flows from investing activities:
    Capital expenditures                                                                  (21)               (39)               (24)

Cash flows from financing activities:
    Repayment of capital leases                                                           (20)                (3)               (19)
    Net payments under bank debt                                                         (270)              (360)              (430)
    Net proceeds from sale of stock and subsidiary                                         --              1,019                750
                                                                                      -------            -------            -------

    Net cash provided by (used in) financing activities                                  (290)              (656)              (301)
                                                                                      -------            -------            -------

Net change in cash and cash equivalents                                                  (578)               457                349
Cash and cash equivalents at beginning of period                                          925                468                119
                                                                                      -------            -------            -------

Cash and cash equivalents at end of period                                            $   347            $   925            $   468
                                                                                      =======            =======            =======


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

                     THE LEHIGH GROUP INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
 (Tables included in the footnotes are in thousands except for per share data)

1 - General

         The Lehigh  Group  Inc.  (the  "Company"),  through  its  wholly  owned
subsidiary,  HallMark Electrical Supplies Corp. ("HallMark"),  is engaged in the
distribution  of  electrical   supplies  for  the  construction   industry  both
domestically  (primarily  in the New York  Metropolitan  area)  and for  export.
HallMark was acquired by the Company in December 1988.  HallMark's sales include
electrical conduit, armored cable, switches,  outlets, fittings, panels and wire
which are purchased by HallMark from electrical  equipment  manufacturers in the
United States.  Approximately  60% of HallMark's  sales are domestic and 40% are
export. Export sales are made by sales agents retained by HallMark. Distribution
is made in approximately 26 countries including Bermuda,  Costa Rica, Venezuela,
Columbia, Ecuador and Panama. Since November 1, 1992, HallMark's export business
has been conducted primarily from Miami, Florida.

2 - Summary of Significant Accounting Policies

Principles of Consolidation - The consolidated  financial statements include all
of  the  accounts  of  the  Company  and  its  wholly  owned  subsidiaries.  All
intercompany accounts and transactions have been eliminated in consolidation.

Inventories  -  Inventories  are  stated at the lower of cost or market  using a
first-in,  first-out basis to determine cost.  Inventories consist of electrical
supplies held for resale.

Property,  Plant and  Equipment - Property,  plant and  equipment are carried at
cost.  Depreciation is provided on the  straight-line  method over the estimated
useful lives of the related assets.  Amortization of leasehold  improvements are
provided over the life of each respective lease.

Income Taxes - In 1993, the Company  adopted  Statement of Financial  Accounting
Standards No. 109  "Accounting  for Income Taxes," which requires the use of the
liability  method of accounting  for deferred  income  taxes.  The provision for
income taxes typically includes Federal,  state and local income taxes currently
payable and those deferred because of temporary timing  differences  between the
financial  statement  and tax bases of assets  and  liabilities.  The  financial
statements  do not include a provision for income taxes due to the Company's net
operating losses.

Earnings  per Share - Earnings per common  share is  calculated  by dividing net
income  (loss)  applicable to common  shares by the weighted  average  number of
common shares and share  equivalents  outstanding  during each period.  Excluded
from fully diluted  computations  are certain stock options granted  (12,000,000
options which are  contingently  exercisable  pending the  occurrence of certain
future events).

Treasury Stock - Treasury stock is recorded at net acquisition  cost.  Gains and
losses on  disposition  are  recorded as  increases or decreases to capital with
losses in excess of  previously  recorded  gains  charged  directly  to retained
earnings.

Stock Options - During 1995, Statement of Financial Accounting Standards No. 123
"Accounting  for  Stock-Based  Compensation"  was  issued.  The  Company has not
elected  early  adoption  which  allows a choice of either the  intrinsic  value
method or the fair value method of accounting for employee  stock  options.  The
Company  expects  to  select  the  option  to  continue  the use of the  current
intrinsic value method.


                     THE LEHIGH GROUP INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
 (Tables included in the footnotes are in thousands except for per share data)


Estimates - The preparation of financial statements in conformity with generally
accepted  accounting  principles  requires  management  to  make  estimates  and
assumptions  that  affect the  reported  amounts of assets and  liabilities  and
disclosure of  contingent  assets and  liabilities  at the date of the financial
statements  and the  reported  amounts  of  revenues  and  expenses  during  the
reporting period. Actual results could differ from these estimates.

Long-Lived Assets - During 1995, Statement of Financial Accounting Standards No.
121  "Accounting   for  the  Impairment  of  Long-Lived   Assets  and  for  Long
Lived-Assets to be Disposed Of," was issued.  The adoption of this pronouncement
is not  expected  to  have a  significant  impact  on  the  Company's  financial
statements.

Fair  Value  of  Financial  Instruments  -  The  carrying  values  of  financial
instruments  including  cash  and  cash  equivalents,  accounts  receivable  and
accounts  payable  approximate  fair value at December 31, 1995,  because of the
relative short maturities of these instruments.  It is not possible to presently
determine  the market  value of the long term debt and notes  payable  given the
Company's current financial condition.

Statements of Cash Flows - Cash equivalents  include time deposits with original
maturities of three months or less.

Revenue  Recognition - Revenue is  recognized  when products are shipped or when
services are rendered.

Presentation of Prior Years Data - Certain  reclassifications  have been made to
conform prior years data with the current presentation.


                     THE LEHIGH GROUP INC. AND SUBSIDIARIES
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
 (Tables included in the footnotes are in thousands except for per share data)

3 - Sale of Subordinated Debenture

         On March 28, 1996, the Company issued a $300,000 subordinated debenture
to Macrocom Investors, LLC. The debenture includes interest at 2% per annum over
the prime lending rate of Chase Manhattan Bank, N.A. payable monthly  commencing
May 1996. The principal  balance is payable April 1, 1998. The debenture granted
the lender a five year  warrant to purchase a number of shares equal to $300,000
divided by the price  equal to the average  closing  bid price of the  Company's
common  stock for the ten  business  days  prior to the date of  closing  of the
financing.  The debenture  contains  various  restrictions on the Company and is
secured by 100% of the  outstanding  common stock of the Company's  wholly-owned
subsidiary,  HallMark  Electrical Supplies Corp. The Company has entered into an
agreement with a financial  services company to use its best efforts to raise an
additional  $450,000 under the same terms and  conditions.  Management  believes
that the proceeds of the $300,000  subordinated  debenture combined with current
working  capital will be  sufficient to fund the  Company's  operations  for the
balance of 1996.

4 - Discontinued Operations

         On December 31, 1991, the Company sold its right, title and interest in
the stock of the various  subsidiaries  which made up its discontinued  interior
construction and energy recovery  business segments subject to existing security
interests.  The excess of liabilities over assets of subsidiaries  sold amounted
to approximately $9.6 million. Since 1991, the Company has reduced this deferred
credit (the reduction is shown as income from  discontinued  operations)  due to
the  successful  resolution  of the  majority  of the  liabilities  for  amounts
significantly  less than was  originally  recorded.  The  deferred  credits were
reduced as follows:

                       1992                     $ 2,376
                       1993                     $ 1,760
                       1994                     $ 5,000
                       1995                     $   250


                     THE LEHIGH GROUP INC. AND SUBSIDIARIES
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
 (Tables included in the footnotes are in thousands except for per share data)

5 - Property, Plant and Equipment


                                               December 31            Estimated
                                          1995            199       Useful Lives                                  
                                          ----            ---       ------------                                  
                                                         
Machinery and equipment                  $ 475          $  469      3 to 5 years
Leasehold improvements                     285             270    Term of leases
                                         -----           -----
                                           760             739

Less accumulated depreciation and
   amortization                           (699)           (634)
                                        ------          ------
                                         $  61           $ 105
                                         =====           =====


6 - Long-Term Debt


                                                              December 31,
                               Interest Rate          1995                 1994
                               -------------          ----                 ----
                                                            
Subordinated Debentures          14-7/8%         $    400             $    400
Senior Subordinated Notes        13-1/2%               100                  100
Note Payable                      10.56%             2,440                2,710
Other Long-Term Debt             Various                10                   30
                                                 ---------            ---------
                                                     2,950                3,240
Less Current Portion                                  (870)                (879)
                                                 ---------            ---------
   Total Long-Term Debt                          $   2,080            $   2,361
                                                 =========            =========



              Subordinated Debentures and Senior Subordinated Notes

         On March 15, 1991, pursuant to a restructuring done by the Company (the
"1991 Restructuring"), the holders of $8,760,000 principal amount of the 14-7/8%
Debentures  exchanged  such  securities,  together  with the  accrued but unpaid
interest  thereon,  for  $2,156,624  principal  amount  of  Class  B  Notes  and
53,646,240  shares of Common  Stock.  Additionally,  the holders of  $33,840,000
principal amount of the 13-1/2% Notes exchanged such  securities,  together with
the accrued but unpaid  interest  thereon,  for $8,642,736  principal  amount of
Class B Notes and 212,650,560 shares of Common Stock.


                     THE LEHIGH GROUP INC. AND SUBSIDIARIES
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
 (Tables included in the footnotes are in thousands except for per share data)

         The Company was in default of certain covenants to the holders of Class
A Notes and Class B Notes (the  "Notes") at December 31, 1992 and 1991 and, as a
consequence, the Notes were classified as current in the 1992 and 1991 Financial
Statements.  The Company  continues  to be in default in the payment of interest
(approximately  635,000 and  $482,000 of interest is past due as of December 31,
1995 and 1994) on the  $500,000  principal  amount of 13-1/2%  Notes and 14-7/8%
Debentures  that were not tendered in the Company's 1991  Restructuring.  In May
1993 the  Company  reached  an  agreement  (the  "1993  Restructuring")  whereby
participating  holders of the Notes  ("Noteholders")  surrendered  their  Notes,
together  with a  substantial  portion of their Common  Stock,  and, in exchange
therefore,  the Noteholders  acquired,  through a newly formed corporation ("LVI
Holding"),  all of the stock of LVI  Environmental  Services  Group  Inc.  ("LVI
Environmental"),  a  subsidiary  of the  Company  that  conducted  its  asbestos
abatement  operations.  Management of LVI  Environmental  have a minority equity
interest  in  LVI  Holding.   As  a  consequence,   the  Company's   outstanding
consolidated  indebtedness  was  reduced  from  approximately  $45.9  million to
approximately  $3.6 million  (excluding  approximately  $120,944 of indebtedness
under Class B Notes that LVI Holding  agreed to pay in connection  with the 1993
Restructuring  but for which the Company remains liable).  Since the Noteholders
were also principal stockholders of the Company, the gain from this transaction,
net of the  carrying  value  of LVI  Environmental,  was  credited  directly  to
additional paid-in capital.

         In accordance with Statement of Financial  Accounting Standards No. 15,
the Class A Notes and the Class B Notes were carried on the consolidated balance
sheet at the  total  expected  future  cash  payments  (including  interest  and
principal)  specified by the terms of the Notes. A gain on early  extinguishment
of debt  occurred  as a result of the  carrying  amounts of the  13-1/2%  Notes,
14-7/8%  Debentures  and Senior  Secured  Notes  (including  accrued  but unpaid
interest and unamortized  deferred  financing costs) being greater than the fair
market  value of the  common  stock  issued,  the net  assets  transferred  to a
liquidating  trust, and total expected future cash payments of the Class A Notes
and Class B Notes, net of direct restructuring costs.

         Included in interest and other income in 1995 is approximately $380,000
of other income which  represents  an  adjustment  to the value of certain items
which relate to the Company's 1991 Restructuring.

