FORM 10-Q QUARTERLY REPORT UNDER SECTION 13 OR 15(d)
                     OF THE SECURITIES EXCHANGE ACT OF 1934

                                  UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549
                                    FORM 10-Q

[x]  Quarterly Report Pursuant to Section 13 or 15(d) of the Securities Exchange
     Act of 1934 for the period ended September 30, 2005.

                         Commission File Number: 0-19409

                              SYNERGY BRANDS, INC.
             (Exact name of registrant as it appears in its charter)

                            Delaware            22-2993066
                    (State of incorporation) (I.R.S. Employer
                                             identification no.)

                      223 Underhill Blvd. Syosset NY 11791
                    (Address of principal executive offices)

                                  516-714-8200
               (Registrant's telephone number including area code)

     Indicate  by check mark  whether the  registrant  (1) has filed all reports
required to be filed by Section 13 or 15(d) of the  Securities  Exchange  Act of
1934  during  the  preceding  12 months  (or for such  shorter  period  that the
registrant was required to file such reports),  and (2) has been subject to such
filing requirements for the past 90 days.

                                                   [x] YES          [  ]  NO

     Indicate by check mark whether the registrant is an  accelerated  filer (as
defined in Rule 12b-2 of the Exchange Act).

                                                   [ ] YES          [x]  NO

     Indicate  by check mark  whether  the  registrant  is a shell  company  (as
defined in Rule 12b-2 of the Exchange Act).

                                                   [ ] YES          [x]  NO

               APPLICABLE ONLY TO ISSUERS INVOLVED IN BANKRUPTCY
                  PROCEEDINGS DURING THE PRECEDING FIVE YEARS.
     Indicate by chekc mark whether the  registrant  has filed all documents and
reports  required  to be field by  Section  12,  13, or 15(d) of the  Securities
Exchange Act of 1934 subsequent to the  distribution of securities  under a plan
confirmed by a court.
                                     N/A              [] YES          [  ]  NO

                      APPLICABLE ONLY TO CORPORATE ISSUERS:
     Indicate the number of shares  outstanding of each of the issuer's  classes
of common stock, as of the latest  practicable  date. On November 14, 2005 there
were 4,262,786 shares outstanding of the registrant's common stock.



                              SYNERGY BRANDS, INC.
                                    FORM 10-Q
                               SEPTEMBER 30, 2005



                                TABLE OF CONTENTS


                                                                                    

PART I: FINANCIAL INFORMATION                                                           Page

         Item 1:  Financial Statements

         Consolidated Balance Sheets as of September 30, 2005 (Unaudited) and
         December 31, 2004                                                              2 - 3

         Consolidated Statements of Operations for the nine
         months ended September 30, 2005 and 2004 (Unaudited)                               4

         Consolidated Statements of Operations for the three
         months ended September 30, 2005 and 2004 (Unaudited)                               5

         Condensed Consolidated Statements of Cash Flows for the nine months
         ended September 30, 2005 and 2004 (Unaudited)                                  6 - 7

         Notes to Consolidated Financial Statements (Unaudited)                         8 -14

         Item 2:  Management's Discussion and Analysis of
         Financial Condition and Results of Operations                                15 - 29

         Forward Looking Information and Cautionary Statements                        30 - 40

         Item 4:  Control and Procedures                                                   41

PART II: OTHER INFORMATION

         Item 2: Unregistered Sales of Equity Securities and use of Proceeds               42

         Item 5: Other Information                                                         42

         Item 6: Exhibits and Reports on Form 8-K                                          42

         SIGNATURES AND CERTIFICATIONS



                                        1



                       SYNERGY BRANDS, INC. & SUBSIDIARIES
                           CONSOLIDATED BALANCE SHEETS
                    SEPTEMBER 30, 2005 AND DECEMBER 31, 2004


                                                                                                   

ASSETS                                                                              September 30, 2005   DECEMBER 31, 2004
                                                                                        (Unaudited)

  Current Assets:
    Cash and cash equivalents                                                          $832,702              $945,806
    Accounts receivable trade, less allowance for doubtful accounts of
    $127,481 and $127,481                                                             6,597,671             7,227,489
    Other receivables                                                                 1,801,328             1,264,242
    Note Receivable                                                                     285,106               314,285
    Inventory                                                                         3,011,372             1,826,274
    Prepaid assets and other current assets                                             594,825               423,295
                                                                                   ------------            ----------
          Total Current Assets                                                       13,123,004            12,001,391

Property and Equipment, Net                                                             415,227               366,510

Other Assets                                                                            753,634               632,466

Notes Receivable                                                                      1,764,227             1,889,815

Intangible Assets, net of accumulated amortization of $2,169,782 and $2,003,048       1,135,210             1,301,944

Goodwill                                                                                514,297               514,297
                                                                                   ------------            ----------
Total Assets                                                                       $ 17,705,599          $ 16,706,423
                                                                                   ============            ==========



         The accompanying notes are an integral part of this statement.

                                        2



                       SYNERGY BRANDS, INC. & SUBSIDIARIES
                           CONSOLIDATED BALANCE SHEETS
                    SEPTEMBER 30, 2005 AND DECEMBER 31, 2004




                                                                                                                 

LIABILITIES AND STOCKHOLDERS' EQUITY                                                              SEPTEMBER 30, 2005  DECEMBER 31,
                                                                                                     (Unaudited)         2004
Current Liabilities:
    Line-of-Credit                                                                                   $5,191,534         $4,976,610
    Notes Payable - Current                                                                           1,636,564            384,021
    Accounts Payable and Accrued Expenses                                                             1,314,561          3,519,522
    Related Party Note Payable                                                                          107,512             56,972
                                                                                                    ------------      ------------
         Total Current Liabilities                                                                    8,250,171          8,937,125

Notes Payable                                                                                         1,527,000          1,196,241

Stockholders' Equity:
Class A Preferred stock - $.001 par value; 100,000 shares authorized and
outstanding; liquidation preference of $10.50 per share                                                     100                100
Class B preferred stock - $.001 par value; 900,000 shares authorized, none issued                             -                  -
Class B Series B preferred stock - $.001 par value, 250,000 shares authorized, 80,000
and 0 shares issued and outanding; liquidation preference of $10.00 per share                                80                  -
Class B, Series A Preferred stock - $.001 par value; 500,000 shares authorized;
330,000 and 330,000 shares issued and outstanding; liquidation preference of $10.00 per share               330                330
Common stock - $.001 par value; 5,000,000 shares authorized;
4,214,786 and 3,263,992 shares issued                                                                     4,215              3,264
Additional paid-in capital                                                                           45,529,839         43,134,165
Deficit                                                                                             (37,491,912)       (36,349,706)
Unearned compensation                                                                                  (100,884)          (201,756)
Accumulated other comprehensive loss                                                                     (8,340)            (8,340)
Less treasury stock, at cost, 1,000 shares                                                               (5,000)            (5,000)
                                                                                                    ------------      ------------
Total stockholders' equity                                                                            7,928,428          6,573,057
                                                                                                    ------------      ------------
Total Liabilities and Stockholders' Equity                                                         $ 17,705,599       $ 16,706,423
                                                                                                    ============      ============



         The accompanying notes are an integral part of this statement.

