As filed with the Securities and Exchange Commission on January 4, 2005.
                                                  Commission File No. 333-121347

                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                              AMENDMENT NO. ONE TO
                                    FORM SB-2
             Registration Statement Under the Securities Act of 1933

                                ASSURE DATA, INC.
                 (Name of Small Business Issuer in Its Charter)

          Nevada                     51421                      06-1678089
(State of Incorporation)  (Primary Standard Industrial)     (I.R.S. Employer)
                          (Classification Code  Number)  (Identification Number)

         2591 Dallas Pkwy Suite 102 Frisco, Texas, 75034 (972) 963-0007
      (Address and Telephone Number of Issuer's Principal Executive Offices
                             and Place of Business)

                                  Robert Lisle
                 2591 Dallas Pkwy Suite 102 Frisco, Texas, 75034
                                 (972) 963-0007
            (Name, Address and Telephone Number of Agent for Service)



Approximate date of proposed sale to the public:

As soon as this Registration Statement becomes effective.


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, other than securities offered only in connection with dividend or interest
reinvestment plans, check the following box. [X]

If this form is filed to register additional securities for an offering pursuant
to Rule 462(b) under the Securities Act, please check the following box and list
the  Securities  Act  registration  statement  number of the  earlier  effective
registration statement for the same offering. [_]

If this form is a  post-effective  amendment filed pursuant to Rule 462(c) under
the  Securities  Act,  check  the  following  box and  list the  Securities  Act
registration  statement number of the earlier effective  registration  statement
for the same offering. [_]

If this form is a  post-effective  amendment filed pursuant to Rule 462(d) under
the  Securities  Act,  check  the  following  box and  list the  Securities  Act
registration  statement number of the earlier effective  registration  statement
for the same offering. [_]

If delivery  of the  Prospectus  is  expected  to be made  pursuant to Rule 434,
please check the box. [_]

The registrant hereby amends this  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 registration  statement
shall  thereafter  become  effective  in  accordance  with  Section  8(a) of the
Securities  Act of  1933  or  until  the  registration  statement  shall  become
effective on such date as the Commission,  acting pursuant to said Section 8(a),
may determine.




                   Subject to Completion dated January 4, 2005



                                   PROSPECTUS
                                ASSURE DATA, INC.

                         600,000 Shares of Common Stock

                             Price per share: $0.50
       Total proceeds to Assure Data, Inc. if maximum sold by us: $300,000

This  prospectus  relates to 600,000  shares of common  stock  offered by Assure
Data, Inc., a Nevada corporation.

Because this is our initial public  offering,  there is no public market for our
shares.  However,  we  hope  to  have  prices  for  our  shares  quoted  on  the
Over-the-Counter  Bulletin  Board  maintained  by the  National  Association  of
Securities Dealers, Inc. after we complete our offering.



NEITHER  THE  SECURITIES  AND  EXCHANGE  COMMISSION  NOR  ANY  STATE  SECURITIES
COMMISSION  HAS  APPROVED OR  DISAPPROVED  OF OUR SHARES OR  DETERMINED  IF THIS
PROSPECTUS  IS TRUTHFUL OR  COMPLETE.  ANY  REPRESENTATION  TO THE CONTRARY IS A
CRIMINAL OFFENSE.

                    Price to Public   Underwriting Discount   Proceeds to Issuer
                                      and Commissions         or other Persons
To be sold by the Company:

  Per Share         $0.50             None                    $0.50
  Total Maximum     $300,000          None                    $300,000


We will sell the shares ourselves and do not plan to use underwriters or pay any
commissions. We will be selling our shares using our best efforts and no one has
agreed to buy any of our  shares.  There is no minimum  amount of shares we must
sell,  so no money raised from the sale of our stock will go into escrow,  trust
or another similar arrangement.  We expect to end our offering on the earlier of
the sale of all of the  shares  offered  by us or 90 days  after the date of the
prospectus.  The  information  in this  Prospectus  is not  complete  and may be
changed. We may not sell our shares until the registration  statement filed with
the Securities and Exchange  Commission is effective.  This prospectus is not an
offer to sell our shares and it is not  soliciting an offer to buy our shares in
any state where the offer or sale is not permitted.












                          ______________________, 2005





                                       2



                               PROSPECTUS SUMMARY

This  summary  highlights  selected  information  contained  elsewhere  in  this
prospectus. This summary does not contain all of the information that you should
consider  before  investing  in our common  stock.  You  should  read the entire
prospectus  carefully,  including the  information  under "Risk Factors" and the
financial statements, before making an investment decision.

Risk factors include:

         o        We are a development stage company
         o        We may not raise sufficient funds to develop our business
         o        Competition is intense and we may not be able to compete
         o        We offer no assurance that our stock will be sold
         o        We have no underwriters
         o        We determined the offering price of the shares arbitrarily
         o        Our  independent  auditors note that we have generated  little
                  revenue and have an accumulated deficit
         o        We have no history of profits
         o        Our  success   depends  greatly  on  our  President  and  Vice
                  President
         o        We have no  employment  agreement  with our  President or Vice
                  President
         o        Our management will have voting control of the company
         o        Our two officers are also directors
         o        Dilution will occur to purchasers of stock
         o        A large  amount of stock could be sold,  and depress our stock
                  price
         o        We do not expect to pay  dividends  on our common stock in the
                  foreseeable future
         o        There is no public  market for our  shares and it is  possible
                  one will not develop

The Company

Assure Data, Inc. is a development  stage  corporation that was formed under the
laws of Nevada,  on Nov 18, 2002 and  commenced  operation  in April  2003.  Our
principal  executive  offices  are  located at 2591  Dallas  Parkway,  Suite 102
Frisco, Texas, 75034.

Our  proposed  business  is to  provide  equipment,  software  and  services  in
connection with remote data backup of clients  business data.  Businesses of all
sizes store critical  information on workstations  and servers on both local and
wide area networks.  Loss of this  information can cause  disruption of business
and in  some  circumstances  force  a  company  out  of  business.  Our  process
automatically  creates a backup of customer selected computers,  directories and
files and makes copies of them on a local  server,  connected  directly to their
network.  This information is then transferred,  via the Internet, to our remote
location,  separate  and apart from where  their  workstations  and  servers are
located. No human intervention is required.  No media, such as tapes, need to be
loaded for use or  removed  and placed  into a secure  location,  such as a fire
proof safe. Emails are automatically sent to  company-selected  individuals,  as
well as to our  personnel,  to notify them that the backup process has completed
successfully or failed.

Some of the types of data types that can be backed up are:
         o        Data Base  files  such as DB2,  Access,  SQL and Multi  Valued
                  based systems
         o        Word processing documents, Microsoft Word and Word Perfect
         o        Computer Aided Drawings (CAD)
         o        Image files of any format including jpg, tiff, gif and PDF
         o        Spread sheet files, such as Excel
         o        Text files


Our primary  activities to date have  consisted of organizing  our company,  and
conducting  an initial round of private  financing to obtain  "seed"  capital to
develop the remote backup  service.  We have  purchased and installed the remote
server  in a  secure  facility,  monitored  twenty-four  hours  a day.  We  have
installed our process for six customers.

Through the proceeds  raised from this offering and our prior private  placement
of  stock,  we  expect  to be able  to  expand  our  development  and  marketing
endeavors. See "Use of Proceeds"

Additionally a web site  www.assuredata.com has been created and is currently on
line.  The  information  contained on our web site does not constitute a part of
this prospectus and is not incorporated by reference into this prospectus.



                                       3


Securities Offered

We are offering up to a maximum of 600,000 shares of common stock,  at $0.50 per
share,  for total gross  offering  proceeds of  $300,000,  assuming  the maximum
amount is sold.


Shares of common stock outstanding
As of the date of this prospectus:
                                              1,000,000  shares

Shares of common stock outstanding
After offering, assuming maximum
Amount sold:
                                              1,600,000 shares

Terms of the offering:

There is no minimum offering.  Accordingly,  as shares are sold, we will use the
money raised from the sales of shares by Assure Data,  Inc. for our  activities.
We expect  that the  offering  will remain open until the earlier of the sale of
all of the shares  offered  by us or 90 days  after the date of the  prospectus,
unless we decide to cease selling efforts prior to this date.

Use of proceeds:

If we sell all 600,000 shares we are offering, we will receive gross proceeds of
$300,000.  We expect to use the net proceeds  from the sale of the shares we are
offering,  after  offering  expenses  estimated  to be $50,000,  to continue our
marketing and  development of our remote backup  software and related  services.
Additional monies will be spent on upgrading our current web site.

Plan of distribution:

This is a best efforts  offering,  with no  commitment by anyone to purchase any
shares.  The  shares  offered by us will be  offered  and sold by our  principal
executive officers and directors, who will be considered to be underwriters. The
offering will be made only to  accredited  investors and only in states in which
there is an exemption for sales to accredited investors.


Shares that may be issued after our initial offering:

You should be aware that we are permitted to issue shares of our common stock in
addition  to the  common  stock  to be  outstanding  after  our  initial  public
offering.  If and when we issue these shares the  percentage of our common stock
that  you own  will  be  diluted.  At  this  time no  other  issuance  has  been
authorized.







                                       4


                                  RISK FACTORS


An investment in the shares involves a high degree of risk, including a risk of
loss of an investor's entire investment in Assure Data, Inc. Prospective
investors should consider carefully, in addition to the other information
contained in this prospectus, the following risk factors before purchasing any
shares.

RISKS RELATED TO OUR INDUSTRY
- -----------------------------

A number of other  companies  in the data backup  service  industry  have failed
because of competition.

Competition in the remote data backup services  business is intense,  and we may
not be able to compete and survive. New or different  technologies may come into
existence  and be brought to market by companies  larger and more able to market
their services.  We expect the  competition in this business to increase.  If we
fail to attract  and retain a customer  base,  we will not  develop  significant
revenues or market share.  Companies that already have a large customer base for
some other computer based products or services would have a very large advantage
over us should they decide to enter this market.


There is a lack of awareness  by potential  clients that these types of services
are available.

This is a new market,  and so most  potential  customers  do not know that these
types of services exist. Marketing will be a large factor in our success, and so
a large company with greater resources would have an advantage.


Rapid technology  changes could occur, and with our limited resources we may not
be able to adapt.

Backup products,  services,  and technologies  are constantly  changing.  We are
bringing a new remote backup concept to the market.  If the technologies that we
use in providing our remote backup  services should  suddenly  change,  we could
find ourselves  unable to adapt.  If a totally new concept were to be brought to
market by some other company, our process may be viewed as "old technology," and
we could lose our customer base, as well as be unable to attract new customers.


Our process uses technologies that are considered in the public domain.

Our  process  uses  technologies  that are  used by the  general  public.  These
technologies are, to our best knowledge, considered in the public domain. But it
is  possible  that an  individual  or company  could  decide to claim a specific
concept,  or  process  as  their  intellectual   property.   They  could  demand
compensation of some type or amount for the use of that  intellectual  property.
We have no agreements  with any one or any company that give us specific  rights
to use any specific technology or intellectual property.


There could be changes in the regulation of the Internet.

In  general,  existing  laws and  regulations  apply to  transactions  and other
activity on the Internet;  however, the precise  applicability of these laws and
regulations  to the Internet is sometimes  uncertain.  The vast majority of such
laws were adopted prior to the advent of the Internet  and, as a result;  do not
deal  with  the  unique   issues  of  the  Internet  or   electronic   commerce.
Nevertheless,  numerous  federal  and state  government  agencies  have  already
demonstrated significant activity in promoting consumer protection and enforcing
other regulatory and disclosure statutes on the Internet.