         The  Company  continues  to be in  default in the  payment of  interest
(approximately   $635,000   and   $482,000  at  December   31,  1995  and  1994,
respectively)  and  principal  of the  $500,000  on the 13- 1/2 Notes and 14-7/8
Debentures  not tendered in the Company's 1991  Restructuring.  The principal of
$500,000  is  included  as current  maturities  of long term debt and the unpaid
interest is included in accrued expenses and other current liabilities.


         Note Payable

         On June 30, 1993,  HallMark  restructured its revolving credit facility
as an  installment  loan.  The  loan  is  collateralized  by the  inventory  and
receivables at HallMark.  Monthly principal  payments of $30,000 are due through
December 31, 1998 and the final payment is due on January 31, 1999.
Payments on the Note are due as follows:


                       1996                      360
                       1997                      360
                       1998                      360
                       1999                    1,360



                     THE LEHIGH GROUP INC. AND SUBSIDIARIES
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
 (Tables included in the footnotes are in thousands except for per share data)

7 - Income Taxes

         At  December  31,  1995,  the  Company  had a net  deferred  tax  asset
amounting to  approximately  $1.6 million.  The net deferred tax asset consisted
primarily of net operating loss ("NOL") carryforwards, and temporary differences
resulting  from  inventory  and accounts  receivable  reserves,  and it is fully
offset by a valuation allowance of the same amount.

         The Company did not have Federal taxable income in 1995, 1994, and 1993
and,  accordingly,  no Federal  taxes  have been  provided  in the  accompanying
consolidated statements of operations.  As of December 31, 1995, the Company had
NOL carryforwards of approximately $4.5 million expiring through 2010.

8 - Commitments and Contingencies

         Leases

         The Company and its subsidiaries lease machinery,  office and warehouse
space,  as well as certain  data  processing  equipment  and  automobiles  under
operating leases. Rent expense aggregated $177,336,  $148,000,  and $191,000 for
the years ended December 31, 1995, 1994, and 1993, respectively.

         Future  minimum  annual  lease  commitments,  primarily  for office and
warehouse space, with respect to noncancellable leases are as follows:


                       1996                       103
                       1997                       104
                       1998                       105
                       1999                       114
                       2000                       118
                      Thereafter                  433
                                                  ===
                                               $  977

         In addition to the above,  certain  office and  warehouse  space leases
require the payment of real estate taxes and operating expense increases.

         Employment Agreements

         On August 22, 1994 the Company and Mr.  Salvatore Zizza entered into an
employment agreement providing employment to Mr. Zizza through December 31, 1999
as President,  Chairman of the Board and Chief Executive  Officer of the Company
at an annual salary of $200,000.

         On January 1, 1995 the Company and Mr.  Robert  Bruno  entered  into an
employment agreement providing employment to Mr. Bruno through December 31, 1999
as Vice  President  and General  Counsel of the  Company at an annual  salary of
$150,000. The agreement calls for deferral of $50,000 of Mr. Bruno's salary each
year until the  Company's  annual  revenues  exceed  $25  million.  The  $50,000
deferral has not been accrued due to uncertainty regarding the Company achieving
$25 million in sales.


                     THE LEHIGH GROUP INC. AND SUBSIDIARIES
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
 (Tables included in the footnotes are in thousands except for per share data)

         Litigation

         The State of Maine and Bureau of Labor  Standards  commenced  an action
against the Company and Dori Shoe Company (an  indirect  former  subsidiary)  to
recover  severance  pay under  Maine's  plant  closing  law.  The case was tried
without a jury on December 12 and 13, 1994 in Maine Superior  Court.  Under that
law, an "employer" who shuts down a large factory is liable to the employees for
severance  pay at the  rate of one  week's  pay  for  each  year of  employment.
Although  the law did not  apply to the  Company  at the time that the Dori Shoe
plant  was  closed  it was  amended  so as to  arguably  apply  to  the  Company
retroactively.

         In a prior case  brought  against  the  Company  (then  known as Lehigh
Valley  Industries)  and its former  subsidiary  under the Maine  severance  pay
statute prior to its amendment the Company was  successful  against the State of
Maine (see Curtis v. Loree Footwear and Lehigh Valley Industries,  516 A. 2d 558
(Me. 1986)).

         The  Superior  Court  by  decision  docketed  April  10,  1995  entered
judgement in favor of the former  employees  of Dori Shoe  Company  against Dori
Shoe and the Company in the amount of $260,969.  plus  prejudgment  interest and
reasonable  attorneys'  fees and costs to the Plaintiff  upon their  application
pursuant to Maine Rules of Civil  Procedure  54(b) (3) (d).  Interest  and other
fees are approximately $100,000 at December 31, 1995. The Company filed a timely
appeal appealing the decision and the matter was argued before the Maine Supreme
Judicial  Court on December 7, 1995.  The  Company's  attorneys in Maine believe
that  the   application   of   Maine's   amended   severance   pay   statute  is
unconstitutional under both the Maine and United States constitutions. Since the
Company's appeal, no further action has taken place.  Approximately $350,000 has
been accrued for by the Company relating to this judgement.


                     THE LEHIGH GROUP INC. AND SUBSIDIARIES
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
 (Tables included in the footnotes are in thousands except for per share data)

9 - Stock Options

         The following table contains information on stock options for the three
year period ended December 31, 1995:


                                                                         Exercise price           Weighted average
                                                 Option shares           range per share                price
                                                 -------------           ---------------                -----
                                                                                               
Outstanding, January 1, 1993                           0                        0                         0
Granted                                                0                        0                         0
Exercised                                              0                        0                         0
Outstanding, December 31, 1993                         0                        0                         0
Granted                                           10,250,000*            $0.50 to $1.00                 $0.72
Exercised                                              0                        0                         0
Forfeited                                              0                        0                         0

Outstanding, December 31, 1994                    10,250,000             $0.50 to $1.00                 $0.72
Granted                                             295,000                   $0.50                     $0.50
Exercised                                              0                        0                         0
Forfeited                                              0                        0                         0
Outstanding, December 31, 1995                      295,000                   $0.50                     $0.50
                      === ====                      =======                   =====                     =====


*Excludes warrants to purchase 7,750,000 shares of stock.

Exercisable at year end

                       1993                     0

                       1994                     4,250,000*

                       1995                     4,545,000*

*Excludes warrants to purchase 1,750,000 shares of stock.

Twelve million of the eighteen  million options and warrants granted in 1994 are
contingently  exercisable pending the occurrence of certain future events. These
events  include the Company  acquiring any business with annual  revenues in the
year immediately prior to such acquisition of at least $25 million dollars.  The
occurrence  of this event as well as certain  other events will  constitute  the
measurement   date  for  those  options  and  the  Company  will   recognize  as
compensation  the  difference  between  measurement  date price and the  granted
price.


                     THE LEHIGH GROUP INC. AND SUBSIDIARIES
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
 (Tables included in the footnotes are in thousands except for per share data)

10 - Significant Customer

Sales to a customer  accounted  for  approximately  25%,  22%, and 12% for years
ended December 31, 1995, 1994 and 1993,  respectively.  This customer  accounted
for approximately  21% and 15 % of accounts  receivable on December 31, 1995 and
1994, respectively.

11 - Supplementary Information

Statements of Cash Flows


                                                  Years ended December 31
                                                  -----------------------
                                        1995              1994             1993
                                        ----              ----             ----
                                                                  
Cash paid during the year for: 
   Interest                             $278              $264             $269
   Income taxes                           12                78                5



Supplemental disclosure of non-cash financing activities:

December 31, 1995

Accounts payable and operating loss were both reduced by approximately  $380,000
relating  to an  adjustment  to he value of certain  items  which  relate to the
Company's 1991 Restructuring.

December 31, 1993

As a result of the 1993 Restructuring, 100% of the Class A Notes and over 97% of
the Class B Notes (the  "Notes") of NICO Inc., a wholly owned  subsidiary of the
Company,  were  surrendered  to the Company  together  with 3 million  shares of
common  stock and, in exchange  therefore,  participating  holders of such Notes
acquired  through  a  newly  formed  corporation,   all  of  the  stock  of  LVI
Environmental  Services Group Inc. The Company's  consolidated  indebtedness was
thereby reduced from approximately $45.9 million to approximately $3.6 million.


                                         THE LEHIGH GROUP INC. AND SUBSIDIARIES
                                                      SCHEDULE II

                                            Valuation and Qualifying Accounts
                                    Years Ended December 31, 1995, 1994 and 1993
                                              (Dollar Amounts in Thousands)


                                                         Balance at   Charged to
                                                         Beginning    Costs and      Charged to       Other Charges      Balance at
December 31,          Description                        of Year      Expenses     Other Accounts     Add (Deduct)      End of Year
- ------------          -----------                        -------      --------    --------------     ------------      -----------
                                                                                                         
  1995        Allowance for doubtful
               accounts                                  $   275           --             --              (101)            $    174

              Inventory obsolescence reserve             $   158           --             --                               $    158

  1994        Allowance for doubtful
               accounts                                  $   300           --             --               (25)            $    275

              Inventory obsolescence reserve             $   182           --             --               (24)            $    158

  1993        Allowance for doubtful
               accounts                                  $   385          (85)            --               --              $    300

              Inventory obsolescence reserve             $   406           --             --              (224)            $    182


                 DHB CAPITAL GROUP INC. AND SUBSIDIARIES AND ORTHOPEDIC PRODUCTS
                         UNAUDITED PRO FORMA CONSOLIDATED BALANCE SHEET
                                     DECEMBER 31, 1996
                                       (in thousands)


        ASSETS                                                                                                        
                                                                                       Orthopedic                         Adjusted
                                                                    The Company        Products           Adjustments     Company 
                                                                    -----------        --------           -----------     ------- 
                                                                                                                  
 
CURRENT ASSETS
     Cash and cash equivalents                                       $   475                              (300)(1)(5)(6)      $ 175
     Marketable securities                                             1,830                                                  1,830
     Accounts receivable, less allowance for doubtful                  3,820               460                                4,280
     Inventories                                                       7,856               594                                8,450
     Due From Lehigh                                                       0                               600 (1)(3)           600
     Prepaid expenses and other current assets                           209                56                                  265
                                                                     -------            ------            --------------   -------- 
        Total Current Assets                                         $14,190            $1,110           $ 300             $ 15,600
                                                               
PROPERTY AND EQUIPMENT, at cost, net                                   1,077                26              (1)*              1,102 

OTHER ASSETS
     Intangible assets, net                                              721                12              51 *                784
     Investments in non-marketable securites                           3,317                             3,100 (4)(5)         6,417
     Deposits and other assets                                           161                 6                                  167
                                                                     -------            ------          ----------------    -------
        Total Other Assets                                             4,199                18           3,151                7,368
                                                                     -------            ------          ----------------    -------
        TOTAL ASSETS                                                 $19,466            $1,154          $3,450              $24,070
                                                                     =======            ======          ======              =======


                 DHB CAPITAL GROUP INC. AND SUBSIDIARIES AND ORTHOPEDIC PRODUCTS
                     UNAUDITED PRO FORMA CONSOLIDATED BALANCE SHEET (Continued)
                                     DECEMBER 31, 1996
                                      (in thousands)


                                                                                       Orthopedic                         Adjusted
                                                                    The Company        Products           Adjustments     Company 
                                                                    -----------        --------           -----------     ------- 
                                                                                                                  
         LIABILITIES AND STOCKHOLDERS' EQUITY
CURRENT LIABILITIES
     Note payable                                                   $2,550               $  310            $  100(*)    $   2,960
     Current maturities of long term debt                                                    43                                43
     Accounts payable                                                2,848                  239                             3,087
     Due to shareholders                                             1,890                                                  1,890
     Accrued expenses and other current liabilities                    301                                                    301
     Deferred taxes payable                                             37                                                     37
     State income taxes payable                                         38                                                     38
                                                                    ------               ------            ----------    --------
        Total Current Liabilities                                   $7,664               $  592            $  100        $  8,356
                                                                    ------               ------            ----------    --------

Long Term Debt                                                                              375             3,000  (6)       3,375

Deferred Credit Applicable Sale of Discontinued        
        Operations                                                                                                              0

STOCKHOLDERS' EQUITY
     Preferred stock                                                     0                                                      0
     Common stock                                                       14                    1                 8(2)(3)        23
     Additional paid-in capital                                     12,123                   90               300(3)      12,513
     Common stock subscription receivable                             (437)                                                  (437)
     Treasury Stock - at cost                                                                                                   0
     Retained earnings                                                 102                   96                42 *(2)        240
                                                                    ------               ------            -----------   --------
        Total Stockholder's Equity                                  11,802                  187               350          12,339
                                                                    ------               --------          -----------   --------
        TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY                 $19,466               $1,154            $ 3,450       $ 24,070
                                                                   =======               ========          ===========   ========

*  Assuming Orthopedic Products was purchased on January 1,1995, the goodwill
acquired less amortization and the fixed assets adjustment for depreciation
should be adjusted.