                                        3



                       SYNERGY BRANDS, INC. & SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF OPERATIONS
                     FOR THE NINE MONTHS ENDED SEPTEMBER 30,
                                   (UNAUDITED)



                                                                                         

                                                                           2005                      2004

Net Sales                                                             $  47,947,473             $  39,927,507
                                                                      -------------             -------------
Cost of Sales
     Cost of product                                                     44,039,294                36,421,665
     Shipping and handling costs                                            750,439                   690,883
                                                                      -------------             -------------
                                                                         44,789,733                37,112,548
                                                                      -------------             -------------

   Gross Profit                                                           3,157,740                 2,814,959

Operating expenses
   Selling, general and Administrative Expenses                           2,863,156                 2,574,215
   Depreciation and amortization                                            370,971                   504,702
                                                                      -------------             -------------
                                                                          3,234,127                 3,078,917

Operating Profit (loss)                                                     (76,387)                 (263,958)

Other Income (expense)
  Interest Income                                                            63,761                     4,430
 Other Income (expense)                                                     (11,873)                  (16,841)
 Equity in earnings of investee                                             108,306                   144,992
  Interest and financing expense                                         (1,141,850)               (1,077,614)
                                                                      -------------             -------------
                                                                           (981,656)                 (945,033)


     Loss before income taxes                                            (1,058,043)               (1,208,991)

Income tax expense                                                           84,163                    11,221
                                                                      -------------             -------------
NET LOSS                                                                 (1,142,206)               (1,220,212)
                                                                      -------------             -------------
Dividend-Preferred Stock                                                   (227,083)                 (108,000)
                                                                      -------------             -------------
Net loss attributable to Common Stockholders                            $(1,369,289)             $ (1,328,212)
                                                                      =============             =============
Basic and diluted net loss per common share:                                $ (0.38)                  $ (0.65)
                                                                      =============             =============



         The accompanying notes are an integral part of this statement.

                                        4




                       SYNERGY BRANDS, INC. & SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF OPERATIONS
                    FOR THE THREE MONTHS ENDED SEPTEMBER 30,
                                   (UNAUDITED)




                                                                                          

                                                                         2005                      2004

Net Sales                                                               $17,122,629               $13,759,995
                                                                       ------------              ------------
Cost of Sales
     Cost of product                                                     15,700,492                12,241,514
     Shipping and handling costs                                            252,171                   219,251
                                                                       ------------              ------------
                                                                         15,952,663                12,460,765
                                                                       ------------              ------------
   Gross Profit                                                           1,169,966                 1,299,230

Operating expenses
   Selling, general and Administrative Expenses                           1,019,493                   875,235
   Depreciation and amortization                                            123,549                   159,739
                                                                       ------------              ------------
                                                                          1,143,042                 1,034,974

Operating Profit (loss)                                                      26,924                   264,256

Other Income (expense)
  Interest Income                                                            20,469                         3
 Other Income (expense)                                                      (4,636)                   (6,354)
 Equity in earnings of investee                                              49,875                    36,009
  Interest and financing expense                                           (395,438)                 (427,848)
                                                                       ------------              ------------
                                                                           (329,730)                 (398,190)

     Loss before income taxes                                              (302,806)                 (133,934)

Income tax expense                                                           14,883                       296
                                                                       ------------              ------------
NET LOSS                                                                   (317,689)                 (134,230)

Dividend-Preferred Stock                                                    (78,583)                  (36,000)
                                                                       ------------              ------------
Net loss attributable to Common Stockholders                             $ (396,272)               $ (170,230)
                                                                       ============              ============
Basic and diluted net loss per common share:                                $ (0.09)                  $ (0.08)
                                                                       ============              ============



         The accompanying notes are an integral part of this statement.

                                        5



                       SYNERGY BRANDS, INC. & SUBSIDIARIES
                 CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
                     FOR THE NINE MONTHS ENDED SEPTEMBER 30,
                                   (UNAUDITED)



                                                                                                

                                                                                  2005                     2004
                                                                               ---------------        ---------------
   Cash Flows From Operating Activities:
   Net loss                                                                     $(1,142,206)          $  (1,220,212)
   Adjustments to reconcile net loss to net cash
      used in operating activities
      Depreciation and Amortization                                                 370,971                 504,702
      Amortization of financing cost                                                 45,958                  58,622
      Loss  on sale of marketable securities                                              -                  15,792
      Equity in earnings of investee                                               (108,306)               (144,992)
         Non-cash compensation                                                            -                  30,750
      Operating expenses paid with common stock                                      37,525                 141,683
      Changes in Operating Assets and Liabilities:
      Net (increase) decrease in:
      Accounts receivable and other receivables                                      92,732              (5,568,437)
      Inventory                                                                  (1,185,098)                 24,678
      Prepaid assets, related party note receivable and other assets                (25,530)                (84,569)
   Net decrease in:
      Accounts payable, related party note payable, accrued
      expenses and other current liabilities                                     (2,154,421)               (661,169)
                                                                               ---------------        ---------------
        Net cash used in operating activities                                    (4,068,375)             (6,903,152)

   Cash Flows From Investing Activities
   Purchase of fixed assets                                                        (108,333)                (74,270)
   Purchase of marketable securities                                                      -                (168,377)
   Proceeds from sale of marketable securities                                            -                 194,515
   Payments received on notes receivable                                             211,867                425,700
   Issuance of notes receivable                                                      (12,100)                     -
   Repayment of security deposit                                                     (20,000                451,003
   Investee dividend received                                                         28,800                      -
                                                                               ---------------        ---------------
          Net cash provided by investing activities                                  100,234                828,571

   Cash Flows From Financing Activities
   Borrowings under line of credit                                                30,462,920             26,132,894
   Repayments under line of credit                                               (29,455,496)           (21,964,569)
   Proceeds from the issuance of notes payable                                     2,535,531              1,990,000
   Repayments under notes payable                                                   (173,333)                     -
   Net proceeds from private placement                                               770,000                      -
   Issuance of common stock                                                           54,345                      -
   Consulting services                                                               (46,436)                     -
   Proceeds from the exercise of stock purchase options                                    -                 34,250
   Payment of dividends                                                             (227,083)              (108,000)
   Payment of financing costs                                                        (65,411)                     -
                                                                               ---------------        ---------------

   Net cash provided by financing activities                                       3,855,037                   6,084

   Foreign currency translation                                                            -                 (34,898)
                                                                               ---------------        ---------------

         Net  decrease in cash                                                      (113,104)                (24,904)

   Cash and cash equivalents, beginning of period                                    945,806                 777,522
                                                                               ---------------        ---------------
   Cash and cash equivalents, end of period                                     $     832,702         $       752,618
                                                                               ===============        ===============



         The accompanying notes are an integral part of this statement.

                                        6



                      SYNERGY BRANDS, INC. AND SUBSIDIARIES
                 CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
                     FOR THE NINE MONTHS ENDED SEPTEMBER 30,
                                   (UNAUDITED)



                                                                                  

                                                                          2005              2004
                                                                       ------------     ------------

Supplemental disclosure of cash flow information:

Cash paid for interest                                                  $  720,826         $ 934,243
                                                                       ===========       ===========

Cash paid for income taxes                                              $   84,163         $  11,221
                                                                       ===========       ===========
Supplement disclosures of
  non-cash operating, investing and financing activities:

Common Stock issued for an acquisition                                           -         $ 525,000
                                                                       ===========        ==========
Common Stock issued with debt financing                                 $   63,500          $ 75,000

Common Stock issued with debt conversions                               $1,553,854                 -
                                                                       ===========        ==========
Common Stock issued for services                                        $   37,525         $ 141,683
                                                                       ===========        ==========



         The accompanying notes are an integral part of this statement.