Due to the  increasing  use  of  the  Internet  as a  medium  for  commerce  and
communication,  it is possible that new laws and regulations may be enacted with
respect to the Internet and  electronic  commerce  covering  issues such as user
privacy,  freedom of expression,  advertising,  pricing,  content and quality of
products and services,  taxation,  intellectual  property rights and information
security.  The adoption of such laws or  regulations  and the  applicability  of
existing laws and  regulations to the Internet may impair the growth of Internet
use and result in a decline in our sales.

A number of legislative proposals have been made at the federal, state and local
level,  and by foreign  governments,  that would impose  additional taxes on the
sale of goods and  services  over the  Internet,  and certain  states have taken
measures to tax Internet-related activities. Although Congress recently placed a
three- year  moratorium  on new state and local  taxes on Internet  access or on
discriminatory taxes on electronic  commerce,  existing state or local laws were
expressly  exempted  from this  moratorium.  Further,  once this  moratorium  is
lifted,  some type of federal  and/or state taxes may be imposed  upon  Internet
commerce.  Such  legislation or other  attempts at regulating  commerce over the
Internet may substantially impair the growth of commerce on the Internet and, as
a result,  adversely  affect the  opportunity  of Assure  Data,  Inc.  to derive
financial benefit from such activities.



                                       5


RISKS RELATED TO OUR BUSINESS
- -----------------------------

Because we have a limited operating history, our business is unproven.

We are a development stage company,  with no significant  history of operations.
Our  accumulated   deficit  though  September  30,  2004  is  $89,254.  We  were
incorporated  on Nov 18, 2002,  commenced  operations  in April of 2003 and are,
therefore, a start up company with very little operating history or revenues. We
need to receive  substantially all of the maximum proceeds of the shares offered
by us in this  offering to proceed  with our  business  plan.  Should we fail to
raise the required  funds,  the business will need to expand more slowly,  using
its current small cash flow, from its current six customers.

Limited capital reserves could cause us to fail.

Even if we sell all of the shares offered,  we may not have significant funds to
conduct  business.  We are only seeking to raise $300,000.  As a result, we will
still be considered an extremely small company, even if we sell all of the stock
we are  trying  to sell.  Because  we will have so little  money,  any  negative
financial event could totally deplete any reserve we had hoped to have.

We may not become a going concern.

Our  independent  certified  public  accountants  have  included a going concern
paragraph in their  opinion that notes that we have  generated  little  revenue,
have an  accumulated  deficit and have  limited  working  capital  such that our
ability to continue as a going concern is dependent  upon  obtaining  additional
capital and financing for our business plan. We are conducting  this offering to
generate the capital  necessary to finance at least our next year's  operations.
As a result,  our ability to continue as a going  concern is  dependent  upon us
receiving  the maximum  proceeds of this  offering and  operating  profitably or
raising additional funds.

We have experienced losses since inception.

We have no history of profits and no assurances of profits ever  developing.  If
only  limited  funds are  raised  in this  offering,  the risk of our  financial
failure is high.  We have  produced  limited  revenues.  We have been  primarily
dependent  on a private  placement  of shares of our common stock to sustain our
development activities to date.

Our process could fail due to a software defect, and we might be held liable for
a customer's loss.

Our process is running  live on seven  customer  sites,  and has been tested for
over  eighteen  months.  Tests are run daily to make  sure that the  process  is
working  correctly.  But  even  with a  high  level  of  testing  and  continued
monitoring  our system could fail, and a customer could bring action against us.
Our contract does not guarantee  that a customer will never lose their data, but
that may not stop a customer  who has incurred a loss from trying to recover the
costs related to the loss of their data.

We face a likely business failure if we lose the services of our key personnel.

Our success will depend  greatly upon our President and  Vice-President.  Robert
Lisle  serves as  President,  Treasurer  and  Director.  Max  Kipness  serves as
Vice-President, Secretary and Director. The loss of either of their services may
hamper our ability to implement our business  plan, and could cause our stock to
become worthless.  We will be heavily dependent upon Mr. Lisle's entrepreneurial
skills and experience to implement our business plan and Mr. Kipness'  technical
expertise  to  continue  the  development  of the  services  we  provide.  Their
inability to devote full time and attention to the affairs of Assure Data,  Inc.
could  hinder our growth.  We do not have an  employment  agreement  with either
Robert Lisle or Max Kipness and there is no assurance  that either will continue
to manage our affairs in the future. We could lose the services of both parties,
or they could decide to join a competitor or otherwise  compete with us directly
or indirectly,  having a negative affect on our business and potentially causing
the price of our stock to be worthless.  The services of either Bob Lisle or Max
Kipness would be difficult to replace.

Control of the company will continue to be held by two officers who are also
directors.

Our management will have voting control of us, even if all of the shares offered
are sold.  Our  management,  inclusive  of our board of  directors,  own 533,334
shares of our  outstanding  common stock.  After  completion  of this  offering,
assuming all of the shares offered hereby are sold, our management will continue
to beneficially own at least 33% of our voting securities, without giving effect
to (i) any stock  option plan that could be adopted by our board of directors or
(ii) any  additional  issuances  of our  common  stock or  other  securities  to
management  and/or  others,  in our board's sole  discretion.  As a result,  our
management will effectively  control our affairs,  including the election of all
of our board of directors, the issuance of additional shares of common stock for
a stock option plan or otherwise,  the distribution and timing of dividends,  if
any, and all other matters.


                                       6


The  compensation  of our officers will be  determined at the  discretion of the
board of directors.

The two officers Robert Lisle and Max Kipness are also  directors.  As a result,
as  directors   they  will  be  entitled  to  establish   the  amount  of  their
compensation,  including  the amount of any bonuses  paid to them.  In addition,
because we do not have any independent directors,  there will be no oversight of
the  reasonableness  of any bonuses paid to Robert  Lisle,  Max Kipness or other
officers, if added.

Three shareholders effectively control the board of directors and the company.

Robert Lisle and Max Kipness,  our principal  executive  officers,  hold 533,334
restricted  shares for which the one year holding period expired on May 30 2004,
and which will be available  for resale under Rule 144 90 days after we become a
reporting  company.  Patrica Gunter currently holds 266,666 shares of restricted
shares for which the one year holding period expired on May 30 2004. These three
individuals  control  the board of  directors  and the  company.  An  additional
200,000  restricted  shares have a one year holding period expiring by September
30 2004. In addition,  all of our other Shareholder  shares of common stock will
also be eligible to use Rule 144 after  expiration of their  respective  holding
periods. A sale of shares by such security holders, whether pursuant to Rule 144
or otherwise, may have a depressing effect upon the price of our common stock in
any market that might develop.

Shareholders may have no way to recoup any if their investment.

We do not expect to pay dividends on our common stock in the foreseeable future.
We intend for the foreseeable future to retain earnings,  if any, for the future
operation and expansion of our business and do not anticipate  paying  dividends
on our shares of common stock for the foreseeable future.

We expect additional losses.

Our current  income is  insufficient  to allow us to rapidly expand the business
without additional  funding.  Because we need to add full time staff and start a
full time marketing  program we will continue to have additional  losses for the
next 12 to 18 months.

We need to grow our customer base.

We must  expand our  customer  base.  Our  marketing  must  reach our  potential
customer base in large numbers and educate the people responsible for the safety
and  recoverability  of the customers' data. If we fail to attract a significant
number of customers, we will not be able to grow the company as planned.

We lack staff

We currently lack full time staff.  We need both marketing and technology  staff
to move forward  with our business  plan.  In addition,  we need  administrative
staff to  handle  the day to day  office  work,  and  allow  the  marketing  and
technical to focus on their respective areas of responsibility.

RISKS RELATED TO OUR STOCK
- --------------------------

Received funds are not being placed in escrow, and can be used immediately.

Because this is a "best efforts"  offering,  we offer no assurances  that any of
our stock will be sold.  This  offering is being  conducted on a "best  efforts"
basis and as such, no assurances are given as to what level of proceeds, if any,
will be obtained from the sale of shares  offered by us. In the event we fail to
obtain all or substantially  all of the proceeds sought from the sales of shares
by us in this  offering,  our ability to  implement  our  business  plan will be
materially and adversely  affected,  and investors may lose all or substantially
all of their  investment.  We can provide no  assurances  that the  subscription
proceeds that may be received by us will be sufficient to sustain our operations
prior to our anticipated  receipt of revenues from customers.  Because this is a
"best  efforts",  no  minimum  offering  and  because we are not using an escrow
agent,  we will be able to use any funds received in this offering as soon as we
receive the funds. Accordingly,  even if we sell only a nominal amount of shares
in this  offering,  we will be able to use those funds and the funds will not be
returned to the investor or  investors.  In this event,  and if we are unable to
raise funds from  another  source the investor or investors  who  purchased  the
nominal  amount of shares would likely lose their entire  investment  because we
would have insufficient funds to generate sustainable cash flow from operations.
If we receive less than the maximum amount of the offer we will have fewer funds
to meet our  business  objectives  and fewer  shares will be  available  for the
trading market and float.

No underwriters are involved in this offering.

We have no underwriters so no other party with a financial interest has reviewed
this offering for fairness.  We are offering  these shares through our directors
and  officers  and are not using an  underwriter.  As a result,  no other person
sophisticated in financial affairs has reviewed this offering to determine if it
is fair or if our business plan makes financial sense.


                                       7


The offering price was established arbitrarily.

We determined  the offering  price for these shares  arbitrarily,  so the market
price may be much lower.  We chose the offering  price for these shares  without
basing the price on our assets,  book value,  net worth or any other  recognized
criteria of value.  If a public  market for our common stock ever does  develop,
the value of our securities could be substantially less than the $0.50 per share
offering  price.  This could result in an immediate  and  significant  per-share
reduction in the value of your investment.


Shareholders will face inevitable dilution.

Because the price at which the shares are offered is higher than our current per
share  value,  immediate  dilution  of value of our  stock  will  occur.  We are
authorized to issue a  substantial  number of shares of common stock in addition
to the shares  comprising  the  shares  offered  hereby.  This  offering  itself
involves immediate and substantial dilution to investors.  Any securities issued
in the future, including issuances to management, could reduce the proportionate
ownership,  economic interests and voting rights of any holders of shares of our
common stock purchased in this offering.


Stock prices could be depressed if a large amount of stock is sold.

Because we have issued  shares that may become  eligible  for resale  under Rule
144, a large amount of our stock could be sold, potentially depressing our stock
price.  Presently  1,000,000  outstanding shares of common stock are "restricted
securities" as defined under Rule 144  promulgated  under the Securities Act and
may  only be  sold  pursuant  thereto  or  otherwise  pursuant  to an  effective
registration  statement or an exemption from  registration,  if available.  Rule
144, as amended,  generally  provides that a person who has satisfied a one year
holding period for such restricted  securities may sell,  within any three-month
period (provided we are current in our reporting  obligations under the Exchange
Act) subject to certain  manner of resale  provisions,  an amount of  restricted
securities  which does not exceed the greater of 1% of a  company's  outstanding
common stock.


Selling shares of the stock could be difficult.