(1) To record the payment of a Lehigh debt by DHB pursuant to the loan agreement
(2) To record the 50% Stock Dividend paid July 16, 1996
(3) To record the issuance of 30,000 shares of DHB to pay Lehigh debt
(4) To record the purchase of a warrant from a Lehigh executive
(5) To record the exercise of the Lehigh warrant
(6) To record the loan by shareholder to exercise the above warrant

                                             LEHIGH GROUP INC. AND SUBSIDIARIES
                                           PRO FORMA CONSOLIDATED BALANCE SHEET
                                                     DECEMBER 31, 1996
                                                      (in thousands)


        ASSETS
                                                                The Lehigh Group           Adjustments            Total
                                                                ----------------           -----------            -----
                                                                                                       
CURRENT ASSETS
     Cash and cash equivalents                                     $     347                 3,000 (5)          $    3,347
     Marketable securities                                                                                               0
     Accounts receivable, less allowance for doubtful                  4,335                                         4,335
     Investment in subsidiary                                                                4,209 (6)               4,209
     Note Receivable                                                                                                     0
     Inventories                                                       1,823                                         1,823
     Due From Lehigh                                                                                                     0
     Prepaid expenses and other current assets                            22                                            22
                                                                   ---------               -------------        ----------
        Total Current Assets                                       $   6,527               $ 7,209              $   13,736
                                                                   ---------               -------------        ----------
     Property and equipment                                               61                                            61
      Other Assets                                                        34                                            34
                                                                   ---------               -------------        ----------
     Total Assets                                                  $   6,622               $ 7,209              $   13,831          
                                                                   =========               =============        ==========          
        LIABILITIES AND STOCKHOLDERS' EQUITY
CURRENT LIABILITIES
     Note payable                                                  $     360                 ($300)(2)         $        60
     Current maturities of long term debt                                510                                           510
     Accounts payable                                                  1,839                                         1,839
     Due to shareholders                                                   0                                             0
     Accrued expenses and other current liabilities                    1,381                  (330)(4)(7)            1,051
     Due To DHB Capital                                                                        600 (1)(4)              600
     Deferred taxes payable                                                                                              0
     State income taxes payable                                                                                          0
                                                                   ---------              --------------      -----------
        Total Current Liabilities                                  $   4,090              $    (30)            $     4,060

Long Term Debt                                                         2,080                                         2,080

Deferred Credit Applicable Sale of Discontinued Operations               250                                           250

STOCKHOLDERS' EQUITY
     Preferred stock                                                                                                     0
     Common stock                                                         11                    12(3)(5)(6)             23
     Additional paid-in capital                                      106,594                 7,197(3)(6)           113,791
     Common stock subscription receivable                                                                                0
     Treasury Stock - at cost                                         (1,654)                                       (1,654)
     Retained earnings                                              (104,749)                   30(7)             (104,719)
                                                                   ---------              -------------        -----------
        Total Stockholder's Equity                                       202              $  7,239                   7,441
                                                                   ---------              -------------        -----------    
        TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY                 $   6,622              $  7,209             $    13,831
                                                                   =========              =============        ===========


(1)  To record the payment of a Lehigh debt by DHB Capital
(2)  To record the payment of a Lehigh debt by DHB Capital
(3)  Record the reverse stock split of 1:21.845
(4)  To record the payment of accrued expenses by the issuance of DHB stock
(5)  To record DHB exercising their stock warrant
(6)  To record the issuance of shares to DHB for the reverse acquisition
(7)  To reverse the interest on the loan paid by DHB


                  ADJUSTED DHB CAPITAL GROUP INC. AND ADJUSTED LEHIGH GROUP INC.
                               PRO FORMA CONSOLIDATED BALANCE SHEET
                                         DECEMBER 31, 1996
                                           (in thousands)


                                                                  The Company    The Lehigh Group                        PRO FORMA
                                                                   Adjusted        Adjusted           Eliminations      CONSOLIDATED
                                                                   --------        --------            ------------     ------------
                                                                                                               
ASSETS  
CURRENT ASSETS
     Cash and cash equivalents                                    $     175        $  3, 347                             $   3,522
     Marketable securities                                            1,830                0                                 1,830
     Accounts receivable, less allowance for doubtful                 4,280            4,335                                 8,615
     Investment in subsidiary                                                          4,209           (4,239) (3)             (30)
     Note Receivable                                                                       0                                     0
     Inventories                                                      8,450            1,823                                10,273
     Due from Lehigh                                                    600                0             (600) (1)               0
     Prepaid expenses and other current assets                          265               22                                   287
                                                                  ---------       ----------          ----------------   ---------
        Total Current Assets                                         15,600        $  13,736          $(4,839)           $  24,497

PROPERTY AND EQUIPMENT, at cost, net                                  1,102               61                                 1,163
 
OTHER ASSETS
     Intangible assets, net                                             784                0            4,909(2)(3)(7)       5,693  
     Investments in non-marketable securites                          6,417                0           (3,100) (2)           3,317  
     Deposits and other assets                                          167               34                                   201
                                                                  ---------       ----------          ----------------   ---------
        Total Other Assets                                            7,368               34            1,809                9,211
                                                                  ---------       ----------          ----------------   ---------
        TOTAL ASSETS                                              $  24,070       $   13,831          $(3,030)           $  34,871
                                                                  =========       ==========          ================   =========


                  ADJUSTED DHB CAPITAL GROUP INC. AND ADJUSTED LEHIGH GROUP INC.
                               PRO FORMA CONSOLIDATED BALANCE SHEET
                                         DECEMBER 31, 1996
                                           (in thousands)



                                                                  The Company    The Lehigh Group                        PRO FORMA
                                                                   Adjusted        Adjusted           Eliminations      CONSOLIDATED
                                                                   --------        --------            ------------     ------------
                                                                                                              
        LIABILITIES AND STOCKHOLDERS' EQUITY
CURRENT LIABILITIES
     Note payable                                                 $   2,960        $   60                               $    3,020
     Current maturities of long term debt                                43           510                                      553
     Due to shareholders                                              3,087         1,839                                    4,926
     Accounts payable                                                 1,890             0                                    1,890
     Accrued expenses and other current liabilities                     301         1,051                                    1,352
     Due To DHB Capital                                                               600            (600)  (1)                  0
     Deferred taxes payable                                              37             0                                       37
     State income taxes payable                                          38             0                                       38
                                                                  ---------        ---------        --------------      ----------
        Total Current Liabilities                                 $   8,356        $4,060            ($600)             $   11,816

Long Term Debt                                                        3,375         2,080                                    5,455

Deferred Credit Applicable Sale of Discontinued
     Operations                                                            0          250                                      250

STOCKHOLDERS' EQUITY
     Preferred stock                                                      0             0                                        0  
     Common stock                                                        23            23              (22) (4)                 24
     Additional paid-in capital                                      12,513       113,791         (108,641) (3)(4)(5)(8)     17,663
     Common stock subscription receivable                              (437)            0                                     (437) 
     Treasury Stock - at cost                                             0        (1,654)           1,654  (5)                  0
     Retained earnings                                                  240      (104,719)         104,579  (6)(7)             100
                                                                  ---------     ---------        -----------------      ----------
        Total Stockholder's Equity                                   12,339         7,441           (2,430)                 17,350
                                                                  ---------     ---------        -----------------      ----------
        TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY                $  24,070     $  13,831        $  (3,937)             $   34,871
                                                                  =========     =========        =================      ==========


(1)  To eliminate the intercompany accounts
(2)  To eliminate DHB's investment in Lehigh
(3)  To record the reverse acquisitions and goodwill
(4)  To eliminate
(5)  To eliminate the retained earnings of the acquired company
(6)  To retire the treasury stock
(7)  To amortize the goodwill on the acquisition
(8)  To record the excess purchase price on the issuance of warrants to Lehigh's
    officers

   
          DHB CAPITAL GROUP ,INC. AND SUBSIDIARIES AND ORTHOPEDIC PRODUCTS, INC.
                   PRO FORMA CONSOLIDATED STATEMENTS OF INCOME (LOSS)
                           FOR THE YEAR ENDED DECEMBER 31, 1995
                                 (In Thousands)

                                        
                                                   DHB Capital
                                                      and          Orthopedic     Lehigh Group                          Pro Forma
                                                  Subsidiaries      Products     (in thousands)      Adjustments       Consolidated
                                                  ------------      --------     --------------      -----------       ------------
                                                                                                                
Net sales                                         $ 14,494         $  3,086      $12,105             $  --             $ 29,685

Cost of sales                                        9,089            2,087        8,628                --               19,804
                                                  ------------    ------------   -----------         ---------         ----------
      Gross Profit                                   5,405              999        3,477                                  9,881

Selling, general and administrative expenses         5,140            1,238        3,994               (277)(1)(2)(3     10,649
                                                  ------------    ------------   ----------         ----------         ----------
      Income before other income (expense)             265             (239)        (517)              (277)               (768)
                                                  ------------    ------------   -----------        ----------         ----------
      Other Income (Expense)
      Interest expense, net of interest income        (304)             --           (41)                --                (345)
      Dividend income                                    2              --            --                 --                   2
      Payment to rescind restrictive covenant         (250)             --            --                 --                (250)
      Write-off of uncollectable loan receivable        --              --            --                 --                   0
      Realized gain on marketable securities           676              --            --                 --                 676
      Unrealized gain on marketable securities         347              --            --                 --                 347
                                                  ------------    ------------   -----------         ---------         ----------
                  Total Other Income (Expense)         471              --           (41)                --                 430
  
      Income (loss) before discontinued                736             (239)        (558)              (277)               (338)
      operations
 
      Income from discontinued operations                                            250                                    250
                                                  ------------    ------------   -----------         ---------         ----------
      Income (loss) before income tax (benefit)        736             (239)        (308)              (277)                (88)

      Income taxes (benefit)                           492              (40)          --                  0                 452
                                                  ------------    ------------   -----------         ---------        -----------
      Net Income (loss)                           $    244          ($  199)     ($  308)              (277)           ($   540)
                                                  ============    ============   ===========         =========        ===========
    


   
(1) Assuming DHB acquired  Orthopedic  Products as of January 1, 1995,  the debt
would  have been  repaid as of  January 1, 1995 and  accordingly,  the  interest
expense  of $44,000  pertaining  to the debt  would  have been  eliminated  (The
repayment of the debt was a stipulation in the purchase agreement)

(2) Assuming the Lehigh  Merger as of January 1, 1996,  the interest  expense of
$30,000 on the loan paid by DHB would have been eliminated.