                                        7


                      SYNERGY BRANDS, INC. AND SUBSIDIARIES

                   Notes to Consolidated Financial Statements

                           SEPTEMBER 30, 2005 and 2004

NOTE A - UNAUDITED FINANCIAL STATEMENTS

The  consolidated  balance  sheet as of  September  30, 2005,  the  consolidated
statements of operations for the nine months ended  September 30, 2005 and 2004,
the  consolidated  statements of operations for the three months ended September
30, 2005 and 2004, and the condensed  consolidated  statements of cash flows for
nine months ended  September  30, 2005 and 2004,  have been  prepared by Synergy
Brands,  Inc.  ("Synergy" or the "Company")  without audit. The balance sheet at
December 31, 2004 has been derived from the audited  financial  statements as of
that date. In the opinion of  management,  all  adjustments  (which include only
normally  recurring  adjustments)  necessary  to present  fairly  the  financial
position,  results of  operations  and cash flows at September 30, 2005 (and for
all other  periods  presented)  have been made.   Certain  information  and note
disclosures,  normally included in financial  statements  prepared in accordance
with accounting  principles  generally accepted in the United States of America,
have  been  condensed  or  omitted. It  is  suggested  that  these  consolidated
financial  statements be read in conjunction  with the financial  statements and
notes  thereto  included  in the  Annual  Report on Form 10-K for the year ended
December  31,  2004 filed by the  Company.   The results of  operations  for the
periods ended September 30, 2005 and 2004 are not necessarily  indicative of the
operating results for the respective full years.

NOTE B - STOCK-BASED COMPENSATION

The Company  accounts for  stock-based  compensation  using the intrinsic  value
method  in  accordance  with  Accounting   Principles   Board  Opinion  No.  25,
"Accounting for Stock Issued to Employees",  and related  Interpretations  ("APB
No.25") and has adopted the disclosure provisions of SFAS No. 148. Under APB No.
25, when the exercise  price of the Company's  employee stock options equals the
market  price of the  underlying  stock on the date of  grant,  no  compensation
expense is recognized.

In December 2004, the FASB issued SFAS No. 123(R),  "Accounting  for Stock-Based
Compensation" ("SFAS No. 123(R)"). SFAS No. 123(R) establishes standards for the
accounting for transactions in which an entity exchanges its equity  instruments
for goods or  services.  This  statement  focuses  primarily on  accounting  for
transactions in which an entity obtains employee services in share-based payment
transactions.  SFAS No.  123(R)  requires  that the  fair  value of such  equity
instruments  to  be  recognized  as  an  expense  in  the  historical  financial
statements as services are performed. Prior to SFAS No. 123(R), only certain pro
forma disclosures of fair value were required. The provisions of this statement,
as amended by the  Securities and Exchange  Commission,  are effective as of the
beginning of the first fiscal year that begins after June 15, 2005. The adoption
of SFAS No.  123(R) is not expected to have a material  impact on the  Company's
financial position or results of operations.

NOTE C - ADVERTISING EXPENSE

The Company expenses advertising and promotional costs as incurred.  Advertising
and  promotional  costs were  approximately  $54,000 and  $106,000  for the nine
months ended September 30, 2005 and 2004, respectively.


                                        8



                      SYNERGY BRANDS, INC. AND SUBSIDIARIES

                   Notes to Consolidated Financial Statements

                           SEPTEMBER 30, 2005 and 2004

NOTE D - VENDOR ALLOWANCES

The Company  accounts for vendor  allowances  under the  provisions  of EITF No.
02-16   "Accounting   by  a  Customer"   (including  a  reseller)   for  Certain
Consideration  Received from a Vendor.  The Company recognizes vendor allowances
at the date  goods  are  purchased  and  recorded  under  fixed  and  determined
arrangements.  The Company  receives  allowances  and credits from suppliers for
volume incentives,  promotional  allowances and, to a lesser extent, new product
introductions,  which are typically based on contractual arrangements covering a
period of one year or less. Volume incentives and promotional  allowances earned
based on quantities  purchased and new product  allowances  are  recognized as a
reduction to the cost of purchased  inventory  and  recognized  when the related
inventory is sold.  Promotional allowances that are based on the sell-through of
products  are  recognized  as a reduction of cost of sales when the products are
sold for which the promotional  allowances are given.  For the nine months ended
September 30, 2005, the Company recognized  approximately $ 1,582,000  in vendor
allowances arising from arrangements with a major supplier that met the criteria
for being fixed and determinable. Vendor allowances from manufacturers, included
in other receivables in the accompanying consolidated balance sheet aggregated $
1,801,328 and $1,246,697 at September 30, 2005 and December 31, 2004.

NOTE E - INVENTORY

Inventory, consisting of goods held for sale, as of September 30, 2005 consisted
of the following:

      Grocery, health and beauty products    $2,511,195
      General Merchandise                       500,177
                                             ----------
                                             $3,011,372
                                             ==========

NOTE F - NOTE RECEIVABLE

In December 2004,  the Company sold accounts  receivable  for  $2,200,000.  This
promissory note, which is secured by the accounts  receivable,  requires monthly
payments of principal  and interest at 4% for seven years,  beginning in January
2005.  As a condition  for the sale,  the Company is  obligated  to issue 50,000
shares of  common  stock,  which  will  vest  through  April 1, 2006 to the note
holder.  In the event the value of the shares is less than  $200,000 at April 1,
2006,  the Company will be obligated to pay the difference in cash or additional
shares.  The value of the shares  ($200,000)  was treated as a reduction  of the
sales price. The Company does not anticipate  selling selected  products to this
customer base in the future. The balance of the note receivable at September 30,
2005 was $1,993,519.

                                        9



                                       SYNERGY BRANDS, INC. AND SUBSIDIARIES

                                    Notes to Consolidated Financial Statements

                                            SEPTEMBER 30, 2005 AND 2004

NOTE G - INVESTMENT

The Company holds a 22.0% interest in an investee  ("Interline  Travel and Tours
or ITT"). The Company accounts for this investment under the equity method.  The
Company recorded equity in the net earnings of investee of $108,306 and $144,992
during  the nine  months  ended  September  30,  2005 and  September  30,  2004,
respectively.  At September 30, 2005,  the  investment  in ITT is  approximately
$416,335 as included in "Other Assets" on the accompanying balance sheet.