There is no public  market for our shares and should be  considered  an illiquid
investment. There is currently no market for any of our shares and no assurances
are given that a public market for such  securities will develop or be sustained
if  developed.  While  we  plan,  in  connection  with  this  offering,  to take
affirmative steps to request or encourage one or more broker/dealers to act as a
market maker for our securities, no such efforts have yet been undertaken and no
assurances  are given  that any such  efforts  will prove  successful.  As such,
investors may not be able to readily dispose of any shares purchased hereby.


We may not remain a reporting company.

If we fail to  develop  a  customer  base that will  sustain  the  growth of the
company, we may choose to not remain a reporting company after one year.


Our stock will be subject to the penny stock regulations.

Because our stock will be subject to the penny stock regulations and may be more
difficult  to sell than  other  registered  stock.  Broker-dealer  practices  in
connection  with  transactions  in "penny stocks" are regulated by certain penny
stock rules  adopted by the  Securities  and Exchange  Commission.  Penny stocks
generally are equity securities with a price of less than $5.00. The penny stock
rules  require a  broker-dealer,  prior to a  transaction  in a penny  stock not
otherwise  exempt from the rules,  to deliver a risk  disclosure  document  that
provides information about penny stocks and the risks in the penny stock market.
The  broker-dealer  also must  provide the  customer  with current bid and offer
quotations for the penny stock,  the compensation of the  broker-dealer  and its
salesperson  in the  transaction,  and monthly  account  statements  showing the
market value of each penny stock held in the  customer's  account.  In addition,
the penny stock rules  generally  require that prior to a transaction in a penny
stock, the  broker-dealer  make a special written  determination  that the penny
stock is a suitable  investment  for the purchaser  and receive the  purchaser's
written agreement to the transaction. These disclosure requirements may have the
effect of reducing the level of trading  activity in the secondary  market for a
stock that becomes subject to the penny stock rules.  As our shares  immediately
following this offering will be subject to these penny stock rules, investors in
this  offering  will in all  likelihood  find it more  difficult  to sell  their
securities.



                                       8


               SPECIAL NOTE REGUARDING FORWARD-LOOKING STATEMENTS
               --------------------------------------------------

Some of the statements under "Prospectus Summary", "Risk Factors", "Management's
Discussion  and  Analysis of  Financial  Condition  and Results of  Operations",
"Business",   and  elsewhere  in  this  prospectus  constitute   forward-looking
statements. These statements involve known and unknown risks, uncertainties, and
other factors that may cause our or our  industry's  actual  results,  levels of
activity, performance or achievements to be materially different from any future
results, levels of activity, performance or achievements expressed or implied by
these   forward-looking   statements.   In  some   cases,   you   can   identify
forward-looking  statements  by  terminology  such as "may",  "will",  "should",
"expects",  "plans",   "anticipates",   "believes",   "estimates",   "predicts",
"potential",  "continue"  or the  negative  of these  terms or other  comparable
terminology.  Although  we  believe  that  the  expectations  reflected  in  the
forward-looking  statements are reasonable,  we cannot guarantee future results,
levels of activity, performance or achievements.


                                 USE OF PROCEEDS
                                 ---------------


Our net proceeds from this offering will vary depending upon the total number of
shares sold by us.  Regardless  of the number of shares sold, we expect to incur
offering  expenses  estimated at  approximately  $50,000 for legal,  accounting,
printing and other costs in connection with the offering. In order to have funds
available to move forward with our business  plan, we have to complete a minimum
of 50% of the offering,  or $150,000.  We wish to remind investors that there is
no guarantee  that we will fully  complete  this offering or obtain this minimum
amount,  and that the actual  proceeds  we receive  from the  offering  could be
substantially  less than  $300,000.  Our receipt of no or nominal  proceeds will
have a material adverse effect upon our investors and us.

The  table  below  shows  how  proceeds  from  this  offering  would be used for
scenarios  where we sell  various  amounts of the shares and the priority of the
use of  net  proceeds  in the  event  actual  proceeds  are  not  sufficient  to
accomplish  the uses set forth.  While  management  has  developed the following
estimates  to the best of its ability,  there can be no  assurance  that we will
spend the use of proceeds exactly as laid out in the table.

Total shares offered by us                  600,000       600,000       600,000
Percent of total shares offered                  50%           75%          100%
Shares sold                                 300,000       450,000       600,000

Gross proceeds from offering               $150,000      $225,000      $300,000
Less: offering expenses                      50,000        50,000        50,000
                                           --------      --------      --------
Net proceeds from offering                  100,000       175,000       250,000

Use of net proceeds

  Marketing expenses                          7,500        10,000        12,500
  Upgrade of website                         10,000        10,000        10,000
  Operating expenses &
  working capital                            82,500       155,000       227,500


Because we are selling the shares strictly  through the efforts of our officers,
the above numbers do not include any deductions for selling commissions.  In the
event we receive the maximum proceeds of $300,000,  our management believes that
the net proceeds,  together  with proceeds from our prior private  placement and
current revenue stream,  will provide us with sufficient  funds to meet our cash
requirements  for  approximately  eighteen (18) months  following the receipt of
this maximum amount.

We have not yet  determined  the amount of net proceeds to be used  specifically
for any of the foregoing purposes. Accordingly, management will have significant
flexibility  in  applying  the  net  proceeds  of  the  offering.  Proceeds  not
immediately  required for the foregoing purposes will be invested principally in
federal and/or state government securities,  short-term certificates of deposit,
money market funds or other short term interest-bearing investments.







                                       9


                         DETERMINATION OF OFFERING PRICE
                         -------------------------------

Prior to this  offering,  there has been no  established  public  market for the
shares of our common stock. As a result,  the offering price and other terms and
conditions  relative  to the shares of common  stock  offered  hereby  have been
arbitrarily  determined  by us and do  not  bear  any  relationship  to  assets,
earnings,  book value,  net worth,  actual results of  operations,  or any other
established objective investment criteria.  There is no relationship between the
offering price of the common stock and our assets,  earnings,  book value or any
other objective criteria of value. In addition, no investment banker,  appraiser
or other  independent,  third party has been  consulted  concerning the offering
price for the shares or the fairness of the price for the shares.

DILUTION
At  September  30,  2004,  we had a net  tangible  book  value of  $11,546.  The
following  table sets forth the  dilution to persons  purchasing  shares in this
offering without taking into account any changes in our net tangible book value,
except the sale of 600,000 shares at the offering price and receipt of $300,000,
less offering expenses estimated to be $50,000.  The net tangible book value per
share is determined by subtracting  total  liabilities from our tangible assets,
then dividing by the total number of shares of common stock outstanding.


                                      September 30, 2004     600,000 shares sold
                                      -----------------      -------------------

Public offering price per share       n/a                    $0.50

Net tangible book value per           $.012                  n/a
   share of common stock
   before the offering

Pro forma net tangible book           n/a                    $0.163
   value per share of common
   stock after the offering

Increase to net tangible book         n/a                    $0.151
   value per share
   attributable to purchase of
   common stock by new investors

Dilution to new investors             n/a                    $0.337






                                       10


                             DESCRIPTION OF BUSINESS
                             -----------------------

GENERAL

Assure Data, Inc. was  incorporated  under the laws of Nevada,  on Nov 18, 2002,
commenced  operations in April of 2003 and we are in our early developmental and
promotional stages. Our general plan is to provide comprehensive  automated data
backup and retrieval  services for small to medium sized businesses,  up to $250
million in annual sales, both in the United States as well as foreign countries.
Our  service  is  unique  in  that we  maintain  two  separate  data  backup  up
repositories,  one local to the  customer  and the  second in a secure  off-site
facility.  The  updates  from the local  server are  transferred  from the local
backup server to the off-site facility via high speed internet connectivity.  We
also provide  customers  with  multi-level  email virus  protection,  and `SPAM'
filtering.

ASSURE DATA REMOTE BACKUP SERVICE

Customers choose what data on their servers and  workstations  that they wish to
have backed up. This is accomplished using a web-browser based `client' provided
by Assure Data.  This  `client'  provides a secure  connection to both the local
Assure Data Remote Backup Server,  and the off-site secure server. The automated
backup runs at the specified  time and creates a copy any newly  created  files,
and  changes to any old files.  This  backup  data is then  transmitted  via the
Internet to the off-site  secure  facility.  Thus  companies  have two full data
backups  available  in case of an  equipment  failure  or a  disaster  to  their
facilities.  The  retrieval of the data is also  accomplished  via the web-based
browser `client'. End user companies are assured of having all data available to
be reviewed  buy just  opening the  web-based  browser  and  following  the data
hierarchy and selecting what data is to be restored.

ASSURE DATA VIRUS AND SPAM PROTECTION SERVICES

Virus  protection  services  are  provided  using  the  latest  available  virus
detection  processes.  Assure  Data  tracks no less than  three  separate  virus
checking  processes.  All in-coming  emails and attachments are checked prior to
them being routed to the customers  systems.  The `SPAM' filtering  service uses
the  latest  heuristic  algorithms  of three  internationally  recognized  `SPAM
KILLERS' to stop up to 98% of `SPAM' while allowing  users to regulate  specific
email servers as `Accept' or `Decline'. Assure data charges setup fees, based on
the  services  required  by  the  customer,  including  helping  with  the  data
selection,  and any special security required by the customer. Once the setup is
complete the backup  service runs with no human  intervention  required.  Assure
Data then  changes a monthly fee based on the total  amount of data the customer
backs up, the  amount of data  transferred  each  night,  plus a  standard  base
minimum.  This creates a continuing  revenue stream that does not require direct
or daily attention from the Assure Data staff.

The data is backed up and email reports are  automatically  sent to the customer
as well as Assure Data staff.  If a service fails,  additional  notification  to
Assure Data staff via cell phone text messages are sent to alert the Assure Data
staff prior to  receiving a call from the  customer.  When a failure does occur,
for what ever reason,  including the loss of internet connectivity,  Assure Data
makes calls to the customer to notify them of the failure.

All backed up data is maintained  on computer  hard disk.  This is more reliable
than tape or other linear  processes.  In addition,  the  retrieving of a single
file or small number of files becomes almost effortless.  If a file or series of
files requires  restoring,  the data is normally  retrieved from the Assure Data
Remote  Backup  Server.  This is the server  that is  directly  attached  to the
customer's network,  and the data is transferred at higher network data transfer
rates. The only time the off-site  facility is used for data retrieval,  is when
the Assure Data Remote Backup Server is not available. The most likely situation
for this is when a system wide  disaster has occurred  such as a fire or natural
disaster.

THE PRIMARY MANNER IN WHICH WE EXPECT TO CONDUCT BUSINESS

Assure Data has  obtained the rights to a select  email  listing of  information
technology  employees and  consultants.  This email list will be used to contact
people who are directly  responsible or involved in the  maintaining of business
data.  These are  people  who have the  responsibility  of making  sure that the
critical  business data they have been  entrusted  with is safe and available in
case of disaster including server and workstation failures, as well as equipment
or facility  losses.  These  individuals  will  receive  emails  describing  our
services and a link to the Assure Data Inc. web site.

WEB SITE

We  currently  have one domain name  registered,  www.assuredata.com.  This site
describes our services and provides  contact  information.  The web site will be
updated  on a  continuing  basis to better  inform  potential  customers  of our
services. We will post all of our SB2 filings on our web site.