(3)  To amortize the goodwill on the Lehigh acquisition.
    



                            ORTHOPEDIC PRODUCTS, INC.
                                  BALANCE SHEET
                                DECEMBER 31, 1995

                                                                                          Unaudited
                                                                                          ---------
                                                                                              
                                    ASSETS
         Current Assets:
                  Accounts receivable (Net of allowance
                  for uncollectible accounts of $3,195)                                   $  459,645
                  Inventories                                                                593,650
                  Prepaid income taxes                                                        43,334
                  Deferred income tax benefit                                                 12,600
                                                                                          ----------

                           Total Current Assets                                           $1,109,229

         Property and Equipment (Net of accumulated
         depreciation of $154,874)                                                            26,427

         Other Assets:
                  Deposits                                                                     6,230
                  Intangible assets (Net of accumulated
                  amortization of $8,201)                                                     11,799
                                                                                          ----------
                           Total Other Assets                                                 18,029
                                                                                          ----------
                           TOTAL ASSETS                                                   $1,153,685
                                                                                          ==========
                         LIABILITIES AND STOCKHOLDERS' EQUITY
         Current Liabilities:
                  Accounts payable and accrued expenses                                   $  238,631
                  Note payable - bank                                                        310,173
                  Current portion of long-term debt                                           42,849
                                                                                          ----------
                           Total Current Liabilities                                      $  591,653
         Other Liabilities:
                  Long-term debt                                                             225,467
                  Due to related parties                                                     149,100
                                                                                          ----------
                           Total Other Liabilities                                           374,567

                           Total Liabilities                                                 966,220
                                                                                          ==========
         Stockholders' Equity:
                  Common stock - $1. Par value, 7,500 shares
                  authorized, 1,170 shares issued and outstanding                              1,170
                  Additional paid-in capital                                                  90,308
                  Retained earnings                                                           95,987
                                                                                          ----------
                           Total Stockholders' Equity                                        187,465
                                                                                          ----------
                           TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY                     $1,153,685
                                                                                          ==========

                       See Accountant's Compilation Report



                            ORTHOPEDIC PRODUCTS, INC.
                  STATEMENT OF OPERATIONS AND RETAINED EARNINGS
                  FOR THE THREE MONTHS ENDED DECEMBER 31, 1995


                                                                       Unaudited
                                                                       ---------
                                                                          
Sales                                                                   $738,823

Cost of Goods Sold                                                       481,214
                                                                        --------

Gross Profit                                                            $257,609

Operating Expenses:
         Selling                                                         142,090
         Administrative                                                  114,591
                                                                        --------

             Total Operating Expenses                                    256,681
                                                                        --------

Income Before Income Taxes                                                   928

Provision for Income Taxes                                                     0
                                                                        --------

Net Income                                                                   928

Retained Earnings - October 1, 1995                                       95,059
                                                                        --------

Retained Earnings - December 31, 1995                                   $ 95,987
                                                                        ========


                       See Accountant's Compilation Report



                            ORTHOPEDIC PRODUCTS, INC.
                            STATEMENTS OF CASH FLOWS
                  FOR THE THREE MONTHS ENDED DECEMBER 31, 1995


                                                                 Unaudited
                                                                 ---------
                                                                   
Cash Flows from Operating Activities:
Net Income                                                       $    928
         Adjustments to reconcile to net cash
         provided by operating activities:
         Depreciation and amortization                           $  2,958
Changes in Current Assets and Liabilities:
         Increase in accounts receivable                          (28,391)
         Increase in inventory                                     (8,402)
         Decrease in prepaid insurance                              8,407
         Increase in accounts payable
         and accrued expenses                                      36,060
                                                                 --------

                  Net Adjustments                                  10,632
                                                                 --------
                  Net cash provided by operating activities        11,560

Cash Flows from Financing Activities:
         Net bank repayments                                       (1,454)
         Principal payment on long-term debt                       (3,940)
         Payment on sales tax audit settlement                     (6,166)
                                                                 --------


                  Net cash used by financing activities           (11,560)
                                                                 --------

Net Change in Cash                                                    -0-

Cash - October 1, 1994                                                -0-
                                                                 --------

Cash - December 31, 1995                                         $    -0-
                                                                 ========
Cash Paid For:
         Interest                                                $ 13,559
         Income Taxes                                                 -0-


                       See Accountant's Compilation Report



                    DHB CAPITAL GROUP, INC. AND SUBSIDIARIES
                           CONSOLIDATED BALANCE SHEETS

                                                       UNAUDITED
                                                       MARCH 31,    DECEMBER 31,
                                                          1996          1995
                                                     ------------   ------------
                                                                       
                           ASSETS
Current Assets
     Cash and cash equivalents                       $    734,462   $    475,108
     Marketable securities                              2,254,260      1,829,856
     Accounts receivable, less allowance for
     doubtful accounts of $80,695 & $70,000             4,576,830      3,819,571
     Inventories                                        6,960,293      7,856,199
     Prepaid expenses and other current assets            220,156        208,510
                                                     ------------   ------------
     Total Current Assets                              14,746,001     14,189,244
                                                     ------------   ------------

Property, and Equipment, at cost, less accumulated
     depreciation of $374,929 and $325,454              1,562,002      1,077,066
                                                     ------------   ------------
   
Other Assets
     Intangible assets, net                               769,686        721,327
     Investment in non-marketable securities            3,316,750      3,316,750
     Deposits and other assets                            230,144        160,821
                       Total Other Assets               4,316,580      4,198,898
                                                     ------------   ------------


         Total Assets                                $ 20,624,583   $ 19,465,208
                                                     ============   ============
     
(Continued)


                    DHB CAPITAL GROUP, INC. AND SUBSIDIARIES
                           CONSOLIDATED BALANCE SHEETS

                                                       UNAUDITED
                                                       MARCH 31,    DECEMBER 31,
                                                          1996          1995
                                                     ------------   ------------
                                                                       
   
                    LIABILITIES AND EQUITY
Current Liabilities
     Note payable                                    $  2,550,000   $  2,550,000
     Current Maturities                                    43,715           --
     Accounts payable                                   2,076,181      2,847,690
     Accrued expenses and other liabilities               307,965        301,067
     Deferred taxes payable                                11,100         23,700
     Income taxes payable                                 146,635         50,782
                                                     ------------   ------------
         Total Current Liabilities                      5,135,596      5,773,240
                                                     ------------   ------------
Long Term Debt
     Long Term Debt                                       199,858           --
     Due to shareholder                                 1,890,000      1,890,000
                                                     ------------   ------------
         Total Long Term Debt                           2,089,858      1,890,000
              Total Liabilities                         7,225,454      7,663,240
                                                     ------------   ------------
Stockholders' Equity
     Preferred stock                                          219            219
     Common stock                                          14,021         13,841
     Additional paid-in capital                        12,702,289     12,123,470
     Common stock subscription receivable                    --        (437,500)
     Retained earnings                                    682,600       101,938
                                                     ------------   ------------
     Total Stockholders' Equity                        13,399,129     11,801,968
                                                     ------------   ------------


 Total Liabilities and Shareholders' Equity          $ 20,624,583   $ 19,465,208
                                                     ============   ============
    


                 See Accompanying notes to financial statements



                     DHB CAPITAL GROUP INC. AND SUBSIDIARIES
                    CONSOLIDATED STATEMENTS OF INCOME (LOSS)
                      FOR THE THREE MONTHS ENDED MARCH 31,

                                                             UNAUDITED        UNAUDITED
                                                               1996             1995
                                                            ------------    ------------
                                                                               
Net Sales                                                   $  7,044,626    $  2,652,090

Cost of sales                                                  5,094,536       1,517,235
                                                            ------------    ------------

         Gross Profit                                          1,950,090       1,134,855

   
Selling, general and administrative expenses                   1,707,026         992,157
                                                            ------------    ------------

         Income before other income (expense)                    243,064         142,698

Other Income (Expense)
 Interest expense, net of interest                               (68,532)        (21,569)
 Dividend income                                                   1,890           2,850
 Realized gain (loss) on marketable securities                   (13,985)         16,853
 Unrealized gain (loss) on marketable securities                 548,443         (98,560)
                                                            ------------    ------------

         Total Other Income (Expense)                            467,816        (100,246)
                                                            ------------    ------------

         Income (loss) before income taxes                       710,880          42,272

Income taxes                                                     130,218          12,500
                                                            ------------    ------------
         Net Income (loss)                                       580,662          29,772


Retained Earnings (Deficit) - Beginning                          101,938       (142,537)
                                                            ------------    ------------

Retained Earnings (Deficit) - End                           $    682,600       (112,765)
                                                            ============    ============

    Earnings (loss) per common share:
      Primary                                               $      0.041    $      0.003
      Fully Diluted                                         $      0.040    $      0.003

    Weighted average number of common shares outstanding:
      Primary                                                 14,123,704      11,409,416
                                                              ==========      ==========
      Fully Diluted                                           14,471,704      11,409,416
                                                              ==========      ==========
    


                 See accompanying notes to financial statements.



                     DHB CAPITAL GROUP INC. AND SUBSIDIARIES
                             STATEMENT OF CASH FLOWS
                      FOR THE THREE MONTHS ENDED MARCH 31,

                                                                       1996           1995
                                                                    -----------    -----------
                                                                                     
   
CASH FLOWS FROM OPERATING ACTIVITIES
  Net income (loss)                                                 $   580,661    $    29,772
                                                                    -----------    -----------
  Adjustments to reconcile net income to net cash
    provided by operating activities:
    Depreciation and amortization                                        62,771         29,188
    Deferred income taxes                                                  --            8,000
  Changes in assets and liabilities (Increase) Decrease in:
    Accounts receivable                                                (329,971)       282,530
  Marketable securities                                                (424,404)       286,460
    Inventories                                                       1,404,527       (664,699)
    Prepaid expenses and other current assets                            (4,338)       120,368
    Other assets                                                        (63,093)       (50,215)
  Increase (Decrease) in:
    Accounts payable                                                 (1,002,972)       192,798
    Accrued expenses and other current liabilities                       (4,369)        20,468
    State income taxes payable                                           89,041        (24,000)
                                                                    -----------    -----------
Net  cash provided (used) by operating activities                       307,853        230,670
    
CASH FLOWS FROM INVESTING ACTIVITIES
  Cash payments for the purchase of property                           (448,774)       (77,427)
  Payments to acquire non-marketable securities                            --         (575,000)
                                                                    -----------    -----------
 Net  cash provided (used) by investing activities                     (448,774)      (652,427)
                                                                    -----------    -----------

CASH FLOWS FROM FINANCING ACTIVITIES
   Net proceeds from sale of common stock                               437,500        100,000
                                                                    -----------    -----------
Net  cash provided (used) by financing activities                       437,500        100,000
                                                                    -----------    -----------

NET INCREASE (DECREASE) IN CASH AND EQUIVALENTS                         296,579       (321,757)
CASH AND CASH EQUIVALENTS - BEGINNING                                   475,108        407,425
                                                                    -----------    -----------
CASH AND CASH EQUIVALENTS - END                                     $   771,687    $    85,668
                                                                    ===========    ===========
Supplemental Cash Flow Information
    Cash paid for interest and taxes
             Interest                                                    34,496         28,923
             Taxes                                                       33,301         31,101

     Noncash  transaction:  The Company had a noncash  transaction in March 1996
when the Company  issue  180,000 in lieu of a cash  payment to acquire OPI for a
cash value of $579,000.