Summarized  results of  operations  of this  investee  for the nine months ended
September 30, 2005 and 2004 is as follows:

                                                    2005               2004

    Revenues                                $   10,041,000        $ 8,955,000
    Total expenses                              (9,349,000)        (8,020,000)
    Other income                                   168,000             94,000

    Income before income taxes                     860,000          1,029,000
    Income tax expense                            (292,000)          (348,000)
                                            ---------------      -------------
    Net income                              $      568,000        $   681,000
                                            ===============      =============

NOTE H - LINE-OF-CREDIT AND NOTES PAYABLE

In 2002, two of the Company's  subsidiaries  entered into two revolving loan and
security  agreements with the same financial  institution  (the  "Lender").  The
lines of credit,  as amended in March  2005,  allow for the  borrowing  of up to
$6,000,000  based on the sum of 85% of the net face amount of eligible  accounts
receivable,  as  defined,  plus the  lesser of (1)  $2,750,000  or (2)  eligible
inventory and eligible  goods in transit,  as defined.  The Company's  agreement
expired with IIG on May 31, 2005. Currently,  the Company is operating under the
terms of its  extension  agreement  and IIG has  allowed  the Company to operate
under  such terms  without an  extension  agreement.  The  Company is seeking to
refinance its secured  financing needs through other Asset Based Lenders.  There
is no assurance  that the Company will be successful and it may need to continue
to incur high financing costs. Interest accrues on outstanding borrowings at the
greater  of (i) 4% per annum in excess of the prime rate or (ii) 9.5% per annum.
At September 30, 2005, the interest rate on  outstanding  borrowings was 10.75%.
Outstanding  borrowings are collateralized by a continuing  security interest in
all  of  the  subsidiaries'  accounts  receivable,   chattel  paper,  inventory,
equipment, instruments,  investment property, documents and general intangibles.
925,000  shares  of the  Company's  common  stock  have  also  been  pledged  as
collateral on the outstanding borrowings. In 2005, the lender converted $792,500
of outstanding debt into 333,618 shares of common stock.

On February 5, 2003, the Company received  $500,000  pursuant to the issuance of
two secured  promissory notes from certain  shareholders of ITT, a 22% investee.
Borrowings  under the notes bear  interest at a rate of 12%. The Company was not
required to repay any principal  until the maturity date of the notes,  February
4, 2005. 25,000 restricted shares of the Company's common stock were also issued
as part of the financing.  The relative estimated fair value of the common stock
that was issued of $56,000 was recorded as debt discount was amortized  over the
life of the notes  payable.  As security for the notes,  the Company  pledged as
collateral  its investment in the common stock of ITT (See Note G). In 2004, the
Company  converted  $263,646 of the debt into 66,756 shares of common stock.  In
March 2005 the Company  converted  $236,354  of this debt into 94,542  shares of
common stock.

                                       10



                      SYNERGY BRANDS, INC. AND SUBSIDIARIES

                   Notes to Consolidated Financial Statements

                           SEPTEMBER 30, 2005 and 2004

NOTE H Continued

On March 1, 2004,  the Company  received  $490,000  pursuant to the  issuance of
three secured  promissory  notes from certain  shareholders  of ITT.  Borrowings
under the notes bear  interest at a rate of 12%.  The Company is not required to
repay any  principal  until the maturity  date of the notes,  February 28, 2006.
19,600  restricted shares of the Company's common stock were also issued as part
of the financing. The relative estimated fair value of the common stock that was
issued of $75,000 was recorded as debt  discount and will be amortized  over the
life of the notes  payable.  As security for the notes,  the Company  pledged as
collateral   its   investment   in  the  common  stock  of  ITT  (see  Note  G).

On April 2, 2004 the  Company  completed a financing  with Laurus  Master  Funds
("Laurus").  The  financing  consisted  of a $1.5  million  secured  convertible
debenture that converts into common stock under certain  conditions at $3.00 per
share as  amended,  and matures on April 2, 2007.  The  debenture  provides  for
monthly  payments of  $50,000,  plus  interest  commencing  October 1, 2004.  In
addition, Laurus was issued 100,000 warrants exercisable at $3.00 per share. The
debenture has a three-year term with a coupon rate of prime plus 3%. The Company
has filed an S-3 registration  statement which has been granted effectiveness to
register the common stock  underlying  the debenture and warrant.  In 2004,  the
Company  converted  $500,000 of this  outstanding  debt into  100,000  shares of
common stock.  The Company repaid  $100,000 of this debt in 2004. In March 2005,
the Company  converted  $525,000 of this outstanding debt into 150,000 shares of
common stock. On January 25, 2005, the Company completed a financing with Laurus
Master  Funds  ("Laurus').   The  financing  consisted  of  a  $500,000  secured
convertible  debenture that converts into common stock under certain  conditions
at $3.00 per share and  matures on January  25,  2008.  The  financing  provides
Laurus with registration rights for common shares it is issued under conversion.
The  debenture  provides  for monthly  payments  of  $16,666.67  plus  interest,
commencing  August 1, 2005. The Company repaid $33,333 of this debt at September
30, 2005. In addition,  Laurus was issued 33,333 warrants  exercisable at $ 3.50
per share.  . The  debenture  has a three-year  term with a coupon rate of prime
plus 3%. The conversion  prices on the Laurus  debentures  were always above the
current stock price at the closing date.

In  January  2005,  the  Company  entered  into a  promissory  note with a major
regional bank for  $1,000,000.  Borrowing under the note bears interest at prime
(6.75%  at  September  30,  2005).  The  Company  is not  required  to repay any
principal  until the maturity  date of the note,  September 1, 2006. As security
for the note, a pledge  agreement  was entered by certain  Shareholders  of ITT.
Borrowings at September 30, 2005 were $795,531.

On April 6, 2005,  the Company  received  $500,000  pursuant to the  issuance of
three secured  promissory  notes from certain  shareholders  of ITT.  Borrowings
under the notes bear  interest at a rate of 9%. The  Company is not  required to
repay any principal until the maturity date of the notes,  April 5, 2007. 25,000
restricted  shares of the Company's common stock were also issued as part of the
financing. The relative estimated fair value of the common stock that was issued
of $54,000 was recorded as debt discount and will be amortized  over the life of
the notes payable.  As security for the notes, the Company pledged as collateral
its investment in the common stock of ITT (see Note G).

On May 5, 2005, the Company  received  $100,000  pursuant to the issuance of one
secured  promissory note from certain  stockholder of ITT.  Borrowings under the
note bear  interest  at a rate of 9%. The  Company is not  required to repay any
principal  until the maturity date of the note,  May 4, 2007.  5,000  restricted
shares of the Company's  common stock were also issued as part of the financing.
The relative  estimated fair value of the common stock that was issued of $9,500
was recorded as debt  discount and will be amortized  over the life of the notes
payable.  As security  for the notes,  the  Company  pledged as  collateral  its
investment in the common stock of ITT (See Note G).

On June 21, 2005,  the Company  completed a financing  with Laurus  Master Funds
("Laurus").  The financing consisted of a $500,000 secured convertible debenture
that converts into common stock under certain  conditions at $3.00 per share and
matures on June 21, 2008. The financing provides Laurus with registration rights
for common  shares it is issued under  conversion.  The  debenture  provides for
monthly  payments of $16,666.67 plus interest,  commencing  December 1, 2005. In
addition, Laurus was issued 33,333 warrants exercisable at $ 3.50 per share. The
Company's  common stock quoted market price at the date of closing was $2.15 per
share.  The debenture has a three-year term with a coupon rate of prime plus 3%.
At June 30, 2005 the Company recorded a charge of $18,000 as prepaid expense for
the fare value of the warrants,  and this amount will be amortized over the life
of the note.