                                       11


DATA BACKUP INDUSTRY IN GENERAL

TAPE

The data backup  industry is filled with many  companies that use various backup
methodologies.  The most common method is some form of tape as the backup media.
Tape backup comes in many different forms and has advanced over the years in its
capacity and speed in backing up data. The restore process for tape has improved
little in comparison, and the inherent problems with tape failures have not been
solved. Small businesses have relied on tape when they have chosen to attempt to
backup their critical data. The process is often relegated to some office person
who in time  fails to make  sure  that the  backups  are good or even  made on a
regular basis. Tape failures are common, with as many as 50% of all tape backups
having some error. Tape is inconvenient in that a manual process must take place
to replace  the tapes,  and store them in some safe  environment.  Tapes are not
checked  after a save of the data has been  performed.  Tape is linear,  and the
process to verify that the data has been correctly  backed up takes as much time
as the backup itself, that it is not practical to implement such testing.

The total amount of data that small businesses  maintain has grown geometrically
over the last 10 years. Companies have Gigabytes of information that needs to be
backed up.  Larger tape  capacity  tapes have been  developed,  but the cost for
those solutions has increased as well.

HARD DISK

Hard disk backup has become a viable solution, as the price of hard disc storage
has  dropped.  There  are  solutions  available  based on using  external  large
capacity hard drives attached directly to a network. In many cases a copy of the
data is made, and in case of a failure of the main storage  occurs,  the data is
available on the external hard drive.  This process has the advantage of being a
faster and more accurate backup  process.  It does not however protect a company
if the main computer location, room or building, is damaged.

SOFTWARE SOLUTIONS USING OFF-SITE STORAGE OF DATA

There are  software  solutions  that  track  changes to data,  and  upload  that
information  via the  Internet  to a system in a facility  in  another  physical
location. This method keeps a current backup in a secondary location that can be
retrieved if the main storage is unavailable do to system  failure.  The problem
with this process is that bandwidth usage of a companies Internet  connection is
being used  continuously.  Many  companies  have the minimum  bandwidth they can
survive  with,  do to  the  cost  of  high  speed  Internet  connectivity.  This
additional  usage can have a large effect on other Internet usage,  slowing down
users during normal  business hours.  Also, the software  running on each server
and  workstation  that monitors the data being changed and process that data and
uploads  it to the  off  site  location,  can  place a  significant  load on the
computer and slow its processing of the normal work being performed.

COMPETITION

Our  competition  will come  from  companies  that use all the  above  discussed
methods,  as well as other or new  technologies.  We feel that we have  combined
several concepts together,  that solve the practical problems and limitations of
other backup methods,  while being able to cost effectively provide the level of
backup data protection services that small business need, and will use.

OUR CONCEPT AND TECHNOLOGY

Our founders have over 40 years of computer industry related experience. Dealing
with daily data  backup  issues was one of the areas  managed by them.  Over the
years,  data  loss  and  attempted  recovery  was  dealt  with  many  times.  As
consultants to companies,  and as data processing  managers for companies,  they
made recommendations on how a company should back up their critical data.

With the advent of more reasonably priced high speed Internet connectivity, and
the dramatic increase of hard disk capacity, and decreased relative cost, a
different overall methodology was developed taking advantage of the following
technologies.

         o        Hard disk is more  reliable  than  tape.  It  constantly  self
                  checks, and redundant data checks are automatically  performed
                  when any data is written to the disk. Hard disk is not linear,
                  and therefore  random data retrieval for testing  purposes can
                  be accomplished quickly and easily.
         o        The use of high-speed  Internet  connections in small business
                  has  become  commonplace.  Most  companies  have  DSL or  ISDN
                  connections.  Many  have  partial  T1  connections  with  even
                  greater bandwidth available.
         o        The  use  of  the  Internet  has  made  most  computer   users
                  comfortable  using a `browser'  such as  Internet  Explorer or
                  Netscape.
         o        Computer  software  algorithms that allow data compression and
                  soft data  pointers  that can mark changes in a data file at a
                  very low level have been developed.
         o        Open source operating systems, such as Linux, are available at
                  almost no cost,  and can be  configured  to be virtually  hack
                  proof and virus proof.
         o        Custom computer  configurations  can be created,  reducing the
                  cost of a single computer system.
         o        Backup services are but one service that the backup server can
                  perform.
         o        Large secure site  facilities for co-location are available in
                  most major  cities.  These  facilities  have  redundant  power
                  supplies,  emergency power generators and multiple connections
                  directly to the Internet Back Bone infrastructure.



                                       12


Based on the above  technologies,  we  developed  the Assure Data Remote  Backup
Service. We believe our advantages are as follows.

         o        We  maintain  two  sets of  backed  up  data,  with 30 days of
                  information.  We use  compression  and soft pointers to reduce
                  the  total  amount  of  data  that  needs  to  be  stored  and
                  transferred.  This reduces the total cost of  maintaining  the
                  multiple copies of the data.
         o        The local copy is  maintained  on a `Locked  Down' Linux based
                  system.  This  system  is  directly  connected  to  the  local
                  network.  It performs the initial daily backup of all selected
                  computers,  directories and files.  Then it transfers,  via an
                  encrypted  transmission over the Internet,  the backed up data
                  to a secure server in a secure  facility.  This insures that a
                  complete  second  copy of the backed up data is  available  in
                  case of damage to the original facility.
         o        The process is totally  automated.  No human  intervention  is
                  required.  Our  system  is self  monitoring,  and  emails  for
                  success and  failures  are sent to both the Assure Data staff,
                  and selected individuals of the company.  This insures that if
                  a failure does occur, immediate action is taken to insure that
                  the problem is resolved,  and the data is backed up as soon as
                  possible.
         o        If a complete  local failure  occurs,  do to a facility  loss,
                  such as fire or a natural disaster, we load a complete copy of
                  the  companies  data onto a new backup server and ship it over
                  night to what  ever  facility  the  company  will be using for
                  their new  computer  location.  We then help them  restore the
                  lost data to the new hardware.
         o        If the  loss of data is  only on a  single  computer,  and our
                  local backup system is functioning normally,  the customer can
                  retrieve  the data  directly  from the  local  backup  system,
                  without  having to transfer  large  amounts of data across the
                  internet.  If a customer  needs to  retrieve a single  file or
                  directory  from any time in the last thirty days, the customer
                  uses the web based `Assure Data Client Interface' and restores
                  the correct data from the local unit. At any time the customer
                  can  access  the data on the  Remote  Secure  Server,  via the
                  Internet to restore  data for testing or any other reason they
                  may have.
         o        The  pricing  is based on the  actual  storage  and  bandwidth
                  usage. This makes the service available and cost effective for
                  any company  that needs to backup one  Gigabyte to one hundred
                  Gigabytes of data.
         o        The system can be managed from any location where a connection
                  to the  Internet is  available.  This  includes  the  customer
                  selection of data to be backed up as well and the  restoration
                  of the data. Our staff can manage the entire process remotely,
                  including  our on site  local  backup  systems  located on the
                  customer  site,  and the secure  server  located in the secure
                  facility located in Dallas.

MARKETING OUR SERVICES

Our marketing plan will use four main concepts.

         o        Internet marketing using Google Smart Pages and other Internet
                  search engines.  We are currently getting several hundred hits
                  per month and have developed customers from these leads. As we
                  progress we expect to develop an online demo of our product.
         o        We have acquired an extensive  list of email  addresses for IT
                  and Network  administrators  in the US, Canada and Europe.  We
                  are developing an email  campaign to market  directly to these
                  decision makers who are directly involved with the maintenance
                  and security of the data on the networks and computer  systems
                  they are  responsible  for. Our initial  marketing and surveys
                  pointed to these types of  individuals as the primary point of
                  contact for our marketing efforts. These people understand the
                  need for insuring the safety of the companies  data,  and then
                  they take the  information  we provide  to any other  level of
                  management that is involved with the decision making process.
         o        Currently we have no strategic marketing  partners.  But as we
                  have  purchased  goods and services from other  companies,  we
                  have  discussed  our services  with them,  and we have offered
                  specific   commission   based   programs  to  those  that  are
                  potentially interested in re-marketing our services.
         o        Our  officers  have  contacts  and have  developed  those into
                  customers. In addition,  referrals from current customers have
                  resulted in leads to other possible customers.


EXPECTED EMPLOYEE REQUIREMENTS

As the company  expands,  it is our  intention to have the services of Bob Lisle
and Max Kipness in a full time  capacity.  If the full amount of the offering is
raised,  Max Kipness  will become  involved on a full time basis.  Depending  on
additional customers being added, Bob Lisle will eventually become involved on a
full time basis.  Our  projections  for employees  being added are that each two
hundred customers will require a new employee.  This ratio will be monitored and
adjusted as needed. Our process is totally automated, but we need to insure that
if a  customer  requires  help,  or just  wants  to talk to a live  Assure  Data
representative,  that they will be able to do so quickly.  Each employee will be
responsible for approximately $500,000 in annual revenue. We do plan to bring on
the first additional  employee as soon as the revenue stream allows us to do so.
The fourth  employee  will not be hired until we reach the  required six hundred
customers.


FACILITIES AND OFFICES

We currently have offices in Frisco Texas.  Bob Lisle and Max Kipness do much of
their work remotely from their  respective  offices,  or home offices.  No large
office space or  facilities  are required at this time,  and we do not expect to



                                       13


require them in the near future.  If we grow to be a $5,000,000 a year  company,
the total number of employees will be between eight and ten. We will continue to
use secure  co-location  facilities  available across the country and in Europe,
rather than create our own facilities. Using these co-location facilities is far
more cost effective, and allows us to put customer's data in locations that make
logical sense from the prospective of the customer.


           MANAGEMENT'S DISCUSSION AND ANALYSIS OR PLAN OF OPERATIONS
           ----------------------------------------------------------

As of the date of this prospectus,  we have seven customers  currently using the
Remote Backup  Services of Assure Data Inc. The total average revenue from these
seven  customers is  approximately  $1,775 per month.  Expansion of our business
will require  significant  capital resources that may be funded through the sale
of equity or debt securities  issued by us, in addition to the proceeds from our
private placement and this offering.

As of September  30, 2004,  we have spent a total of  approximately  $107,000 in
general operating expenses, expenses, product development,  marketing, and legal
and  accounting  fees. We paid the amounts used in these  activities  from funds
obtained in a private  placement  offering  in which we raised  $100,000 in cash
from April 2003 to September 2003, and approximately $18,000 in revenue from our
customers.

Currently our  president is not charging any hourly  service fees to Assure Data
Inc.  Only actual  expenses  being  incurred are being  reimbursed at this time,
including  accounting,  legal,  co-location fees, outside  programming and other
expenses  required to operate the company.  In the future when operating  income
increases  or  sufficient  capital is raised from this  offering  Mr.  Lisle may
choose to charge for his  services.  In addition,  as soon as  operating  income
increases or sufficient  capital is raised from this  offering,  Mr. Kipness may
choose to charge for his services.

Given our low monthly cash flow requirement and the agreement of our officers to
forego salaries until such time as the operating  income  increases,  we believe
that,  even  though our  auditors  have  expressed  substantial  doubt about our
ability to continue as a going concern,  we have sufficient  financial resources
to meet our  obligations  for at least the next twelve  months even  without the
proceeds of this offering. Assuming that we do not increase our current capacity
to provide  services,  our primary cash  requirements  would be those associated
with  maintaining  our current  customer  base and  maintaining  our status as a
reporting  entity.  We believe  that on an annual  basis  those  costs would not
exceed an  average  of $1,000 per  month.  Based on this  belief,  we would have
adequate financial  resources to meet our financial  obligations as we currently
conduct  business  for at  least  twelve  months  following  the  date  of  this
prospectus. In addition, we currently have the capacity to add 36 more customers
with an average  monthly  service charge of $250 without  increasing our current
monthly expenses. If all 36 customers were added this would increase our monthly
revenues by $9000 per month,  and allow continued growth with no requirement for
additional funding.  The time necessary to grow the company with out the capital
raised from this  offering  will be much longer than if the capital is available
to start major marketing of the Assure Data services.