                 See Accompanying notes to financial statements.

                    DHB CAPITAL GROUP, INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
               FOR THE THREE MONTHS ENDED MARCH 31, 1996 AND 1995

1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES:

ORGANIZATION/REPORTING ENTITIES

The  consolidated   financial   statements  of  DHB  Capital  Group,   Inc.  and
Subsidiaries  (the  "Company") are unaudited and reflect all  adjustments  which
are, in the opinion of  management,  necessary  for a fair  presentation  of the
financial   position  and  operating   results  for  the  interim  period.   The
consolidated Company includes the following entities:

DHB Capital Group, Inc.
DHB Capital Group Inc.  ("DHB") was  incorporated  on October 22, 1992 under the
laws of the State of New York.  DHB was organized to seek,  acquire and finance,
as  appropriate,  one or more  operating  companies.  On February 15, 1995,  the
holders of the common  stock  approved a  re-incorporation  of DHB as a Delaware
corporation, through a merger with a newly formed Delaware corporation.

Protective Apparel Corporation of America
Protective Apparel  Corporation of America ("PACA") was organized in 1975 and is
engaged  in  the  development,   manufacture  and  distribution  of  bullet  and
projectile resistant garments,  including bullet resistant vests,  fragmentation
vests,  bomb  projectile  blankets and tactical load bearing vests. In addition,
PACA  distributes  other  ballistic  protection  devices  including  helmets and
shields.  PACA is dependent upon a few suppliers for the raw materials  utilized
to manufacture its products.

On November 6, 1992,  PACA became a  wholly-owned  subsidiary  of DHB,  when DHB
purchased  all of the issued and  outstanding  stock of PACA from PACA's  former
parent, E.S.C. Industries,  Inc, for $800,000. The transaction was accounted for
as a purchase  and  resulted  in an excess  purchase  price over the fair market
value of the identifiable  assets acquired and liabilities  assumed of $465,278,
of which  $312,086 was allocated to on-going  government  contracts and $153,192
was allocated to goodwill.

Intelligent Data Corp.
On April 1, 1994, the Company acquired  4,530,000 common shares (60.4% interest)
and 1,100,000  preferred  shares of stock in Intelligent Data Corp.  ("ID"),  in
exchange for 425,000 shares of the Company's  common stock. ID is engaged in the
development of sophisticated  telecommunication  systems. On July 1, 1994, a put
option was exercised by certain  shareholders  of ID resulting in an increase in
the Company's  ownership to 89.58%.  In December 1994, the Company converted all
of its preferred shares to common shares,  increasing the Company's ownership to
98.35%.  This  transaction  was accounted for as a purchase,  and resulted in an
excess  purchase price over the fair value of  identifiable  assets acquired and
liabilities assumed of $472,666 which was allocated to patents owned by ID.

DHB Media Group, Inc.
On April 15, 1994, DHB Media Group, Inc. ("Media"), a wholly-owned subsidiary of
the Company  acquired all of the outstanding  common stock of Royal  Acquisition
Corp.  in exchange  for 100,000  shares of the  Company's  common  stock,  for a
purchase price of $300,000. Subsequent negotiations resulted in the reduction of
the acquisition cost by $36,550. Royal Acquisition Corp.'s primary assets were a
film library and a loan  receivable of $150,000.  The  transaction was accounted
for as a purchase and resulted in the excess  purchase  price over the fair F-29

market value of $113,450, of which $54,000 was allocated to the film library and
$59,450 was  allocated to goodwill.  Media intends to syndicate and market these
films.  The loan receivable was collected in full during the year ended December
31, 1994.

NDL Products, Inc.
On December  20,  1994,  the  Company  through a newly  organized,  wholly-owned
subsidiary, DHB Acquisition, Inc., ("Acquisition") purchased certain assets from
a debtor-in-possession,  N.D.L. Products,  Inc. for $3,080,000.  Acquisition did
not assume any continuing obligations of the  debtor-in-possession,  nor did the
management  of  the   debtor-in-possession   continue.  On  February  21,  1995,
Acquisition  changed its corporate name to NDL Products,  Inc. NDL  manufactures
and distributes specialized protective athletic apparel and equipment.

DHB Armor Group, Inc.
On August 8, 1995,  the Company  started a new Delaware  Corporation  which is a
wholly-owned  subsidiary of the Company. The subsidiary,  DHB Armor Group, Inc.,
("Armor"),  now wholly  owns PACA and Point  Blank  Body  Armor,  Inc.,  ("Point
Blank").

Point Blank Body Armor, Inc.
In August 1995,  the Company,  through a  wholly-owned  subsidiary  known as USA
Fitness & Protection  Corp, a Delaware  Corporation,  acquired from a trustee in
bankruptcy  certain  assets of Point Blank Body Armor,  L.P.  and an  affiliated
company  ("Old Point  Blank"),  for a cash  payment of  $2,000,000,  free of all
liabilities.  Prior to the filing of the petition in bankruptcy, Old Point Blank
had been a leading U.S.  manufacturer of  bullet-resistant  garments and related
accessories.  After  acquiring  the Old Point  Blank,  USA Fitness &  Protection
Corp., amended its articles of incorporation to change their name to Point Blank
Body Armor, Inc. ("Point Blank").

Orthopedic Products, Inc.
On March 22 and March 26, 1996, the Company exchanged a total of
180,000 shares of its registered common stock to acquire 100% of the
common stock of OPI, a Florida Corporation engaged in the manufacturing
and distribution of orthopedic products to the medical industry. This
transaction was accounted for as a purchase, and resulted in an excess
purchase price over the fair value of identifiable assets acquired and
liabilities assumed which was allocated to goodwill. Fifty thousand of
these shares are restricted as follows: 25,000 shares cannot be sold
until March 22, 1997 and 25,000 shares cannot be sold until March 22,
1998.

PRINCIPLES OF CONSOLIDATION

All material intercompany  transactions have been eliminated in the consolidated
financial statements.

MARKETABLE/NON-MARKETABLE SECURITIES

Effective  for calendar  year 1994,  the Company  adopted  Financial  Accounting
Standards Board  Statement No. 115  "Accounting for Certain  Investments in Debt
and Equity  Securities." In accordance with this standard,  Securities which are
classified as "trading  securities" are recorded in the Company's  balance sheet
at fair market value,  with the resulting  unrealized gain or loss recognized as
income in the current period.  Securities which are classified as "available for
sale" are also reported at fair market value,  however,  the unrealized  gain or
loss on these  securities  is listed as a separate  component  of  shareholder's
equity.

Non-marketable  securities,  such as investments in privately-held companies are
carried at historical  cost, if necessary,  reduced by a valuation  allowance to
net realizable value. F-30 The Company actively seeks to acquire and finance, as
appropriate, additional operating companies or interest therein.

EARNINGS PER SHARE

The  computation  of earnings per common share is based on the weighted  average
number of  outstanding  common  shares  outstanding  during the period.  Primary
earnings  per share and fully  diluted  earnings  per share  amounts  assume the
conversion of the Cumulative  Convertible  Preferred  Stock, and the exercise of
the stock warrants.

2. SUBSEQUENT EVENTS

Private Placement-Common Stock

During April and May,  1996 the Company  sold 435,000  shares of common stock in
private  placements  for  proceeds  of  $1,522,500.  These  shares have not been
registered with the Securities and Exchange Commission.


                     THE LEHIGH GROUP INC. AND SUBSIDIARIES
                           CONSOLIDATED BALANCE SHEETS
                                 (in thousands)


                                                       March 31,   December 31,
                                                         1996         1995
                                                      (Unaudited)   (Audited)
                                                      ---------    -----------
                                                                
ASSETS

Current assets:

  Cash and cash equivalents                           $  518          $  347
  Accounts receivable, net of
   allowance for doubtful
   accounts of $174 and $275                           4,350           4,335
  Inventories, net                                     1,802           1,823
  Prepaid expenses and other current assets               43              22
                                                      ------          ------
       Total current assets                            6,713           6,527

  Property, plant and equipment, net of
   accumulated depreciation and
    amortization                                          50              61

  Other assets                                            35              34
                                                      ------          ------
         Total assets                                 $6,798          $6,622
                                                      ======          ======

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


                     THE LEHIGH GROUP INC. AND SUBSIDIARIES
                           CONSOLIDATED BALANCE SHEETS
                                 (in thousands)


                                                     March 31,      December 31,
                                                       1996             1995
                                                   (Unaudited)       (Audited)
                                                   -----------       ---------
                                                              
LIABILITIES AND SHAREHOLDERS' EQUITY                   

Current liabilities:

Current maturities of long-term debt              $     506         $     510
Notes payable-banks                                     360               360
Accounts payable                                      1,916             1,839
Accrued expenses and other liabilities                1,455             1,381
                                                  ---------         ---------
        Total current liabilities                     4,237             4,090
                                                  ---------         ---------

Long-term debt, net of current maturities             2,290             2,080
                                                  ---------         ---------
Deferred credit applicable to sale of
  discontinued operations                               250               250
                                                  ---------         ---------

Commitments and contingencies                            --                --

Preferred stock, par value $.001;
 authorized 5,000,000
 shares none issued

Common stock, par value $.001
 authorized shares 100,000,000
 shares issued 10,339,250 in 1995 and
 1994 which excludes 3,016,249 shares held
 as treasury stock in 1995 and 1994,                     11                11
Additional paid-in capital                          106,594           106,594
Accumulated deficit from January 1, 1986           (104,930)         (104,749)
Treasury stock - at cost                             (1,654)           (1,654)
                                                  ---------         ---------
        Total shareholders' equity                       21               202
                                                  ---------         ---------

        Total liabilities and 
        shareholders' equity                      $   6,798         $   6,622
                                                  =========         =========

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

                         PART I - FINANCIAL INFORMATION
                     THE LEHIGH GROUP INC. AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF OPERATIONS
                                   (Unaudited)
                    (in thousands, except per share amounts)



Three Months Ended March 31,                            1996            1995
- ----------------------------                            ----            ----
                                                             
Revenues earned                                    $      3,120    $      2,522

Cost of revenues earned                                   2,203           1,706
                                                   ------------    ------------
                      Gross profit                          917             816

Selling, general and administrative expenses                994           1,093
                                                   ------------    ------------
                      Operating loss                        (77)           (277)

Other income (expense):
                      Interest expense                     (107)           (107)
                      Interest and other income               3              19
                                                   ------------    ------------
                                                           (104)            (88)

Loss before income taxes                                   (181)           (365)
Income taxes                                                --                2
                                                   ------------    ------------
                      Net Loss                     $       (181)   $       (367)
                                                   ============    ============

Loss per share-Primary and Fully Diluted

  Net Loss                                         $      (0.02)   $      (0.04)