                                       11



                      SYNERGY BRANDS, INC. AND SUBSIDIARIES

                   Notes to Consolidated Financial Statements

                           September 30, 2005 and 2004

NOTE I - STOCKHOLDERS' EQUITY

In March 2005 certain shareholders of ITT converted $236,354 of debt into 94,542
shares of common stock. In March 2005 Laurus Master Funds converted  $525,000 of
debt into  150,000  shares of common stock (See Note H). In April and June 2005,
the Company converted $207,500 of debt of IIG into 85,218 shares of common stock
(See Note H). In the third quarter of 2005,  the Company  converted  $585,000 of
debt into 248,400 shares of common stock (See Note H).

During the nine months ended  September  30,  2005,  the Company  issued  79,634
shares of common stock as  compensation  for services under existing  agreements
and recorded a charge to operations of $37,525.  In February  2005,  the Company
issued 30,000 shares of common stock to Class B Series A Preferred  Stockholders
in compliance with the subscription  agreements dated February 26, 2003. In July
2005,  the  Company  issued  50,000  shares of common  stock to Class B Series A
Preferred Stockholders in compliance with the subscription agreements dated July
2, 2003.

In March 2005, the Company designated 250,000 shares of Class B Preferred stock,
par value $.001 per share to be designated as Class B, Series B Preferred Stock.
On July 22,  2005,  the Company  completed  an  $800,000  private  placement  of
Preferred Stock and Common Stock consisting of 80,000 shares of Series B Class B
Preferred  Stock and 88,000  shares of restricted  Common Stock.  The holders of
Class B Series B Preferred  Stock have no voting  rights with respect to general
corporate matters.  The holders of Class B Series B Preferred Stock are entitled
to receive dividends at the annual rate of $.80 per share per annum. The Company
may, as its option,  at any time in whole,  or from time to time in part, out of
earned funds of the Corporation, redeem the Class B, Series B Preferred Stock on
any date set by the Board of Directors,  at $10.00 per share plus, in each case,
an amount equal to all  dividends of Class B, Series B Preferred  Stock  accrued
and unpaid thereon,  pro rata to the date of redemption.  If however, as to each
share of Class B, Series B Preferred Stock  outstanding,  if not redeemed by the
Company  within 2 years of the  issuance of such  shares,  the  Company  will be
obligated  to issue to the then  holder of record of such  outstanding  Class B,
Series B Preferred  Stock,  half a share of the  Company's  unissued  restricted
Common  Stock per share of Class B, Series B Preferred  Stock for each year that
said share is not redeemed within limits as provided under applicable law.

                                       12



                      SYNERGY BRANDS, INC. AND SUBSIDIARIES

                   Notes to Consolidated Financial Statements

                           SEPTEMBER 30, 2005 and 2004

NOTE J - SEGMENT AND GEOGRAPHICAL INFORMATION

All of the Company's  identifiable  assets and results of operations are located
in the United States and Canada.  Management  evaluates the various  segments of
the Company  based on the types of products  being  distributed  which were,  as
shown below:

                  Nine Months Ended September 30, 2005 and 2004



                                                                                     

                                          Proset          PHS Group         B2C       Corporate             Total

Revenue from external             2005  $  985,102     $  45,523,173    $ 1,439,198    $      -       $ 47,947,473
customers                         2004  $3,248,172     $  35,125,961    $ 1,553,374    $      -       $ 39,927,507

Net Income (loss) attributable    2005  $ (372,743)    $     168,651    $  (301,148)   $  (864,049)   $(1,369,289)
to common Stockholders            2004  $ (107,373)    $     (17,322)   $  (413,417)   $  (790,100)   $(1,328,212)

Interest & Finance                2005  $   51,981     $     951,384    $        -     $   138,485     $1,141,850
Expenses                          2004  $  179,303     $     784,926    $    38,250    $    75,135     $1,077,614

Depreciation &                    2005  $  137,565     $       8,802    $   115,656    $   108,948     $  370,971
amortization                      2004  $  160,065     $       4,079    $   102,606    $   237,952     $  504,702

Identifiable assets as follows:
   September 30, 2005                   $1,959,526     $  10,601,615    $ 1,815,040    $ 3,329,418     $17,705,599
   December 31, 2004                    $2,117,631     $   9,160,367    $ 1,837,998    $ 3,590,427     $16,706,423



                 Three Months Ended September 30, 2005 and 2004



                                                                                       

                                          Proset          PHS Group         B2C       Corporate             Total

Revenue from external             2005  $  258,195     $  16,342,845    $ 521,589      $     -         $ 17,122,629
customers                         2004  $1,446,351     $  11,732,159    $ 581,485      $     -         $ 13,759,995

Net Income (loss) attributable    2005  $ (141,029)    $     159,651    $ (97,268)     $  (317,626)    $    (396,272)
to common Stockholders            2004  $  (20,102)    $     242,240    $(137,527)     $  (254,841)    $    (170,230)

Interest & Financie               2005  $   18,597     $     314,324    $       -      $    62,517     $      395,438
Expenses                          2004  $   72,411     $     303,539    $  12,750      $    39,148     $      427,848

Depreciation &                    2005  $   45,855     $       2,934    $  38,444      $    36,316     $     123,549
amortization                      2004  $   53,355     $       2,507    $  43,922      $    59,955     $     159,739



                                       13



                      SYNERGY BRANDS, INC. AND SUBSIDIARIES

                   Notes to Consolidated Financial Statements

                           SEPTEMBER 30, 2005 and 2004

NOTE K - NET LOSS PER SHARE

Basic  and  diluted  loss  per  share is  calculated  by  dividing  the net loss
applicable  to common  stock by the  weighted-average  number  of common  shares
outstanding  during each period.  Incremental  shares from assumed  exercises of
stock  options and  warrants  of 748,316  and 766,650 for the nine months  ended
September  30,  2005  and  2004,  respectively,  have  been  excluded  from  the
calculation of diluted loss per share since their effect would be antidilutive.


                                               Nine Months ended September 30,

                                                      2005             2004
                                                   ------------   -------------
    Net loss applicable to common stock            $(1,369,289)   $ (1,328,212)
                                                   ============   =============
    Weighted-average number of shares in basic       3,633,443       2,063,129
      and diluted EPS                              ===========    =============

                                              Three Months ended September 30,

                                                       2005           2004
                                                   ------------    ----------
    Net loss applicable to common stock             $ (396,272)    $(170,230)
                                                   ============    ==========
    Weighted-average number of shares in basic       3,988,018     2,180,154
      and diluted EPS                              ============    ==========

NOTE L - SUBSEQUENT EVENTS

In October,  2005  SYBR.com  Inc.,  a wholly  owned  subsidiary  of the Company,
invested $1 million in a Private  Placement  of  Debentures  issued by ITT.  The
investment  consists  of a five year 8% Note (ITT Note),  and  200,000  warrants
exercisable  into  200,000  common  shares of ITT stock at $5.00 per share  (ITT
Warrants). The Company financed this investment with a $1 million fully recourse
note with a major  Shareholder  under the same terms and  conditions  as the ITT
Note and assigned to such shareholder the ITT Warrants. As consideration for the
financing,  the Company has  retained  the benefit to be derived from 100,000 of
the warrants received from ITT.