If we obtain funding from the sale of shares in this  offering,  we will be able
to move  forward  with our  business  plan.  Executing  our  business  plan will
significantly  change  our cash  needs and  monthly  burn  rate.  Based upon our
planned use of proceeds  from this  offering,  we will have to complete at least
50% of the offering,  or $150,000 in order to have sufficient funds available to
move forward with our business plan.

The early stages of our business plan are complete. We have a functional service
with paying  customers and a small monthly  revenue  stream.  We have a web site
that is listed with a number of search engines,  and have a specific `Add Words'
agreement  in place with  Google,  that we receive  phone  calls from  potential
customers weekly as well as `hits' that are turning into customers and potential
customers.  This site needs to be expanded and the mass marketing portion of our
business plan will be started. We intend to have Mr. Lisle and Mr. Kipness spend
full  time  on  the  services  Assure  Data  Inc.  provides  and  move  customer
acquisition to a new level. Mr. Kipness will add additional functionality to our
current  services  and add new  services  that are related to the remote  backup
process now in place.  Low cost office space is available and all other expenses
will be  monitored  closely  to assure  that the focus of the next  phase of the
business plan moves ahead as planed.

Over the next twelve months we expect our primary expenses to be associated with
new customer acquisition, customer support, upgrades to our current services and
development  of new related  services.  Our business plan is such that if we are
successful in generating net profits from our activities and raising  additional
funds,  we  will  acquire  more  customers,  engage  in more  advertising,  hire
additional  staff and attempt to grow our  company in an orderly  way. If we are
successful in raising the entire $300,000 proposed to be raised in this offering
by us,  we expect  such  $300,000,  together  with the  proceeds  from our prior
private  placement,  and our current cash flow,  to be sufficient to allow us to
conduct  business for at least  eighteen (18) months.  If we are unable to raise
this entire $300,000  amount,  our ability to continue as a going concern may be
jeopardized and we may be required to cease conducting operations in less than 1
year.  We wish to remind  investors  that there is no guarantee  that we will be
able to secure any new customers.

We are  conducting  this  offering,  in part,  because we believe  that an early
registration  of our equity  securities  will  minimize  some of the barriers to
capital  formation that otherwise  exist. By having a registration  statement in



                                       14



place,  we  believe  that we will be in a better  position,  either to conduct a
future public  offering of our  securities  or to undertake a private  placement
with registration rights, than if we were a privately held company.  Registering
our shares may help  minimize the liquidity  discounts we may otherwise  have to
take in a future financing  because  investors may have confidence that the Rule
144(c)(1) public  information  requirement will be satisfied and a public market
will exist to effect Rule 144(g) broker  transactions.  We believe that the cost
of  registering  our  securities  and   undertaking   the  required   disclosure
obligations  will be more than  offset  by being  able to get  better  terms for
future financing efforts. No specific investors have been identified.

                               ACCOUNTING POLICIES
                               -------------------

REVENUE RECOGNITION

We expect to generate revenue from providing automated data backup and retrieval
services,  virus protection  services and `spam' blocking services.  Our current
clients have been very  satisfied  with our services and contacts with potential
customers are ongoing.

STOCK-BASED COMPENSATION

We account for stock-based employee compensation arrangements in accordance with
provisions of Accounting  Principles  Board ("APB") Opinion No. 25,  "Accounting
for Stock Issued to  Employees,"  and comply with the  disclosure  provisions of
SFAS No. 123,  "Accounting for Stock-Based  Compensation" as amended by SFAS No.
148,  "Accounting for  Stock-Based  Compensation-Transition  and Disclosure,  an
amendment of FASB  Statement  No. 123".  Under APB Opinion No. 25,  compensation
expense  for  employees  is based on the  excess,  if any, on the date of grant,
between the fair value of our stock over the exercise price.

We account for equity instruments issued to non-employees in accordance with the
provisions  of SFAS No.  123 and SFAS No.  148 and  Emerging  Issues  Task Force
("EITF") Issue No. 96-18,  "Accounting for Equity Instruments That Are Issued to
Other Than Employees for Acquiring,  or in  Conjunction  with Selling,  Goods or
Services."  All  transactions  in which goods or services are the  consideration
received for the issuance of equity  instruments  are accounted for based on the
fair  value  of the  consideration  received  or the fair  value  of the  equity
instrument issued,  whichever is more reliably measurable.  The measurement date
of the fair value of the equity  instrument issued is the earlier of the date on
which the  counterparty's  performance  is  complete  or the date on which it is
probable that performance will occur.

                                  SALES TO DATE
                                  -------------

We have seven customers  currently on line that produce  approximately $1775 per
month in  continuing  revenue.  This amount varies  slightly  based on the total
amount of data being  backed up by a  customer.  Our  monthly  costs to maintain
these  customers  are less  that $350 per  month.  This is our cost to house our
secure server in a secure facility in Dallas Texas. We have approximately  $2000
in cash. We have no future  obligations,  and the monthly service fee we pay for
the secure server location and internet connection is on a month to month basis.

                        DIRECTORS AND EXECUTIVE OFFICERS
                        --------------------------------

Mr. Robert Lisle, age 55, is our President,  Treasurer and a Director. Mr. Lisle
has 25 years of experience in the computer and computer  consulting  fields.  He
has been the  President  of  Information  Technology  Systems  Inc.  and Lisle &
Associates  for the past  twenty-four  years.  Previous to that he was a systems
analyst for Century 21 Real Estate in Irvine California. Previous to that he was
the Data Processing Manager for JSH Electronics in Culver City California.

Mr. Max Kipness, age 37, is our Vice President,  Secretary,  and a Director. Mr.
Kipness is a Certified Microsoft Engineer as well as a Cisco Certified Engineer.
He has run his own  consulting  service  business  for 5  years.  He was  also a
Partner in a computer retailing  operation,  located in Dallas. Mr. Kipness will
be serving as the Chief Technology Officer of the company.

We presently  expect to conduct our first annual  meetings of  shareholders  and
directors in March 2005 at which time directors  will be elected.  All directors
will  serve for a period  of one year  unless  removed  in  accordance  with our
bylaws.

                             EXECUTIVE COMPENSATION
                             ----------------------

We currently  have no employees.  Mr. Lisle has been  compensated by Information
Technology  Systems Inc.  which has invoiced  Assure Data Inc. for his services,
during 2003, and the first nine months of 2004.

Mr.  Kipness  has been  reimbursed  for direct  expenses,  services,  as well as
supplies and equipment  purchased on behalf of Assure Data Inc.  during 2003 and
the first nine months of 2004.

No stock has been  issued to any  officer,  employee  or director of the company
except in their  capacity  as  investors.  Although  we have no current  plan in
existence,  we may  adopt  a plan  to pay or  accrue  cash  compensation  to our
officers and directors for services  rendered.  We currently do not have a stock
incentive  plan for the benefit of  officers,  directors or  employees,  but our
Board of Directors may recommend the adoption of such programs in the future.


                                       15


                 CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS
                 ----------------------------------------------


Mr.  Lisle  loaned  us  $1,000 to open a  checking  account  and start the basic
operations.  That loan was  repaid  from the  initial  dollars  received  from a
private offering.

Mr. Lisle is the president of Information Technology Systems Inc., and performed
services on behalf of Information  Technology Systems Inc. and its client Assure
Data Inc. All related fees were invoiced by and paid to  Information  Technology
Systems  Inc.  The total  amount for 2003 and the first nine  months of 2004 for
services, excluding reimbursed actual expenses, is $55,218.

Mr. Kipness has a consulting service and has invoiced and been paid for services
performed  for  Assure  Data Inc.  The total  amount for 2003 and the first nine
months of 2004 for services, excluding reimbursed actual expenses, is $829.


PROMOTERS

Mr. Lisle and Mr.  Kipness  developed  the  processes  and services  provided by
Assure  Data,  Inc.  They each  purchased  266,677  shares of stock at $.001 per
share. In addition,  all rights to the processes  developed have been granted to
Assure Data, Inc. The processes granted to Assure Data, Inc. took in excess of 1
year to  develop,  and were  operating  fully at the time of  incorporation.  No
specific value was set on the  intellectual  property  provided by Mr. Lisle and
Mr. Kipness. The rights were granted with the full intent that Mr. Lisle and Mr.
Kipness would be major stock  holders in the company and use this  technology to
build the company into a large and highly profitable company.


         SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT
         --------------------------------------------------------------

As of  September  30,  2004,  the Company has issued and  outstanding  1,000,000
shares of  Common  Stock.  There is no other  class of  voting  security  of the
Company  issued or  outstanding.  The  following  table sets forth the number of
shares of Common Stock  beneficially  owned as of September 30, 2004 by (i) each
director,  (ii) each executive officer named in the Summary  Compensation  Table
and (iii) each person  known to own  beneficially  more than 5% of our stock and
(iv) all directors,  named executive  officers and other executive officers as a
group.  We  calculated  beneficial  ownership  according  to Rule  13d-3  of the
Securities Exchange Act as of that date.

Beneficial ownership generally includes voting and investment power with respect
to securities.  Unless otherwise indicated below, the persons and entities named
in the table have sole  voting  and sole  investment  power with  respect to all
shares beneficially owned.




                             Shares of Common Stock

Name                                      Number of Shares Owned    % Total Outstanding Shares
                                                                         
Robert Lisle                                     266,667                       26.7%
6680 Yosemite Ln.
Dallas, TX 75214

Max Kipness                                      266,667                       26.7%
549 Valley View Dr.
Lewisville, TX 75067

Patrica Gunter                                   416,666                       41.6%
174 FM 1830
Argyle, TX  76226

Each person known to own
beneficially more than 5% of our stock (3)       950,000                       95.0%




                            DESCRIPTION OF SECURITIES
                            -------------------------

COMMON STOCK

Assure Data,  Inc. is  authorized to issue  100,000,000  shares of common stock,
$.001 par value per share, of which 1,000,000 shares were issued and outstanding
as of the date of this  Prospectus.  The outstanding  shares of common stock are
fully paid and  non-assessable.  The holders of common stock are entitled to one
vote per share for the  election  of  directors  and with  respect  to all other
matters submitted to a vote of stockholders.  Shares of common stock do not have
cumulative  voting rights,  which mean that the holders of more than 50% of such
shares  voting for the election of directors  can elect 100% of the directors if
they choose to do so. Our common stock does not have preemptive rights,  meaning
that our common shareholders'  ownership interest would be diluted if additional
shares of common stock are subsequently issued and the existing shareholders are



                                       16


not granted the right, in the discretion of the Board of Directors,  to maintain
their ownership  interest in our company.  Upon any liquidation,  dissolution or
winding-up  of  our  company,  our  assets,  after  the  payment  of  debts  and
liabilities,  will be  distributed  pro-rata to the holders of the common stock.
The holders of the common stock do not have  preemptive or conversion  rights to
subscribe for any of our securities and have no right to require us to redeem or
purchase their shares.

The holders of Common Stock are entitled to share equally in  dividends,  if and
when  declared  by our  Board  of  Directors,  out of  funds  legally  available
therefore, subject to the priorities given to any class of preferred stock which
may be issued.