Weighted average Common Shares
 and share equivalents outstanding

 Primary and Fully diluted                           10,339,250      10,339,250


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

                                         THE LEHIGH GROUP INC. AND SUBSIDIARIES
                                            CONSOLIDATED STATEMENT OF CHANGES
                                                 IN SHAREHOLDERS' EQUITY
                                                       (Unaudited)
                                                     (in thousands)


                                                       Additional       Accumulated         Treasury
                                      Common            Paid in         Deficit From          Stock
                                       Stock            Capital         Jan. 1, 1986         At Cost            Total
                                     --------           --------        ------------         -------           -------
                                                                                              
Balance January 1, 1995              $      11         $ 106,594         $(104,441)        $  (1,654)        $     510



Net loss                                  (367)             (367)



Balance March 31, 1995               $      11         $ 106,594         $(104,808)        $  (1,654)        $     143

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


Balance January 1, 1996              $      11         $ 106,594         $(104,749)        $  (1,654)        $     202
                                                                                                                   202

Net loss                                  (181)             (181)



Balance March 31, 1996               $      11         $ 106,594         $(104,930)        $  (1,654)        $      21
                                     =========         =========         =========         =========         =========

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


                     THE LEHIGH GROUP INC. AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                                   (Unaudited)



                                                                 1996      1995
Three Months Ended March 31,                                     (in thousands)
- ----------------------------                                     --------------
                                                                    
Cash flows from operating activities:
   Net income loss                                              $(181)    $(367)

Adjustments to reconcile net income (loss) to net
     cash provided by (used in) operating activities:
   Depreciation and amortization                                    11        15

   Changes in assets and liabilities:                              
   Accounts Receivable                                            (15)      537
   Inventories-net                                                 21       (93)
   Prepaid and other current assets                               (21)      (50)
   Other assets                                                    (1)       (1)
   Accounts payable                                                77      (269)
   Accrued expenses                                                74       (15)
                                                                -----     -----
      Net cash used in investing activities                       (35)     (243)
                                                                -----     -----                  
Cash flows from investing activities:                                                     
   Capital expenditures                                          --         (2)      
   Net cash provided by (used in) investing activities            (1)       (3)      
                                                                -----     -----       
                                                         
Cash flows from financing activities:
   Net payments under bank debt                                   (90)      (90)
   Repayment of Capital leases                                     (4)       (5)
   Subordinated Debenture                                         300        --
                                                                -----     -----
     Net cash provided by (used in) financing activities          206       (95)
                                                                -----     -----

Net changes in cash                                               171      (340)
Cash at beginning of period                                       347       925
                                                                -----     -----
Cash at end of period                                           $ 518     $ 585
                                                                =====     =====

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


                     THE LEHIGH GROUP INC. AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements


1.  Basis of Presentation

The financial  information for the three months ended March 31, 1996 and 1995 is
unaudited.  However, the information reflects all adjustments (consisting solely
of normal  recurring  adjustments)  which are,  in the  opinion  of  management,
necessary for the fair statement of results for the interim periods.

Certain  information  and footnote  disclosures  normally  included in financial
statements prepared in accordance with generally accepted accounting  principles
have been condensed or omitted.  These consolidated  financial statements should
be read in conjunction  with the consolidated  financial  statements and related
notes included in the Company's December 31, 1995 Report on Form 10-K.

The results of  operations  for the three month  period ended March 31, 1996 are
not necessarily indicative of the results to be expected for the full year.

Loss per common share is calculated by dividing net loss by the weighted average
number of common  shares  and share  equivalents  outstanding.  For the  periods
presented,  there were no common stock equivalents  included in the calculation,
since they would be antidilutive.


2.   Supplementary Schedule

                             Statement of cash flows
                          Three months ended March 31,
                                


                                               1996                  1995
                                                     (in thousands) 
                                                                
Cash paid during the three months for:
 Interest                                     $ 64                   $ 71
Income taxes                                     4                      5


                                         DHB CAPITAL GROUP INC. AND SUBSIDIARIES
                                           PRO FORMA CONSOLIDATED BALANCE SHEET
                                                     MARCH 31, 1996
                                                     (in thousands)


                                                                                                             The Company
                                                                    The Company          Adjustments            Adjusted
                                                                    -----------          -----------           --------
                                                                                                       
ASSETS 
CURRENT ASSETS
     Cash and cash equivalents                                       $   734              (300)(1)(5)(6)         $  434
     Marketable securities                                             2,254                                      2,254
     Accounts receivable, less allowance for doubtful                  4,577                                      4,577
     Investment in subsidiary                                                                                         0
     Note Receivable                                                                                                  0
     Inventories                                                       6,960                                      6,960
     Due From Lehigh                                                                       600 (1)(3)
     Prepaid expenses and other current assets                           220                                        220
                                                                     -------            -----------              ------ 
        Total Current Assets                                         $14,745            $  300                  $15,045
                                                                   
PROPERTY AND EQUIPMENT, at cost, net                                   1,562                                      1,562

OTHER ASSETS
     Intangible assets, net                                              770                                        770
     Investments in non-marketable securites                           3,317              3,100 (4)(5)            6,417
     Deposits and other assets                                           230                                        230
                                                                     -------            ------------            -------
        Total Other Assets                                             4,317              3,100                   7,417
                                                                     -------            -------------           -------
        TOTAL ASSETS                                                 $20,624             $3,400                 $24,024


                                     DHB CAPITAL GROUP INC. AND SUBSIDIARIES
                                PRO FORMA CONSOLIDATED BALANCE SHEET (Continued)
                                                MARCH 31, 1996


                                                                                                             The Company
                                                                    The Company          Adjustments            Adjusted
                                                                    -----------          -----------           --------
                                                                                                     
LIABILITIES AND STOCKHOLDERS' EQUITY
CURRENT LIABILITIES
     Note payable                                                   $2,550              $  100  (4)           $2,650
     Current maturities of long term debt                              $44                                        44
     Accounts payable                                                2,076                                     2,076
     Accrued expenses and other current liabilities                    308                                       308
     Deferred taxes payable                                             24                                        24
     State income taxes payable                                        133                                       133
                                                                    ------              -----------           ------
        Total Current Liabilities                                   $5,135              $  100                $5,235
                                                                    ------              -----------           ------

Long Term Debt                                                       2,090               3,000  (6)            5,090

Deferred Credit Applicable Sale of Discontinued
        Operations                                                                                                 0

STOCKHOLDERS' EQUITY
     Preferred stock                                                                                               0
     Common stock                                                       14                   8 (2)(3)             22
     Additional paid-in capital                                     12,702                 300  (6)           13,002
     Common stock subscription receivable                                                                 
     Treasury Stock - at cost                                                                             
     Retained earnings                                                 683                  (8)  (2)             675
                                                                    ------              ------------         -------
        Total Stockholder's Equity                                  13,399                 300                13,699
                                                                    ------              ------------         -------
        TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY                 $20,624              $3,400               $24,024
                                                                   =======              ============         =======

(1) To record the payment of a Lehigh Debt by DHB pursuant to the loan agreement
(2) To record the 50% Stock Dividend paid July 16, 1996
(3) To record the issuance of 30,000 shares of DHB to pay a Lehigh debt
(4) To record the purchase of a warrant from a Lehigh executive
(5) To record the exercise of the Lehigh warrant
(6) To record the loan by shareholder to eercise the above warrant

                                            LEHIGH GROUP INC. AND SUBSIDIARIES
                                           PRO FORMA CONSOLIDATED BALANCE SHEET
                                                     MARCH 31, 1996
                                                     (in thousands)


                                                                The Lehigh Group           Adjustments            Total
                                                                ----------------           -----------            -----
                                                                                                       
ASSETS
CURRENT ASSETS
     Cash and cash equivalents                                     $     518                  3000  1,2,5       $    3,518
     Marketable securities                                                                                               0
     Accounts receivable, less allowance for doubtful                  4,350                 4,239 6                 4,350
     Investment in subsidiary                                                                                            0
     Note Receivable                                                                                                     0
     Inventories                                                       1,802                                         1,802
     Due From Lehigh
     Prepaid expenses and other current assets                            43                                            43
                                                                   ---------               ------------         ----------
        Total Current Assets                                       $   6,713               $ 7,239              $        0

PROPERTY AND EQUIPMENT, at cost, net                                      50                                            50

OTHER ASSETS
     Intangible assets, net                                                                                              0
     Investments in non-marketable securites                                                                             0
     Deposits and other assets                                            35                                            35
                                                                  ----------               ------------         ----------
                                                                   
        Total Other Assets                                                35                     0                      35
                                                                   ---------               ------------         ----------
        TOTAL ASSETS                                               $   6,798               $ 7,239              $       85
                                                                   =========               ============         ==========

 


                                         LEHIGH GROUP INC. AND SUBSIDIARIES
                                PRO FORMA CONSOLIDATED BALANCE SHEET (Continued)
                                                MARCH 31, 1996
                                                (in thousands)

                                                                The Lehigh Group           Adjustments            Total
                                                                ----------------           -----------            -----
                                                                                                     
LIABILITIES AND STOCKHOLDERS' EQUITY
CURRENT LIABILITIES
     Note payable                                                  $     360               ($300)(2)           $     60
     Current maturities of long term debt                                506                                        506
     Accounts payable                                                  1,916                                      1,916
     Accrued expenses and other current liabilities                    1,455                (307)(4)(7)           1,148
     Due To DHB Capital                                                                      600 (1)(4)             600
     Deferred taxes payable                                                                                           0
     State income taxes payable                                                                                       0
                                                                   ---------               -------------         ------
        Total Current Liabilities                                  $   4,237              $   (7)                $4,230

Long Term Debt                                                         2,290                                      2,290

Deferred Credit Applicable Sale of Discontinued Operations               250                                        250

STOCKHOLDERS' EQUITY
     Preferred stock                                                                                                 
     Common stock                                                         11                  12 (3)(5)(6)           23
     Additional paid-in capital                                      106,594               7,227 (3)(6)         113,821
     Common stock subscription receivable                                                                             0
     Treasury Stock - at cost                                         (1,654)                                    (1,654)
     Retained earnings                                              (104,930)                  7 (7)           (104,923)
                                                                   ---------              -------------        ---------
        Total Stockholder's Equity                                        21              $ 7,246                 7,267
                                                                   ---------              -------------        ---------    
        TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY                 $   6,798              $ 7,239             $  14,037
                                                                   =========              =============       ==========

(1)  To record the payment of a Lehigh debt by DHB Capital
(2)  To record the payment of a Lehigh debt by DHB Capital
(3)  To record the reverse stock split 1:21.845
(4)  To record the payment of accrued expenses by the issuance of DHB stock
(5)  To record DHB exercising their warrant
(6)  To record the issuance of shares to DHB for the reverse acquisition
(7)  To reverse the interest expense on the loan paid by DHB as part of the 
     merger agreement


                   ADJUSTED DHB CAPITAL GROUP INC. AND ADJUSTED THE LEHIGH GROUP
                               PRO FORMA CONSOLIDATED BALANCE SHEET
                                         MARCH 31, 1996


                                                                  The Company    The Lehigh Group                        PRO FORMA
                                                                   Adjusted        Adjusted           Eliminations      CONSOLIDATED
                                                                   --------        --------            ------------     ------------
                                                                                                             