                                       14



         MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
                              RESULTS OF OPERATION
                                    OVERVIEW

Synergy Brands, Inc. (SYBR or the Company) is a holding company that operates in
the  wholesale  and online  distribution  of Groceries  and Health & Beauty Aids
(HBA) as well as wholesale and online  distribution  of premium cigars and salon
products through three business segments.  It principally focuses on the sale of
nationally  known  brand  name  consumer  products  manufactured  by major  U.S.
manufacturers.  The consumer  products are  concentrated  within the Grocery and
Health & Beauty Aids (HBA) industries as well as the premium cigar business. The
company uses logistics web based programs to optimize its distribution  costs on
both wholesale and retail levels.

The Company also owns 22% of the  outstanding  common stock of Interline  Travel
and Tours, Inc. (AKA: PERX, ITT). PERX provides cruise and resort hotel packages
through  a  proprietary  reservation  system  to  airline  employees  and  their
retirees.  PERX is  believed  to be the  largest  Company in this  sector of the
travel industry.  Information on PERX can be found at www.perx.com.  The Company
believes that its capital investment in this unique travel Company could provide
for material future capital appreciation.  Synergy Brands does not manage PERX's
day-to day operations.  SYBR and PERX have been exploring several  opportunities
to optimize the shareholder value of both Companies.

Business-to-Business  (B2B): The Company operates two businesses segments within
the B2B sector. B2B is defined as sales to non-retail customers.

PHS  Group  ("PHS")  distributes  Grocery  and HBA  products  to  retailers  and
wholesalers  predominately located in the Northeastern United States and Canada.
PHS is the largest  subsidiary  of the Company and  represents  about 95% of the
overall Company sales. PHS's core sales base continues to be the distribution of
nationally  branded consumer products in the grocery and (HBA) sectors.  PHS has
positioned itself as a distributor for major  manufacturers as opposed to a full
line wholesaler.  A full line wholesaler has the responsibility of servicing the
entire needs of a retail  operation,  whereby a  distributor  caters to specific
merchandising  categories.  As a  result,  PHS is able to plan the  needs of its
customers  directly from the source of supply and in turn  merchandise  sales to
its customers  through this unique focus. PHS concentrates on the fastest moving
promotional items such as: Tide, Bounty, Nyquil,  Pantene,  Clorox bleach, Scott
tissues,  Marcal tissues among many others,  and uses logistics and distribution
savings to streamline and reduce its sale prices.  The second  business  segment
within the Company's B2B sector is Proset Hair Systems (Proset).  Proset imports
and  distributes  Salon Hair care products and luxury goods to  wholesalers  and
distributors, in the Northeastern part of the United States.

Business to Consumer (B2C):  The Company operates online  businesses  within the
B2C segment. B2C is defined as sales to retail customers.

The Company's B2C activities are conducted  through its wholly owned  subsidiary
Gran Reserve Corporation (GRC). GRC operates the following businesses

o    Cigars Around the World is a recently  acquired  company that sells premium
     cigars to  restaurants,  hotels,  casinos,  country  clubs  and many  other
     leisure   related   destinations.   The  company   was   acquired  in  June
     2003.(www.cigarsaroundtheworld.com.)

o    CigarGold.com  and  Netcigar.com  sell premium  cigars through the Internet
     directly to the consumer. (www.cigargold.com, www.netcigar.com.)

o    BeautyBuys.com  sells salon hair care products directly to the consumer via
     the Internet. (www.beautybuys.com)

o    The  Company's  B2C  websites  also  expects to  generate  revenue  through
     affiliate  and  partnership  agreements  specifically  integrated to Online
     retailers, such as www.overstock.com and www.google.com.

                                       15



                   CONSOLIDATED RESULTS OF OPERATIONS FOR THE
                      NINE MONTHS ENDED SEPTEMBER 30, 2005
            AS COMPARED TO THE NINE MONTHS ENDED SEPTEMBER 30, 2004.


SUMMARY OF OPERATING SEGMENTS AND SUMMARY OF CONSOLIDATED RESULTS OF OPERATIONS



                                                                                           

                                                      OPERATING                     OPERATING AND
                                                      SEGMENTS                 CORPORATE SEGMENTS

NINE MONTHS ENDED 9/30/05
Revenue                                               47,947,473     20.09%         47,947,473         20.09%
Gross Profit                                           3,157,740     12.18%          3,157,740         12.18%
SG&A                                                   2,372,215     13.65%          2,863,156         11.22%
   Operating profit (loss)                               523,502     13.58%            (76,387)       -71.06%
Net loss attributable to Common Stockholders            (505,240)    -6.11%         (1,369,289)        -3.09%
Net income (loss) per common  share                        (0.13)                        (0.38)
Interest and financing expenses                        1,003,365      0.09%          1,141,850          5.96%
NINE MONTHS ENDED 9/30/04
Revenue                                               39,927,507                    39,927,507
Gross Profit                                           2,814,959                     2,814,959
SG&A                                                   2,087,307                     2,574,215
Operating profit (loss)                                  460,902                      (263,958)
Net loss attributable to Common Stockholders            (538,112)                   (1,328,212)
Net income (loss) per common  share                        (0.26)                        (0.65)
Interest and financing expenses                        1,002,479                     1,077,614



Revenues  increased by 20.1% to $47,947,473  for the nine months ended September
30, 2005 as compared to  $39,927,507  for the nine months  ended  September  30,
2004. B2B operations  represented  95% of revenues and 85% of gross profit.  The
Company's grocery operation continued to develop additional vendor relationships
in the  grocery  and HBA  businesses  as well as expand its sales in Canada.  In
particular  the Company  continues  to increase  its Metro NY business  from its
warehousing operations in Syosset, NY and S. Kearney, NJ.

Gross  profit for the nine months ended  September  30, 2005 was  $3,157,740  as
compared to $2,814,959 for the nine months ended  September 30, 2004 an increase
of 12.2%.  PHS and GRC increased  their  operating  margins for the period while
Proset materially  reduced it's operating margins for the period.  The following
segment  analysis will further define the components,  which caused the increase
in operating gross profit.

Selling  General and  Administrative  expenses  (SG&A)  increased by 11.2% while
revenues  increased  by 20.1% for the nine months  ended  September  30, 2005 as
compared to the nine months ended  September 30, 2004.  The Company  streamlined
its operations by  centralizing  all  administrative  functions at its corporate
offices,  reduced staff in its Proset operation through outsourcing,  while also
reducing  the costs  involved in retail  sales.  The largest  subsidiary  of the
Company, PHS Group increased its SG&A expenses by 29% to $1,546,787 for the nine
months ended  September 30, 2005 as compared to  $1,195,969  for the nine months

                                       16



ended September 30, 2004. The increase in SG&A for PHS group was caused by a 30%
increase in revenues.  PHS incurs  variable  expenses in connection with selling
costs as well as its promotional  expenses.  As revenues rise sales  commissions
and certain  operating  expenses  resulting from sales increase  commensurately.
Operating expenses that are generated through the Company's warehousing facility
in Syosset, were also a contributing factor to an increased SGA for PHS.