STOCK OPTIONS

As of the date of this  Prospectus,  no stock  option  plan is in effect  and no
options have been granted by the board of directors.


TRANSFER AGENT AND REGISTRAR

Securities Transfer Corporation, Frisco, Texas, serves as the transfer agent and
registrar for our shares of common stock.

            MARKET FOR COMMON EQUITY AND RELATED SHAREHOLDER MATTERS
            --------------------------------------------------------

This is our initial  public  offering so there is  currently  no public  trading
market for our common  stock.  We hope to have our common stock prices listed on
the bulletin board maintained by the National Association of Securities Dealers.
To be eligible to have our common stock quoted on the bulletin board, we will be
required to file with the Securities and Exchange  Commission  periodic  reports
required by the  Securities  and Exchange Act of 1934 and thus be a  "reporting"
company,  a step we will attempt to accomplish  after the effective date of this
registration statement.

As of  September  30,  2004,  there  were  1,000,000  common  shares  issued and
outstanding.  All of these common  shares were issued under  Section 4(2) of the
Securities Act, and will be subject to the re-sale restrictions of Rule 144.


We have never paid dividends and do not expect to declare any in the foreseeable
future.  Instead,  we expect to retain all earnings for our growth.  Although we
have no specific limitations on our ability to pay dividends,  the corporate law
of Nevada,  the State  under which we are  organized,  limits our ability to pay
dividends to those  instances in which we have  earnings and profits.  If we are
unable to achieve  earnings  and profits in a  sufficient  amount to satisfy the
statutory  requirements of Nevada,  no dividends will be made, even if our Board
of Directors  wanted to pay dividends.  Investors  should not purchase shares in
this offering if their intent is to receive dividends.


                              PLAN OF DISTRIBUTION
                              --------------------

We are offering up to a maximum of 600,000  shares at a price of $0.50 per share
to be sold by us through the efforts of our executive officers. Since our shares
are sold  through our  executive  officers,  no  compensation  will be paid with
respect to such sales. In addition, because the offering is conducted on a "best
efforts" basis, there is no assurance that any of the shares offered hereby will
be sold.

The offering will remain open until the earlier of the sale of all of the shares
offered  by us or 90  days  after  the  date of the  prospectus,  or  unless  we
determine,  in our  discretion,  to cease the selling  efforts  prospectus.  Our
officers, directors and stockholders and their affiliates may purchase shares in
this offering.

There is no minimum number of shares that must be sold to complete the offering.
As a result,  there will be no escrow of any of the  proceeds of this  offering.
Accordingly,  we will have use of such funds once we accept a  subscription  and
funds have cleared. Such funds shall be non-refundable except as may be required
by applicable law.

Upon effectiveness of this registration  statement,  we will conduct the sale of
the shares we are  offering on a  self-underwritten,  best-efforts  basis.  This
means  that we do not  have an  underwriter  and that we will  sell  the  shares
directly to investors. Participating on our behalf in the distribution is Robert
Lisle, our Principal  Executive  Officer,  who is exempt from  registration as a
broker dealer under Rule 3a4-1 of the Securities Exchange Act. All shares of our
common stock that we are registering for sale by the company that we are able to
sell will be sold at a price per share of $0.50.  There can be no assurance that
we will  sell  all or any of the  shares  offered.  We have  no  arrangement  or
guarantee that we will sell any shares. All subscription checks shall be made to
the order of Assure Data, Inc.

We will pay all the expenses incident to the registration,  offering and sale of
the shares to the public.


                                       17


Under the penny stock  regulations,  a  broker-dealer  selling  penny  stocks to
anyone other than an established customer or "accredited  investor"  (generally,
an  individual  with a net  worth in  excess  of  $1,000,000  or  annual  income
exceeding  $200,000 or  $300,000  together  with his or her spouse)  must make a
special  suitability  determination  for the  purchaser  and  must  receive  the
purchaser's  written  consent to the transaction  prior to the sale,  unless the
broker-dealer is otherwise exempt. In addition,  unless the broker-dealer or the
transaction  is  otherwise  exempt,  the penny  stock  regulations  require  the
broker-dealer  to deliver,  prior to any transaction  involving a penny stock, a
disclosure  schedule prepared by the Securities and Exchange Commission relating
to the penny stock.  A  broker-dealer  is also required to disclose  commissions
payable to the  broker-dealer  and the  Registered  Representative  and  current
quotations for the securities.  A broker-dealer is additionally required to send
monthly statements disclosing recent price information with respect to the penny
stock held in a customer's  account and information  with respect to the limited
market in penny stocks.

                        INVESTOR SUTIABILITY REQUIREMENTS
                        ---------------------------------


This offering is limited to "accredited investors" who are high net worth and/or
sophisticated investors as more fully described below.

ACCREDITATION REQUIREMENTS

An investor is an "accredited  investor" only if such investor meets one or more
of the following:

         (i)      the  investor  is a  natural  person  who has a net worth , or
                  joint net worth with that person's spouse exceeding $1,000,000
                  at the time of purchase;
         (ii)     the investor is a natural person who  individually  had income
                  in excess of $200,000 in each of the two most recent years, or
                  joint income with that  person's  spouse in excess of $300,000
                  in each of those years,  and who reasonably  expects income in
                  excess of those levels in the current year;
         (iii)    the investor is a director or executive  officer  Assure Data,
                  Inc.;
         (iv)     the investor is either (a) a bank  defined in Section  3(a)(2)
                  of the  securities  Act, or a savings and loan  association or
                  other  institution  as defined in  Section  3(a)(5)(A)  of the
                  Securities Act,  whether acting in its individual of fiduciary
                  capacity;  (b) any  broker or dealer  registered  pursuant  to
                  Section 15 of the  Securities  Act of 1934 as amended;  (c) an
                  insurance   company  as  defined  in  Section   2(13)  of  the
                  Securities Act; (d) an investment company registered under the
                  Investment  Company  Securities  Act;  (e)  a  Small  Business
                  Investment   Company  licensed  by  the  United  States  Small
                  Business  Administration  under  Section  301(d) or (d) of the
                  Small Business  Investment  Securities Act of 1958; (f) a plan
                  established   and   maintained  by  a  state,   its  political
                  subdivisions,  or any agency or  instrumentality of a state or
                  its political subdivisions,  for the benefit of its employees,
                  if such a plan has total assets in excess of  $7,000,000;  (g)
                  an employee  benefit plan within the meaning of Title 1 of the
                  Employee  Retirement  Income Security Act of 1974, as amended,
                  if the investment decision is made by a plan fiduciary,  which
                  is either a bank,  a savings and loan  association,  insurance
                  company, or registered  investment advisor, or if the plan has
                  assets in excess of $7,000,000,  or if a  self-directed  plan,
                  with the investment  decisions made solely by persons that are
                  accredited investor;
         (v)      the investor is a private business  development  company under
                  Section 202(a)(22) of the Investment  Advisers  Securities Act
                  of 1940;
         (vi)     the  investor  is  any   organization   described  in  Section
                  501(c)(3)  of the  Internal  Revenue  Code and  certain  other
                  corporations,  Massachusetts  or similar  business  trust,  or
                  partnership,  not formed for the specific purpose of acquiring
                  the  securities  offered,  with  total  assets  in  excess  of
                  $7,000,000;
         (vii)    the  investor  is any  trust  with  total  assets in excess of
                  $7,000,000  not formed for the  specific  purpose of acquiring
                  the  securities  offered,  whose  purchase  is  directed  by a
                  sophisticated  person as defined in Section  230.506(b)(2)(ii)
                  of Regulation D promulgated under the Securities Act; or
         (viii)   the  investor is any entity in which all of the equity  owners
                  are accredited investors.


In the case if a husband and wife subscribing  jointly,  satisfaction of the net
worth  standards  must  be  determined  by  aggregating   their  net  worth  and
satisfaction  of the income  standards must be determined by joint or individual
tax  returns,  as the case may be.  Any other  persons  subscribing  for  shares
jointly,  including members of partnerships formed for the purpose of purchasing
shares,  must each satisfy the applicable net worth and income standards without
regard to the other joint purchasers. In the case if a subscriber that is itself
a  partnership  (other than a  partnership  formed for the purpose of purchasing
shares) of a trust,  the applicable net worth income standards must be satisfied
by the entity. In the case of a subscriber  purchasing as custodian for a minor,
the applicable net worth standards must be satisfied by the custodian.

Each subscriber will be required to satisfy the investor  suitability  standards
set  forth  above.  An  investment  in the  shares  is only  suitable  for those
investors  who have  adequate  means to  provide  for  their  current  needs and
personal  contingencies  and who have no need for liquidity in this  investment.
Furthermore,  investors  must  demonstrate  an  appropriate  level of  financial


                                       18



sophistication.  Investors should  recognize that the suitability  standards set
forth  above  are  minimum  requirements  and  that  the  satisfaction  of these
standards does not  necessarily  mean that  investment in the shares is suitable
for an  investor  meeting  these  standards.  We reserve the right to reject any
subscription for any reason whatsoever.

We will require each investor to make representations and warranties relating to
the suitability of an investment in the shares for each investor as set forth in
the form of  subscription  agreement to accompany this  prospectus.  We may also
make or cause to be made such further inquiry as we deem appropriate. We may, in
our absolute discretion, reject subscriptions,  in whole or in part, or allot to
a  particular  investor  fewer that the number of shares for which the  investor
subscribed. We reserve the right to modify or increase the suitability standards
with respect to certain investors,  in order to comply with any applicable state
or local laws, rules or regulations or otherwise.

                                  LEGAL MATTERS
                                  -------------



                                     EXPERTS
                                     -------

The financial statements of Assure Data Inc. as of December 31, 2003 and for the
period from April 28, 2003 (commencement) to December 31, 2003 appearing in this
prospectus  have been  audited by the firm of  Tschopp,  Whitcomb  & Orr,  P.A.,
independent  certified  public  accountants,  as indicated in their reports with
respect thereto,  and are included herein in reliance upon the authority of said
firm as experts in giving said reports.


                      WHERE YOU CAN FIND MORE INFORMATION
                      -----------------------------------

We have filed a registration  statement under the Securities Act with respect to
the  securities  offered  hereby with the  Commission,  450 Fifth Street,  N.W.,
Washington,  D.C. 20549.  This  prospectus,  which is a part of the registration
statement, does not contain all of the information contained in the registration
statement  and the exhibits and  schedules  thereto,  certain items of which are
omitted in accordance  with the rules and  regulations  of the  Commission.  For
further information with respect to Assure Data, Inc. and the securities offered
hereby, reference is made to the registration statement,  including all exhibits
and schedules thereto, which may be inspected and copied at the public reference
facilities  maintained by the Commission at 450 Fifth Street,  N. W., Room 1024,
Washington,  D.C. 20549 at prescribed  rates during regular  business hours. You
may obtain  information on the operation of the public  reference  facilities by
calling the  Commission at  1-800-SEC-0330.  Also, the SEC maintains an Internet
site  that  contains  reports,  proxy  and  information  statements,  and  other
information  regarding issuers that file  electronically  with the Commission at
http://www.sec.gov.  Statements  contained in this prospectus as to the contents
of any contract or other  document  are not  necessarily  complete,  and in each
instance  reference is made to the copy of such contract or document filed as an
exhibit to the  registration  statement,  each such statement being qualified in
its entirety by such  reference.  We will provide,  without  charge upon oral or
written  request  of any  person,  a copy  of any  information  incorporated  by
reference  herein.  Such request should be directed to us at Assure Data,  Inc.,
2591 Dallas  Parkway  Suite 102 Frisco,  Texas 75034  Attention:  Robert  Lisle,
President.