ASSETS  
CURRENT ASSETS
     Cash and cash equivalents                                    $     434       $  3, 518                               3,952
     Marketable securities                                            2,254               0                               2,254
     Accounts receivable, less allowance for doubtful                 4,577           4,350                               8,927
     Investment in subsidiary                                             0           4,239           (4,239)(3)              0
     Note Receivable                                                      0               0                                   0
     Inventories                                                      6,960           1,802                               8,762
     Due from Lehigh                                                    600                              600(1)               0
     Prepaid expenses and other current assets                          220              43                                 263
                                                                  ---------       ---------          ---------        ---------
        Total Current Assets                                         15,045          13,952           (4,839)            24,158

PROPERTY AND EQUIPMENT, at cost, net                                  1,562              50                               1,612

OTHER ASSETS
     Intangible assets, net                                             770               0            4,852(2)(3)(7)(8)  5,622
     Investments in non-marketable securites                          6,417               0           (3,100)(2)          3,317
     Deposits and other assets                                          230              35                                 265
                                                                  ---------       ---------          ---------        ---------
        Total Other Assets                                            7,417              35            1,752              9,204
                                                                  ---------       ---------          ---------        ---------
        TOTAL ASSETS                                              $  24,024       $  14,037            3,087          $  34,974
                                                                  =========       =========          =========        =========



                                     DHB CAPITAL GROUP INC. AND SUBSIDIARIES
                                PRO FORMA CONSOLIDATED BALANCE SHEET (CONTINUED)
                                             MARCH 31, 1996 


                                                                 The Company    The Lehigh Group                        PRO FORMA
                                                                   Adjusted        Adjusted           Eliminations      CONSOLIDATED
                                                                   --------        --------            ------------     ------------
                                                                                                                
LIABILITIES AND STOCKHOLDERS' EQUITY
CURRENT LIABILITIES
     Note payable                                                 $   2,650        $      60                              $   2,710
     Current maturities of long term debt                                44              506                                    550
     Accounts payable                                                 2,076            1,916                                  3,992
     Accrued expenses and other current liabilities                     308            1,148                                  1,456
     Due To DHB Capital                                                   0              600         (600)(1)                     0
     Deferred taxes payable                                              24                0                                     24
     State income taxes payable                                         133                0                                    133
                                                                  ---------        ---------     ------------------------ ---------
        Total Current Liabilities                                     5,235            4,230         (600)                    8,865

Long Term Debt                                                        5,090            2,290                                  7,380

Deferred Credit Applicable Sale of Discontinued
     Operations                                                                          250                                    250

STOCKHOLDERS' EQUITY
     Preferred stock                                                      0                0                                      0
     Common stock                                                        22               23          (22)(4)                    23
     Additional paid-in capital                                      13,002          113,821     (1O8,611)(3)(4)(5)(6)(8)    18,212
     Common stock subscription receivable                                 0                0                                      0
     Treasury Stock - at cost                                             0           (1,654)       1,654 (5)                     0
     Retained earnings                                                  675         (104,923      104,492 (6)(7)                244
                                                                  ---------        ---------    ------------------------     ------
        Total Stockholder's Equity                                   13,699            7,267       (2,487)                   18,479 
                                                                  ---------        ---------    ------------------------     ------
        TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY                $  24,024        $  14,037    $ ($3,087)                $  34,974
                                                                  =========        =========    ========================  =========

(1)  To eliminate the intercompany accounts
(2)  To eliminate investment in nonmarketable securities
(3)  To record the reverse acquisition and goodwill
(4)  To eliminate
(5)  To eliminate the retained earnings of the acquired company
(6)  To retire the treasury stock
(7)  To record the amortization of goodwill for 1996 and to eliminate goodwill
     amortization for 1995

          DHB CAPITAL GROUP ,INC. AND SUBSIDIARIES AND ORTHOPEDIC PRODUCTS, INC.
                  PRO FORMA CONSOLIDATED STATEMENTS OF INCOME (LOSS)
                       FOR THE THREE MONTHS ENDED MARCH 31, 1996
                                    (In Thousands)
   


                                                                   Jan. 1 -
                                                   DHB Capital   March 21, 1996
                                                      and          Orthopedic    Lehigh Group                          Pro Forma
                                                  Subsidiaries      Products       (Rounded)         Adjustments      Consolidated
                                                  ------------    ------------   ------------        -----------      ------------
                                                                                                                  
Net sales                                         $     7,045     $     643      $    3,120          $    --          $    10,808
                                                                                                                                  
Cost of sales                                           5,095           442           2,203               --                7,740
                                                  ------------    ------------    -----------        ------------      ------------
      Gross Profit                                      1,950           201             917             0                    3,068

Selling, general and administrative expenses            1,707            75             994            72(1)(2)(3)(4)        2,848
                                                  ------------    ------------    -----------        -------------      ------------
      Income before other income (expense)                243           126             (77)          (72)                     220
                                                  ------------    ------------    -----------        -------------      ------------
      Other Income (Expense)                                                                                                      
      Interest expense, net of interest income            (69)           --            (104)               --                (173)
      Dividend income                                       2            --              --                --                   2
      Realized gain on marketable securities              (14)           --              --                --                 (14)
      Unrealized gain on marketable securities            548            --              --                --                 548
                                                  ------------    ------------    ------------       ------------       -----------
                  Total Other Income (Expense)            467            --            (104)               --                 363
                                                  ------------    ------------    ------------       ------------       -----------
      Income (loss) before income tax (benefit)           711           126            (181)          (72)                    584
                  Income taxes (benefit)                  130            22             --              0                     152 
                                                  ------------    ------------    ------------       ------------       -----------
      Net Income (loss)                           $       581    $      104        $   (181)         $(72)            $       432
                                                  ============    ============     ===========       ============     =============

(1) Assuming DHB acquired  Orthopedic  Products as of January 1, 1996,  the debt
would  have been  repaid as of  January 1, 1996 and  accordingly,  the  interest
expense  of $10,000  pertaining  to the debt  would  have been  eliminated  (The
repayment of the debt was a stipulation in the purchase agreement)

(2) Assuming OPI was acquired  January 1, 1996, the assets acquired and goodwill
would be depreciated starting January 1, 1996 for $2,001.

(30 Assuming the Lehigh  merger as of January 1, 1996,  the interest  expense of
$7,500 on the loan paid by DHB would have been eliminated.

(4) To amortize the goodwill on the Lehigh acquisition of $71,000.

    

                        


                                     PART II
                     Information Not Required in Prospectus


Item 24. Indemnification of Directors and Officers.

         The certificate of  incorporation of DHB Capital Group Inc., a Delaware
corporation (the "Company"), Article Tenth, eliminates the personal liability of
directors to the Company or its  shareholders for monetary damages for breach of
fiduciary  duty as a  director,  provided  that such e  elimination  of personal
liability of the director of the Company does not apply to (a) any breach of the
director's  duty of loyalty  to the  Company  or its  stockholders,  (b) acts or
omissions not in good faith or which involve  intentional  misconduct or knowing
violation  of law,  (c) actions  prohibited  under  Section 174 of the  Delaware
General  Corporation Law, i.e., the liabilities  imposed upon directors who vote
for or assent to the  unlawful  payment of  dividends,  unlawful  repurchase  or
redemption  of stock,  unlawful  distribution  of assets of the  Company  to the
shareholders  without the prior payment or discharge of the  Company's  debts or
obligations,  or unlawful making or guaranteeing of loans to directors),  or (d)
any transaction  from which the director derived an improper  personal  benefit.
Article Ninth of the  certificate of  incorporation  provides for the Company to
indemnify its corporate personnel,  directors and officers to the fullest extent
permitted by the Delaware General Corporation Law, as amended from time to time.


Item 25. Other Expenses of Issuance and Distribution.

Item                                                                 Amount
- ----                                                                 ------
Securities and Exchange Commission filing fee                        $4,750
Blue Sky fees and expenses                                                0
Printing and engraving costs                                          2,500
Legal fees and expenses                                               8,500
Accounting fees and expenses                                              0
Transfer agent and registrar's fees                                       0
Miscellaneous                                                         1,000
                                                                      -----

         TOTAL                                                      $16,750
                                                                    =======


Item 26. Recent Sales of Unregistered Securities.

         Information  responsive to Item 26 is incorporated by reference to Item
26 in the following  prior filings with the Commission:  Registration  Statement
No. 33-70678, filed 10/22/93, pages II-6 and II-7;  Post-effective Amendment No.
1 of  Registration  Statement  No.  33-70678,  filed  10/17/94,  page II-1;  and
Post-effective  Amendment No. 2 of Registration  Statement No.  33-70678,  filed
8/3/95, page II-1.

         In the period from July 1, 1995,  through  the date of this  Amendment,
the Company sold an  aggregate of 2,072,500  shares to 7 investors at an average
price of $2.44 per share after  giving  effect to the 50% Stock  Dividend.  Each
investor  represented to the Company that he/she/it was an accredited  investor.
The sales were consummated without a broker or placement agent. The transactions
are deemed to be exempt pursuant to Section 4(2) of the Act.

Item 27. Exhibits.

         The following table lists all exhibits to the Registration Statement as
amended  hereby.  Substantially  all such  exhibits are  incorporated  herein by
reference to registration statements, reports, and amendments thereof previously
filed by the  Registrant,  as more fully set forth below.  Documents to be filed
hereafter, if any, are marked with an asterisk (*).


Exhibit  Description
- -------  -----------
                                                                                                       
2.1      Securities Purchase Agreement dated November 6, 1992, between the Company, E.S.C.
                  Industries, Inc., The Thunder Group, Inc. and Protective Apparel Corporation of
                  America                                                                                     Note 1

3.1      Certificate of Incorporation of DHB Capital Group Inc., a New York corporation (hereinafter,
                  "DHB-New York")                                                                             Note 1

3.2      Certificate of Amendment to the Certificate of Incorporation of DHB-New York filed November
                  5, 1992                                                                                     Note 1

3.3      Restated and amended Certificate of Incorporation of DHB New York dated February 10, 1993
                                                                                                              Note 1

3.4      By-laws of DHB-New York                                                                              Note 2

3.5      Certificate of Incorporation of DHB Capital Group Inc., a Delaware corporation (hereinafter,
                  "DHB Delaware"), filed with the Delaware Secretary of State on or about September 1,
                  1994                                                                                        Note 2

3.6      By-laws of DHB Delaware                                                                              Note 2

3.7       Plan of merger of DHB-New York into DHB-Delaware                                                    Note 2

3.8      Certificate of Ownership and Merger, Merging DHB-New York into DHB-Delaware, pursuant to
                  Section 253 of the General Corporation Law of the State of Delaware, filed in the
                  Office of the Secretary of State of Delaware on or about April 17, 1995                     Note 2

4.1      Specimen Common Stock Certificate                                                                    Note 1

4.2      Specimen Class A Preferred Stock Certificate                                                         Note 1

4.3      Form of Warrant Agreement with respect to the Redeemable Warrant together with list of
                  purchasers                                                                                  Note 1

5.1      Combined Opinion and Consent of the Law Offices of D. David Cohen                                    Note 10

7.1      Opinion regarding Liquidation Preference                                                             Note 1

10.1     Employment Agreement dated November 6, 1992 between Protective Apparel Corporation of
                  America and Leonard Rosen                                                                   Note 1

10.2     Lease dated November 6, 1992, between Protective Apparel Corporation of America and
                  Leonard Rosen in Norris, Tennessee                                                          Note 1

10.3     Domestic and International Non-Competition Agreement dated March 12, 1990 between the
                  Company and American Body Armor & Equipment, Inc. (the "American Body Armor
                  Non-competition Agreement")                                                                 Note 1