The net loss  attributable to Common  Stockholders of the Company was $1,369,289
for the  nine  months  ended  September  30,  2005  as  compared  to a net  loss
attributable  to Common  Stockholders  of  $1,328,212  for the nine months ended
September 30, 2004. A material  factor that affected the Company's costs thereby
resulting  in the loss was  increased  financing  costs  resulting  from  higher
revenues.  The increase was  attributable  to the  development  of the Company's
wholesale  operation.   Corporate  expenses  such  as  legal,  accounting,   and
regulatory  costs  represent the difference  between the Company's  consolidated
results and operating results.  Management  believes that its corporate expenses
increase  as a result  of  additional  regulatory  requirements  that  have been
enacted by the Securities  and Exchange  Commission  (SEC).  The Company will be
required to comply with  additional  governance and financial  regulations  that
will likely result in additional corporate expenses.  Corporate expenses for the
nine months ended  September 30, 2005 totaled  $490,941,  which  include  legal,
accounting and  regulatory  expenses as compared to $486,908 for the nine months
ended September 30, 2004.

Interest and financing costs increased by 6% to $1,141,850 at September 30, 2005
as compared to  $1,077,614  at September  30,  2004.  Management  believes  that
financing  costs were increased as a result of revenue  growth.  As a result the
Company was required to utilize its line of credit to support account receivable
and inventory  growth.  Although the working  capital needed to support  revenue
growth is directly  related to the growth in accounts  receivable and inventory,
the Company has invested in capital  assets,  such as warehousing  and trucks to
support the growth of the business. (see Liquidity and Capital Resources).

In order to fully understand the Company's results a discussion of the Company's
segments and their respective results follows;

B2B OPERATIONS

The Company's B2B operations consist of two operating businesses,  PHS Group and
Proset Hair Systems. PHS Group distributes Grocery and HBA products to retailers
and  wholesalers  predominately  located in the  Northeastern  United States and
Canada. PHS is the largest subsidiary of the Company and represents about 95% of
the overall  company sales.  PHS's core sales base remains the  distribution  of
nationally  branded consumer products in the grocery and health and beauty (HBA)
sectors.  PHS has positioned itself as a distributor for major  manufacturers as
opposed to a full line wholesaler. A full line wholesaler has the responsibility
of servicing  the entire  needs of a retail  operation,  where as a  distributor
caters to specific  merchandising  categories.  As a result, PHS is able to plan
the needs of its  customers  directly  from the  source  of  supply  and in turn
increase sales to its customers  through this unique focus.  PHS concentrates on
the fastest moving promotional items and uses logistics and distribution savings
to streamline and reduce its sale prices. The second business segment within the
company's B2B sector is Proset Hair Systems (Proset).  Proset  distributes Salon
Hair  care  products  to  wholesalers,   distributors,  chain  drug  stores  and
supermarkets in the Northeastern part of the United States.

                                       17



PHS SEGMENT INFORMATION OF OPERATING BUSINESSES

                                             B2B               CHANGE
NINE MONTHS ENDED 9/30/05
Revenue                                   45,523,173           29.60%
Gross Profit                               2,688,644           38.14%
SG&A                                       1,546,787           29.33%
   Operating profit (loss)                 1,133,055           51.84%
Net profit (loss)                            168,651         1073.62%
Interest and financing expenses              951,384           21.21%
NINE MONTHS ENDED 9/30/04
Revenue                                   35,125,961
Gross Profit                               1,946,284
SG&A                                       1,195,969
Operating profit (loss)                      746,236
Net profit (loss)                            (17,322)
Interest and financing expenses              784,926

PHS  increased  its  revenues  by 30% to $45.5  million  for nine  months  ended
September  30,  2005 as compared  to $35.1  million  for the nine  months  ended
September  30,  2004.  The  increase  in PHS  business  is  attributable  to the
utilization  of additional  vendors,  development  of a wholesale  operation and
expansion of the Canadian distribution business in Ontario,  Canada. The Company
also  benefited  from  increases in the vendor  allowances  it receives from its
vendors,  thereby providing its customers with additional discounts. The overall
gross profit  percentage  increased from 5.5% to 5.9%. Gross profit increased by
38% to  $2,688,644  for the nine months ended  September 30, 2005 as compared to
$1,946,284  for the nine months ended  September  30, 2004.  In 2005 several PHS
vendors created special  packaging with promotional  pricing that enabled PHS to
widen its  margin.  As an  example,  special  packaging  was created for Nyquil,
Marcal paper,  Clorox displays as well as Herbal essence  shampoos among others,
with unique retail display features,  that PHS has been able to strongly promote
during FY 2005 as opposed to marketing those products for normal  replenishment.
Promotional  displays  allow  PHS to sell  better  mixes of  product  as well as
introduce new items in combination with regularly  stocked items. As long as the
Company maintains or expands its vendor relationships,  management believes that
it should improve its operating  results.  However,  the Company is dependent on
promotional allowances and any material changes to manufacture's allowances will
have a material adverse effect to the Company's  operating  results.  Net profit
improved from a loss of $17,322 for the nine months ended  September 20, 2004 to
a profit of $168,651 for the nine months ended September 30, 2005.

                                       18



PROSET SEGMENT INFORMATION OF OPERATING BUSINESSES

                                                   Salon
                                                  Products           CHANGE
NINE MONTHS ENDED 9/30/05
Revenue                                            985,102          -69.67%
Gross Profit                                        32,310          -92.86%
SG&A                                               212,016           -3.13%
   Operating profit (loss)                        (317,271)        -531.59%
Net profit (loss)                                 (372,743)        -247.15%
Interest and financing expenses                     51,981          -71.01%
NINE MONTHS ENDED 9/30/04
Revenue                                          3,248,172
Gross Profit                                       452,435
SG&A                                               218,858
Operating profit (loss)                             73,512
Net profit (loss)                                 (107,373)
Interest and financing expenses                    179,303

Proset revenues decreased by 70% for the nine months ended September 30, 2005 as
compared to the nine months ended September 30, 2004.  Gross profit decreased by
93% to $32,310  for the nine  months  ended  September  30,  2005 as compared to
$452,435 for the nine months ended  September 30, 2004. SG&A decreased by 3% for
the nine months ended September 30, 2005.  Management has been disappointed with
Proset's  operation  for the nine months  ended  September  30,  2005.  Proset's
backlog of orders has not  materialized  and as a result the results  were below
expectations.  Proset's  management believes that the delay in order flow should
be  corrected,  but there is no assurance  that it will.  Results of  operations
would have been improved if Proset's business  expectations  were  materialized.
Proset  represented  about  2% of  sales  for the  period,  but  it's  net  loss
represented 27% of the overall net loss of the Company.

                                       19



B2C SEGMENT INFORMATION OF OPERATING BUSINESSES

                                                    B2C               CHANGE
NINE MONTHS ENDED 9/30/05
Revenue                                          1,439,198           -7.35%
Gross Profit                                       436,786            4.94%
SG&A                                               613,412           -8.78%
   Operating profit (loss)                        (292,282)         -18.55%
Net profit (loss)                                 (301,148)         -27.16%
Interest and financing expenses                          -         -100.00%
NINE MONTHS ENDED 9/30/04
Revenue                                          1,553,374
Gross Profit                                       416,240
SG&A                                               672,480
Operating profit loss                             (358,846)
Net profit (loss)                                 (413,417)
Interest and financing expenses                     38,250

The Company's B2C segment includes three businesses, which include Cigars Around
the World, CigarGold and BeautyBuys.  Cigars Around the World (CAW) was acquired
in June of 2003. CAW sells premium cigars to Hotels,  Restaurants,  Casinos, PGA
Clubs and other leisure related destinations. CAW sells its cigars in customized
retail  displayed  humidors.  CAW also has its own retail  website that operates
under the name www.CigarsAroundTheWorld.com. The displays range from counter top
humidors to Walled Display units.  CigarGold (CG) is the Company's  cigar online
unit. CG sells premium cigars online to retail  customers  throughout the United
States. It has a selection of over 1000 products,  which include brand-name hand
made premium cigars and cigar  accessories.  CigarGold operates under the domain
names: www.CigarGold.com,  www.NetCigar.com,  and www.GoldCigar.com.  The online
unit also operates www.BeautyBuys.com.  BeautyBuys.com sells salon hair products
to the retail  consumer.  Previously  the  operation  also sold  fragrances  and
cosmetics to retail customers. However, the Company decided in 2003 to limit its
selection to salon hair care products, since those items are already carried and
stocked within its wholesale salon operation, Proset Hair Systems.