Following the effectiveness of this registration statement, we will file reports
and  other  information  with the  Commission.  All of such  reports  and  other
information  may be inspected and copied at the  Commission's  public  reference
facilities  described above.  The Commission  maintains a web site that contains
reports,  proxy  and  information  statements  and other  information  regarding
issuers that file electronically  with the Commission.  The address of such site
is  http://www.sec.gov.  In  addition,  we  intend  to  make  available  to  our
shareholders annual reports, including audited financial statements,  un-audited
quarterly reports and such other reports as we may determine.






                                       19



                                ASSURE DATA, INC.
                          (A Development Stage Company)


                                Table of Contents




Independent Auditors' Report..................................................F2


Financial Statements:

   Balance Sheets as of December 31, 2003 and September 30, 2004 (unaudited)..F3

   Statements  of Operations  for the period from April 28, 2003
   (commencement) to December 31, 2003, the nine months ended September 30,
   2004 (unaudited) and the period from April 28, 2003 (commencement) to
   September 30, 2004 (unaudited).............................................F4

   Statements of Stockholders' Equity for the period from April 28, 2003
   (commencement) to December 31, 2003 and the nine months ended
   September 30, 2004 (unaudited).............................................F5

   Statements of Cash Flows for the period from April 28, 2003
   (commencement) to December 31, 2003, the nine months ended September
   30, 2004 (unaudited) and the period from April 28, 2003 (commencement) to
   September 30, 2004 (unaudited).............................................F6

Notes to Financial Statements.................................................F7


















                                       F1




                          Independent Auditors' Report
                          ----------------------------

The Board of Directors
Assure Data, Inc.:

We have  audited  the  accompanying  balance  sheet  of  Assure  Data,  Inc.  (a
development stage company) as of December 31, 2003 and the related statements of
operations,  stockholders'  equity and cash flows for the period  from April 28,
2003  (date  of  commencement)   through  December  31,  2003.  These  financial
statements   are  the   responsibility   of  the   Company's   management.   Our
responsibility  is to express an opinion on these financial  statements based on
our audit.

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

In our opinion,  the financial  statements  referred to above present fairly, in
all  material  respects,   the  financial  position  of  Assure  Data,  Inc.  (a
development  stage  company),  as of  December  31,  2003 and the results of its
operations  and its cash  flows for the  period  from  April 28,  2003  (date of
commencement)   through   December  31,  2003,  in  conformity  with  accounting
principles generally accepted in the United States of America.

The  accompanying  financial  statements  have been  prepared  assuming that the
Company  will  continue  as a  going  concern.  As  discussed  in  note 3 to the
financial statements, the Company has generated minimal revenues and experienced
an accumulated deficit of approximately $86,000 through December 31, 2003. These
matters raise  substantial  doubt about the  Company's  ability to continue as a
going  concern.  Management's  plans in regard to these matters are described in
note 3. The  accompanying  financial  statements do not include any  adjustments
relating to the  recoverability  and classification of asset carrying amounts or
the amount and  classification  of  liabilities  that  might  result  should the
Company be unable to continue as a going concern.



/s/ Tschopp, Whitcomb & Orr, P.A.
March 31, 2004





                                       F2




                                ASSURE DATA, INC.

                          (A Development Stage Company)

                                 Balance Sheets



                                                  Assets
                                                                        September 30,
                                                        December 31,         2004
                                                           2003          (Unaudited)
                                                       -------------    -------------
                                                                          
Current assets:
      Cash                                             $       4,999            1,498

      Accounts receivable                                      1,775            7,815
                                                       -------------    -------------

              Total current assets                             6,774            9,313

Property and equipment, net of
  accumulated depreciation of $389 and $2,476                  7,736            7,550
                                                       -------------    -------------

                                                       $      14,510           16,863
                                                       =============    =============

              Liabilities and Stockholders' Equity

Current liabilities:
      Accounts payable                                 $        --              5,317
                                                       -------------    -------------

Stockholders' equity:
   Common stock: $.001 par value.  Authorized:
   100,000,000 shares; issued and outstanding:
   1,000,000 shares                                            1,000            1,000
   Additional paid-in capital                                 99,800           99,800
   Deficit accumulated during the development
   stage                                                     (86,290)         (89,254)
                                                       -------------    -------------

              Total stockholders' equity                      14,510           11,546
                                                       -------------    -------------

              Total liabilities and
              stockholders' equity                     $      14,510           16,863
                                                       =============    =============










See accompanying notes to financial statements.

                                       F3





                                ASSURE DATA, INC.

                          (A Development Stage Company)

                            Statements of Operations

                                                                                      Period from
                                            Period from          Nine months         April 28, 2003
                                           April 28, 2003           ended          (commencement) to
                                         (commencement) to      September 30,        September 30,
                                            December 31,             2004                 2004
                                               2003              (Unaudited)          (Unaudited)
                                         -----------------    -----------------    -----------------
                                                                          
Revenues                                 $           3,280               14,669               17,949
                                         -----------------    -----------------    -----------------

Costs and expenses:
 Product development and marketing                  10,150                 --                 10,150
 General and administrative                         79,420               17,633               97,053
                                         -----------------    -----------------    -----------------

           Total costs and expenses                 89,570               17,633              107,203
                                         -----------------    -----------------    -----------------

           Net loss                      $         (86,290)              (2,964)             (89,254)
                                         =================    =================    =================

Basic and diluted loss per share         $           (0.10)               (0.00)               (0.09)
                                         =================    =================    =================

Weighted average number of shares
   outstanding - basic and diluted                 894,889            1,000,000              942,164
                                         =================    =================    =================










See accompanying notes to financial statements.

                                       F4





                                ASSURE DATA, INC.

                          (A Development Stage Company)

                       Statements of Stockholders' Equity

   Period from April 28, 2003 (commencement) through December 31, 2003 and the
                nine months ended September 30, 2004 (Unaudited)




                                          Common Stock            Additional                         Total
                                   ---------------------------     Paid-in        Accumulated    Stockholders'
                                      Shares         Amount        Capital          Deficit         Equity
                                   ------------   ------------   ------------    ------------    ------------
                                                                                  
Common stock issued at inception        800,000   $        800           --              --               800

Common stock issued in private
placement                               200,000            200         99,800            --           100,000

Net loss                                   --             --             --           (86,290)        (86,290)
                                   ------------   ------------   ------------    ------------    ------------

Balances at December 31, 2003         1,000,000          1,000         99,800         (86,290)         14,510

Net loss (unaudited)                       --             --           (2,964)         (2,964)
                                   ------------   ------------   ------------    ------------    ------------

Balances at September 30, 2004
(unaudited)                           1,000,000   $      1,000         99,800         (89,254)         11,546
                                   ============   ============   ============    ============    ============






















See accompanying notes to financial statements.

                                       F5





                                ASSURE DATA, INC.

                          (A Development Stage Company)

                            Statements of Cash Flows
                                                                                     Period from
                                                   Period from                      April 28, 2003
                                                  April 28, 2003    Nine months     (commencement)
                                                  (commencement)       ended             to
                                                        to         September 30,    September 30,
                                                   December 31,         2004             2004
                                                       2003         (Unaudited)      (Unaudited)
                                                  -------------    -------------    -------------
                                                                           
Cash flows from operating activities:
     Net loss                                     $     (86,290)     $    (2,964)   $     (89,254)
     Adjustments to reconcile net loss to
        net cash used in operating activities:
          Depreciation                                      389            2,087            2,476
          Changes in assets and liabilities:
             Accounts receivable                         (1,775)          (6,040)          (7,815)
             Accounts payable                              --              5,317            5,317
                                                  -------------    -------------    -------------

          Net cash used in operating activities         (87,676)          (1,600)         (89,276)
                                                  -------------    -------------    -------------

Cash flows from financing activities:
     Proceeds from issuance of notes payable              1,000             --              1,000
     Repayment of notes payable                          (1,000)            --             (1,000)
                                                  -------------    -------------    -------------

          Net cash provided by (used in)
            financing activities                           --               --               --
                                                  -------------    -------------    -------------

Cash flows from investing activities:
     Purchase of property and equipment                  (8,125)          (1,901)         (10,026)
     Proceeds from issuance of common stock             100,800             --            100,800
                                                  -------------    -------------    -------------

          Net cash provided by (used in)
            investing activities                         92,675           (1,901)          90,774
                                                  -------------    -------------    -------------

          Net increase (decrease) in cash                 4,999           (3,501)           1,498

Cash at beginning of period                                --              4,999             --
                                                  -------------    -------------    -------------

Cash at end of period                             $       4,999      $     1,498    $       1,498
                                                  =============    =============    =============







See accompanying notes to financial statements.

                                       F6


                                ASSURE DATA, INC.
                          (A Development Stage Company)

                          Notes to Financial Statements

                                December 31, 2003


(1)  Organization and Summary of Significant Accounting Policies

     (a)  Organization

          Assure Data,  Inc. (the "Company") is a Nevada  corporation  which was
          formed in November,  2002 and commenced  operations in April 2003. The
          Company provides fully automated remote data backup services for small
          to medium sized businesses.

     (b) Property and Equipment

          Property and equipment are recorded at cost and  depreciated  over the
          estimated useful lives of the assets which are three years,  using the
          straight-line method.

     (c)  Income Taxes

          Deferred tax assets and  liabilities are recognized for the future tax
          consequences   attributable  to  temporary   differences  between  the
          financial   statement   carrying   amounts  of  existing   assets  and
          liabilities and their  respective tax bases and operating loss and tax
          credit  carry  forwards.  Deferred  tax  assets  and  liabilities  are
          measured  using enacted tax rates  expected to apply to taxable income
          in the years in which those  temporary  differences are expected to be
          recovered  or  settled.  Changes  in tax rates are  recognized  in the
          period that includes the enactment date.

     (d)  Financial Instruments Fair Value, Concentration of Business and Credit
          Risks

          The  carrying  amount  reported  in the  balance  sheet  for  cash and
          accounts  receivable  approximates fair value because of the immediate
          or short-term maturity of these financial instruments.

     (e)  Use of Estimates

          Management of the Company has made certain  estimates and  assumptions
          relating to the reporting of assets and liabilities and the disclosure
          of  contingent  assets  and  liabilities  to prepare  these  financial
          statements in conformity with accounting principles generally accepted
          in the United  States of America.  Actual  results  could  differ from
          those estimates.

     (f)  Earnings or Loss per Common Share

          Basic and diluted loss per common share have been computed  based upon
          the weighted  average number of common shares  outstanding  during the
          period  presented.  At December 31,  2003,  there were no common stock
          equivalents outstanding.

     (g)  Cash Flows

          For purposes of cash flows,  the Company  considers  all highly liquid
          investments  with  original  maturities  of three months of less to be
          cash equivalents.


                                       F7



                                ASSURE DATA, INC.
                          (A Development Stage Company)

                          Notes to Financial Statements

                                December 31, 2003

(2)  Related Party Transactions

     The Company paid consulting fees of approximately $64,000 to, and purchased
     approximately  $2,000 of  equipment  from,  a  company  owned by one of its
     officers and shareholders during the period ended December 31, 2003.