Exhibit  Description
- -------  -----------
                                                                                                       
10.4     GSA Contracts dated January 21, 1991 and March 19, 1992                                              Note 1

10.5     Indemnification Agreements between certain officers of E.S.C. Industries, Inc., Protective
                  Apparel Corporation of America and the Company regarding Certain Liabilities in
                  Connection with the Acquisition of Protective Apparel Corporation of America                Note 1

10.6     Warrant to purchase 2,000,000 shares of common stock of The Thunder Group, Inc.                      Note 1

10.7     Registration Rights Agreement between the Company and the Thunder Group, Inc.                        Note 1

10.8     Loan Agreement dated November 6, 1992, between the Company and E.S.C. Industries,
         Inc.                                                                                                 Note 1

10.9     Security Agreement dated November 6, 1992 of TL Fasteners Corp.                                      Note 1

10.10    Promissory Note between the Company and David Brooks dated November 6, 1992                          Note 1

10.11    Loan and Security between the Company and Protective Apparel Corporation of American
                  dated December 7, 1992                                                                      Note 1

10.12    Chase Manhattan Bank, N.A. ("Chase") Loan dated November 24, 1992                                    Note 1

10.13    Form of Registration Rights Agreement between the Company and participants in the
                  Company's private placement                                                                 Note 1

10.14    Form of Unit Purchase Option                                                                         Note 1

10.15    Agreement between the Company, Jeffrey Brooks Securities, Inc., Jeffrey Brooks, Paul Kazak
                  and Jason Chang dated September 13, 1993                                                    Note 3

10.16    Agreement between the Company, Jeffrey Brooks Securities, Inc., Jeffrey Brooks, Paul Kazak
                  and Jason Chang dated September 17, 1993                                                    Note 3

10.17    Promissory note, general security agreement and related loan documents dated September
                  15, 1993 between the Company, PACA and Chase                                                Note 4

10.18    Subscription agreement dated March 17, 1994 (the "ID Subscription Agreement"), between
                  the Company and Intelligent Data Corporation, a Nevada corporation ("ID"), regarding
                  the purchase by the Company of shares of the common stock and preferred stock of
                  ED                                                                                          Note 5

10.19    Amendment dated March 30, 1994, of the ID Subscription Agreement                                     Note 5

10.20    Shareholders' agreement dated March 17, 1994, among the Company, ID, and shareholders
                  of ID                                                                                       Note 5
10.21    Employment agreement dated March 17, 1994, between ID and Sam Balabon, including
                  written termination thereof                                                                 Note 5

10.22    Bill of sale dated December 20, 1994, made by N.D.L. Products, Inc., a Delaware corporation,
                  and its subsidiaries, N.D.L. International, Inc., Dr. Bonesavers, Inc., Grid, Inc., Hitman,
                  Inc., and Flex-Aid, Inc., each being a Florida corporation, to DHB Acquisition, Inc.,
                  covering the NDL Assets                                                                     Note 6


Exhibit  Description
- -------  -----------
                                                                                                       
10.23    Order Determining Successful Bidder, etc., dated December 20, 1994, In Re N.D.L. Products,
                  Debtor, of the United States Bankruptcy Court, Southern District of Florida, Case No.
                  9421458-BKC-RBR, Chapter 11 (Lead Case), jointly administered with Case Nos. 94-
                  21459 through 94-21463                                                                      Note 6

10.24    Term loan to the Registrant in the amount of $1,150,000 due September 19, 1995, from The
                  Chase Manhattan Bank, N.A., of New York, New York (the "Secured Lender"), bearing
                  interest at 7.2% per year                                                                   Note 7

10.25    Collateral Agreement [Third Party] dated October 18, 1994, made by Mr. David H. Brooks in
                  favor of the Secured Lender                                                                 Note 7

10.26    Agreement dated August 4, 1995, terminating the American Body Armor Non-Competition
                  Agreement                                                                                   Note 9

10.27    Bill of sale dated August 3, 1995, made by the Trustee in Bankruptcy of Point Blank Body
                  Armor, L.P.                                                                                 Note 8

10.28    Order Authorizing Sale at Auction dated July 25, 1995,  In Re Point Blank Body Armor, L.P.,
                  Debtor, of the United States Bankruptcy Court, Eastern District of New York, Case
                  Nos. 895-83336-2D and 895-83335-2D                                                          Note 8

10.29    1995 Stock Option Plan                                                                               Note 9

10.30    Stock Purchase Agreement with respect to the outstanding capital stock of Orthopedic
                  Products, Inc., dated as of March 22, 1996                                                 Note 11

24.1     Consent of the Law Offices of D. David Cohen (included in opinion filed as Exhibit 5.1)             Note 10

24.2     Consent of Capraro, Centofranchi, Kramer & Co., P.C., independent auditors, regarding
                  Amendment No. 6 of the Registration Statement.                                            Page  II-7

24.3     Consent of Jay Howard Linn, C.P.A., independent auditor, regarding Amendment No. 6  of the
                  Registration Statement                                                                    Page II-8


Notes to Exhibits Table:

1.       Incorporated  by reference to the Company's  Registration  Statement on
         Form SB-2, No. 33- 59764, which became effective on May 14, 1993.

2.       Incorporated  by reference to the Company's  Definitive  Proxy Material
         filed with the  Commission  in connection  with the Special  Meeting in
         Lieu of Annual Meeting of  Shareholders of the Company held on February
         15, 1995.

3.       Incorporated  by reference to the Company's  Registration  Statement on
         Form SB-2, No. 33- 70678, which became effective on December 29, 1993.

4.       Incorporated  by reference to the  Company's  Quarterly  Report on Form
         10-QSB for the quarter ended June 30, 1993.

5.       Incorporated  by reference  to  Post-Effective  Amendment  No. 1 of the
         Company's two Registration  Statements on Form SB-2, Nos.  33-59764 and
         33-70678, which became effective on October 17, 1994.

6.       Incorporated  by  reference  to the  Current  Report  on Form 8-K dated
         December 20, 1994.

7.       Incorporated  by reference to Amendment  No. 1 dated March 2, 1995,  of
         the Current Report on Form 8-K dated December 20, 1994.

8.       Incorporated  by  reference  to the  Current  Report  on Form 8-K dated
         August 3, 1995.

9.       Incorporated by reference to  Registration  Statement on Form S-8 filed
         on or about October 1, 1995.

10.      Filed with Amendment No. 2 of the Registration Statement.

11.      Incorporated by reference to the Current Report on Form 8-K dated March
         22, 1996, including the amendments thereof.


Item. 28 Undertakings.

         The Company hereby undertakes as follows:

         1. The  Company  shall  file,  during  any period in which it offers or
sells securities, a post-effective amendment to this registration statement to:

                  (a) include any prospectus required by section 10(a)(3) of the
Securities Act;

                  (b)  reflect  in the  prospectus  any  facts or  events  which
individually or together, represent fundamental change in the information in the
registration  statement;  and  notwithstanding  the  foregoing,  any increase or
decrease  in volume of  securities  offered  (if the total  value of  securities
offered would not exceed that which was  registered)  and any deviation from the
low or high end of the estimated  maximum offering range may be reflected in the
form of prospectus filed with the Commission  pursuant to Rule 424(b) if, in the
aggregate,  the  changes in the volume  and price  represent  no more than a 20%
change in the maximum aggregate  offering price set forth in the "Calculation of
the Registration Fee" table in the effective registration statement;

                  (c) include any additional or changed material  information on
the plan of distribution.

         2. The Company shall,  for  determining  liability under the Securities
Act, treat each post-effective  amendment as a new registration statement of the
securities  offered,  and the offering of the  securities at that time to be the
initial bona fide offering.

         3. The Company  shall file a  post-effective  amendment  to remove from
registration  any  of the  securities  that  remain  unsold  at  the  end of the
offering.

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

                  (b) If a claim for  indemnification  against such  liabilities
(other  than the  payment  by the  Company  of  expenses  incurred  or paid by a
director, officer or controlling person of the Company in the successful defense
of any action,  suit or  proceeding)  is asserted by such  director,  officer or
controlling  person in connection  with the  securities  being  registered,  the
Company  will,  unless in the opinion of its counsel the matter has been settled
by  controlling  precedent,  submit to a court of appropriate  jurisdiction  the
question  of whether  such  indemnification  by it is against  public  policy as
expressed in the Securities  Act and will be governed by the final  adjudication
of the issue.

                         CONSENT OF INDEPENDENT AUDITORS

         We consent to the reference to our firm, Capraro, Centofranchi,  Kramer
& Co.,  P.C.,  under the caption  "Experts,"  and to the use of our report dated
March 14, 1996, on the consolidated balance sheet of DHB Capital Group, Inc. and
Subsidiaries,  as of December 31, 1995, and the related consolidated  statements
of income (loss),  stockholders'  equity  (deficit) and cash flows for the years
ended  December 31, 1995 and 1994,  in its  Registration  Statement on Form SB-2
dated May 3, 1996, and the related Prospectus.




                                 / S / Capraro, Centofranchi, Kramer & Co., P.C.


South Huntington, New York
May 29, 1996

                         CONSENT OF INDEPENDENT AUDITORS

         I consent  to the  reference  to my firm,  Jay Howard  Linn,  Certified
Public Accountant, under the caption "Expert," and to the use of my report dated
April 25,  1996,  on the  balance  sheet of  Orthopedic  Products,  Inc.,  as of
September  30,  1995 and 1994,  and the related  statements  of  operations  and
retained  earnings  and cash flows for the years  ended  September  30, 1995 and
1994,  in its  Registration  Statement  on Form SB-2 dated May 2, 1996,  and the
related Prospectus.




                                                           / S / Jay Howard Linn



Bay Harbor Islands, Florida
May 29, 1996

                        CONSENT OF INDEPENDENT AUDITORS

         We consent to the reference to our firm, BDO Seidman, L.L.P., under the
caption  "Experts," and to the use of our report dated March 14, 1996, except as
to Note 3 which is as of March 28, 1996,  on the  consolidated  balance sheet of
The Lehigh Group Inc. and Subsidiaries,  as of December 31,1995, and the related
consolidated  statements of income (loss),  stockholders'  equity  (deficit) and
cash flows for the years ended  December 31, 1995 and 1994, in its  Registration
Statement on Form SB-2 dated July 15, 1996, and the related Prospectus.




                                                          / S / BDO Seidman, LLP



New York, New York
July 26, 1996




                                   SIGNATURES


In  accordance  with  the  requirements  of  the  Securities  Act of  1933,  the
Registrant certifies that it has reasonable grounds to believe that it meets all
of the requirements for filing on Form SB-2 and has authorized this amendment of
its  registration  statement  (No.  33-96846)  to be signed on its behalf by the
undersigned,  thereunto duly authorized, in Old Westbury, New York, on July 23,,
1996.

Dated:  July 23, 1996                                   DHB CAPITAL GROUP INC.



                                                        /S/ David Brooks
                                                        Chairman of the Board

Pursuant to the  requirements  of the Securities Act of 1933,  this amendment of
the  registration  statement  has  been  signed  by  the  following  persons  in
capacities and at the dates indicated:

Signature                       Capacity                            Date
- ---------                       --------                            ----

/S/ DAVID BROOKS                Chairman of the Board              July 23, 1996
   
    

/S/ MARY KREIDELL               Chief Financial Officer            July 23, 1996



/S/ MELVIN PAIKOFF              Director                           July 23, 1996



/S/ GARY NADLEMAN               Director                           July 23, 1996