(3)  Going Concern and Management's Plans

     The Company's combined financial  statements have been presented on a going
     concern  basis  which  contemplates  the  realization  of  assets  and  the
     satisfaction of liabilities in the normal course of business.  As described
     herein,  the Company has  generated  minimal  revenues and  experienced  an
     accumulated  deficit of  approximately  $86,000 through  December 31, 2003.
     These  matters  raise  substantial  doubt  about the  Company's  ability to
     continue as a going concern.


     Management's plans with regard to these matters include the following:

          o    The aggressive marketing of the Company's products and services.

          o    Obtaining  additional capital through the sale of common stock to
               existing and new stockholders.

     Accordingly,  management  is  of  the  opinion  that  aggressive  marketing
     combined with  additional  capital will result in improved  operations  and
     cash  flow in 2004 and  beyond.  However,  there can be no  assurance  that
     management  will  be  successful  in  obtaining  additional  funding  or in
     attaining profitable operations.























                                       F8


NO  PERSON  HAS  BEEN  AUTHORIZED  TO  GIVE  ANY  INFORMATION  OR  TO  MAKE  ANY
REPRESENTATION OTHER THAN AS CONTAINED IN THIS PROSPECTUS IN CONNECTION WITH THE
OFFERING  MADE  HEREBY,  AND,  IF GIVEN  OR  MADE,  SUCH  OTHER  INFORMATION  OR
REPRESENTATION  MUST NOT BE RELIED UPON AS HAVING BEEN  AUTHORIZED BY INYX, INC.
THIS  PROSPECTUS  DOES NOT CONSTITUTE AN OFFER TO SELL OR A  SOLICITATION  OF AN
OFFER  TO  BUY  ANY OF THE  SECURITIES  OFFERED  HEREBY  TO  ANY  PERSON  IN ANY
JURISDICTION  IN WHICH SUCH OFFER OR  SOLICITATION IS NOT AUTHORIZED OR IN WHICH
THE PERSON  MAKING SUCH OFFER OR  SOLICITATION  IS NOT QUALIFIED TO DO SO, OR TO
ANY PERSON TO WHOM IT IS  UNLAWFUL  TO MAKE SUCH OFFER OR  SOLICITATION  IN SUCH
JURISDICTION.  NEITHER THE DELIVERY OF THIS  PROSPECTUS  NOR ANY SALE  HEREUNDER
SHALL  UNDER ANY  CIRCUMSTANCES  CREATE ANY  IMPLICATION  THAT THERE HAS BEEN NO
CHANGE  IN THE  AFFAIRS  OF  INYX,  INC.  SINCE  ANY OF THE  DATES  AS OF  WHICH
INFORMATION IS FURNISHED HEREIN OR SINCE THE DATE HEREOF.

                                TABLE OF CONTENTS


PROSPECTUS SUMMARY.............................................................3
RISK FACTORS
  RISKS RELATED TO OUR INDUSTRY................................................5
  RISKS RELTED TO OUR BUSINESS.................................................6
  RISKS TO OUR STOCK...........................................................7
SPECIAL NOTE REGARDING FORWARD-LOOKING STATEMENTS..............................9
USE OF PROCEEDS................................................................9
DETERMINATION OF OFFERING PRICE...............................................10
DESCRIPTION OF BUSINESS.......................................................11
DATA BACKUP INDUSTRY IN GENERAL...............................................12
MANAGEMENT'S DISCUSSION AND ANALYSIS OR PLAN OF OPERATIONS....................14
ACCOUNTING POLICIES...........................................................15
SALES TO DATE.................................................................15
DIRECTORS & EXECUTIVE OFFICERS................................................15
EXECUTIVE COMPENSATION........................................................15
CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS................................16
PROMOTERS.....................................................................16
SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT................16
DESCRIPTOIN OF SECURITIES.....................................................16
MARKET FOR COMMON EQUITY AND RELATED SHAREHOLDER MATTERS......................17
PLAN OF DISTRIBUTION..........................................................17
INVESTOR SUTIABILITY REQUIREMENTS.............................................18
LEGAL MATTERS.................................................................19
EXPERTS.......................................................................19
WHERE YOU CAN FIND MORE INFORMATION...........................................19
FINANCIAL STATEMENTS AND LEGENDS..............................................F1

PART II - INFORMATION NOT REQUIRED IN PROSPECTUS
  ITEM 24 - INDEMNIFICATION OF DIRECTORS & OFFICERS.......................II - 1
  ITEM 25 - OTHER EXPENSES OF ISSUANCE AND DISTRIBUTION...................II - 1
  ITEM 26 - RECENT SALES OF UNREGISTERED SECURITIES.......................II - 2
  ITEM 27 - EXHIBITS......................................................II - 2
  ITEM 28 - UNDERTAKINGS..................................................II - 3
SIGNATURES................................................................II - 4





DEALER PROSPECTUS DELIVERY OBLIGATIONS

Until  _________,  2005, all dealers  effecting  transactions  in the registered
securities,  whether or not participating in this distribution,  may be required
to deliver a  prospectus.  This is in addition to the  obligation  of dealers to
deliver a  prospectus  when  acting as  underwriters  and with  respect to their
unsold allotments or subscriptions




                                   Part II - 1
                                     PART II

                     INFORMATION NOT REQUIRED IN PROSPECTUS



ITEM 24 - INDEMNIFICATION OF DIRECTORS AND OFFICERS
- ---------------------------------------------------

Article Twelve of the Articles of  Incorporation of the Company provide that the
Company shall indemnify, to the maximum extent allowed by Nevada law, any person
who is or was a Director, Officer, agent or employee of the corporation, and any
person who serves or served at the  Company's  request as a  Director,  Officer,
agent, employee, partner or trustee of another corporation,  partnership,  joint
venture, trust or other enterprise.  An officer or director of the Company could
take the  position  that this duty on behalf of the  Company  to  indemnify  the
director or officer may  include the duty to  indemnify  the officer or director
for the violation of securities laws. 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
Company's  Articles  of  Incorporation,  Bylaws,  Nevada law 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.   In  the  event  that  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  and 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 a  controlling  precedent,  submit to a
court of appropriate  jurisdiction the question whether such  indemnification by
it is against  public  policy as  expressed  in the  Securities  Act and will be
governed by the final adjudication of such issue.

ITEM 25 - OTHER EXPENSES OF ISSUANCE AND DISTRIBUTION
- -----------------------------------------------------

The following is an itemized list of the estimate by the Company of the expenses
of the offering:



SEC registration fee            $    50
Accounting fees and expenses*   $20,000
Legal*                          $15,000
Miscellaneous*                  $ 4,950
Printing *                      $10,000
                                -------

Total                           $50,000



*estimates














                                   Part II - 1


ITEM 26 - RECENT SALES OF UNREGISTERED SECURITIES
- -------------------------------------------------

The following  information is furnished with regard to all securities sold by us
within the past three years that were not registered  under the Securities  Act.
The issuances described hereunder were made in reliance upon the exemptions from
registration  set forth in Section 4(2) and  Regulation D of the  Securities Act
relating to sales by an issuer not  involving any public  offering.  None of the
foregoing transactions involved a distribution or public offering.

In November  2002, the Company was  incorporated  under the laws of the State of
Nevada. In April 2003 266,667 shares of common stock were issued to Robert Lisle
for  $267.00,  266,667  shares of common  stock were  issued to Max  Kipness for
$267.00,  and 266,666  shares of common stock were issued to Patrica  Gunter for
$267.00.  The federal  exemption  we relied upon in issuing the  securities  was
Section 4(2) of the Securities  Act. The Section 4(2) exemption was available to
us  because we did not  solicit  any  purchasers  to invest in the  company  and
instead  issued  shares to our  founders,  Mr.  Lisle,  Mr.  Kipness and Patrica
Gunter. In addition, given our founders' involvement in the establishment of the
company,  they had access to such  information as they deemed necessary to fully
evaluate  an  investment  in our  company.  No  underwriters  were  used  in the
offering.

Beginning in April 2003,  we conducted a private  offering of 200,000  shares of
Common Stock of our company at a purchase price of $0.50 per share. These shares
were  offered  and  sold  to a  limited  number  of  investors,  without  public
solicitation.  A total of five individuals  purchased shares from us for a total
of $100,000.

The offering was completed on September 30,2003. The federal exemption we relied
upon in issuing these  securities was Rule 506 under of the Securities  Act. The
Rule 506 exemption  was available to us because we did not publicly  solicit any
investment in the company.  We also gave all of these  investors the opportunity
to ask  questions  of and  receive  answers  from  us as to all  aspects  of our
business as well as access to such information as they deemed necessary to fully
evaluate an investment in our company.

All shares  issued  under the  private  placement  and all shares  issued to Mr.
Lisle, Mr. Kipness and Mrs. Gunter have been and will remain  restricted and may
not be  transferred  unless  and until the  effectiveness  of this  registration
statement or pursuant to another applicable exemption.


ITEM 27 - EXHIBITS
- ------------------

(1)       1.1     Subscription Agreement
(1)       2.1     Secretary of State Certificate
(1)       3.1     Articles of Incorporation
(1)       3.2     Bylaws
(1)       4.1     Specimen Stock Certificate
(3)       5.1     Opinion on legality of shares
(1)      10.1     Form of Data Protection Agreement
(2)      23.1     Consent of Auditors
(3)      23.2     Consent of legal council



(1)       Previously filed with original filing
(2)       Filed herewith
(3)       To be filed by amendment







                                   Part II - 2



ITEM 28 - UNDERTAKINGS
- ----------------------

The Company does not presently  anticipate  using an  underwriter  in conducting
this offering; if the company changes its plan and utilizes an underwriter,  the
Company  will  provide  to the  underwriter,  at the  closing  specified  in any
underwriting  agreement,  certificates in such  denominations  and registered in
such names as  required by the  underwriter  to permit  prompt  delivery to each
purchaser.

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  Company's  Articles of  Incorporation,  Bylaws,
Nevada law 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.  In the event
that 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 and 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 a  controlling  precedent,
submit  to a  court  of  appropriate  jurisdiction  the  question  whether  such
indemnification  by it is against  public policy as expressed in the  Securities
Act  and  will  be  governed  by the  final  adjudication  of  such  issue.  The
undersigned registrant hereby undertakes that it will:

1.  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 of
1933;

(b)  Reflect  in the  prospectus  any facts or  events  which,  individually  or
together,  represent a fundamental change in the information in the registration
statement.  Notwithstanding the foregoing, any increase or decrease in volume of
securities  offered (if the total dollar 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 Registration
Fee" table in the effective registration  statement;  and include any additional
or changed material information on the plan of distribution.

2.  For   determining  any  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. File a  post-effective  amendment  to  remove  from  registration  any of the
securities that remain unsold at the end of the offering.













                                   Part II - 3



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  of filing on Form SB- 2 and authorized  this  registration
statement to be signed on its behalf by the undersigned,  in the City of Frisco,
State of Texas on December 29, 2004.

Assure Data Inc.

By: /s/ Robert M. Lisle
   --------------------------
   Robert M. Lisle, President




In  accordance  with  the  requirements  of the  Securities  Act of  1933,  this
registration statement was signed by the following persons in the capacities and
on the dates stated.



(Signature)  /s/ Robert M. Lisle
            --------------------------
            Robert M. Lisle


(Title)  President,  Treasurer,  Chief  Executive  Officer,  Chief Financial and
         Accounting Officer, Director


(Date)      December 29, 2004
            --------------------------






(Signature)  /s/ Max M. Kipness
            --------------------------
            Max M. Kipness


(Title)     Secretary and Director



(Date)      December 29, 2004
            --------------------------
















                                   Part II - 4