Revenues in the Company's B2C operation for nine months ended September 30, 2005
were  $1,439,198 as compared to $1,553,374  for the nine months ended  September
30, 2004. CAW on a current  operating basis represents  approximately 59% of B2C
revenues for the nine months ended September 30, 2005. Gross profit for the nine
months  ended  September  30, 2005 was  $436,786 as compared to $416,240 for the
nine months ended  September  30,  2004.  The table above  provides  comparative
details for the Company's B2C operation.  CAW is operating  profitably,  but the
logistical  support in Miami Florida is consuming  the  segment's  resources and
thereby not  allowing it to show a profit at these sales  levels.  The  customer
metrics for this segment are very strong. The segment has over 20,000 customers,
generates an average  order of $100,  has over a 50% repeat rate and generates a
99%  fulfillment  rate,  which  the  Company  gauges  is  far in  excess  of its
competition.  The Company  believes that  building its B2C segment  brands along
with the popularity of Bill Rancic,  the winner of the NBC show "The Apprentice"
should bring this segment to effective critical mass.


                                       20



                   CONSOLIDATED RESULTS OF OPERATIONS FOR THE
                      THREE MONTHS ENDED SEPTEMBER 30, 2005
            AS COMPARED TO THE THREE MONTHS ENDED SEPTEMBER 30, 2004.

SUMMARY OF OPERATING SEGMENTS AND SUMMARY OF CONSOLIDATED RESULTS OF OPERATIONS



                                                                                              

                                                           OPERATING                  OPERATING AND
                                                            SEGMENTS                CORPORATE SEGMENTS

THREE MONTHS ENDED 9/30/05
Revenue                                                   17,122,629       24.44%      17,122,629         24.44%
Gross Profit                                               1,169,966       -9.95%       1,169,966         -9.95%
SG&A                                                         817,887       11.28%       1,019,493         16.46%
   Operating profit (loss)                                   264,846      -42.98%          26,924        -89.81%
Net loss attributable to Common Stockholders                 (78,646)    -192.95%        (396,272)      -132.79%
Net income (loss) per common  share                            (0.01)                       (0.09)
Interest and financing expenses                              332,921      -14.35%         395,438         -7.58%
THREE MONTHS ENDED 9/30/04
Revenue                                                   13,759,995                   13,759,995
Gross Profit                                               1,299,230                    1,299,230
SG&A                                                         734,998                      875,235
Operating profit (loss)                                      464,448                      264,256
Net profit (loss) attributable to Common Stockholders         84,611                     (170,230)
Net income (loss) per common  share                             0.04                        (0.08)
Interest and financing expenses                              388,700                     427,848



Revenues  increased by 24.4% to $17,122,629 for the three months ended September
30, 2005 as compared to  $13,759,995  for the three months ended  September  30,
2004. B2B operations  represented  95% of revenues and 83% of gross profit.  The
Company's grocery operation continued to develop additional vendor relationships
in the grocery and HBA businesses as well as expand its sales in Canada.

Gross profit for the three months ended  September  30, 2005 was  $1,169,966  as
compared to $1,299,230 for the three months ended September 30, 2004, a decrease
of 10%. The following segment analysis will further define the components, which
caused the decrease in operating gross profit.  Gross profit decreased primarily
due to the operating  performance of Proset.  Proset's gross profit decreased by
$185,000 for the period,  which was cause for the 10% reduction in overall gross
profit for the period.

Selling  General and  Administrative  expenses  (SG&A)  increased by 16.5% while
revenues  increased by 24.4% for the three months  ended  September  30, 2005 as
compared to the three months ended  September 30, 2004. The Company  streamlined
its operations by  centralizing  all  administrative  functions at its corporate
offices,  reduced staff in its Proset operation through outsourcing,  while also
reducing  the costs  involved in retail  sales.  The largest  subsidiary  of the
Company,  PHS Group increased its SG&A expenses by 22% to $516,347 for the three
months  ended  September  30, 2005 as compared to $423,030  for the three months
ended September 30, 2004. The increase in SG&A for PHS group was caused by a 39%
increase in revenues.  PHS incurs  variable  expenses in connection with selling
costs as well as its promotional  expenses.  As revenues rise sales  commissions
and certain operating expenses resulting from sales increase commensurately.

                                       21



The net loss attributable to Common Stockholders of the Company was $396,272 for
the three months ended September 30, 2005 as compared to a net loss attributable
to Common  Stockholders  of $170,230 for the three months  ended  September  30,
2004. A material factor that affected the Company's costs,  thereby resulting in
the loss was  continued  high  financing  costs  required  to finance  increased
inventory,  and accounts receivable,  as well as warehouse operations.  Proset's
loss of $141,029 also  contributed to the Company's  quarterly  loss.  Corporate
expenses  such  as  legal,  accounting,   and  regulatory  costs  represent  the
difference  between the Company's  consolidated  results and operating  results.
Management  believes  that  its  corporate  expenses  increase  as a  result  of
additional regulatory  requirements that have been enacted by the Securities and
Exchange  Commission  (SEC).  The  Company  will  be  required  to  comply  with
additional  governance  and  financial  regulations  that will likely  result in
additional  corporate  expenses.  Corporate  expenses for the three months ended
September  30, 2005  totaled  $201,606,  which  include  legal,  accounting  and
regulatory  expenses  as  compared  to  $140,237,  for the  three  months  ended
September 30, 2004.

Interest and financing costs decreased by 7.6% to $395,438 at September 30, 2005
as compared to $427,848 at September 30, 2004. Additional capital, together with
faster receivable turnover, reduced the Company's financing costs.

In order to fully understand the Company' results a discussion of the Company's
segments and their respective results follows;

B2B OPERATIONS

The Company's B2B operations consist of two operating businesses,  PHS Group and
Proset Hair Systems. PHS Group distributes Grocery and HBA products to retailers
and  wholesalers  predominately  located in the  Northeastern  United States and
Canada. PHS is the largest subsidiary of the Company and represents about 93% of
the overall  company sales.  PHS's core sales base remains the  distribution  of
nationally  branded consumer products in the grocery and health and beauty (HBA)
sectors.  PHS has positioned itself as a distributor for major  manufacturers as
opposed to a full line wholesaler. A full line wholesaler has the responsibility
of servicing  the entire  needs of a retail  operation,  where as a  distributor
caters to specific  merchandising  categories.  As a result, PHS is able to plan
the needs of its  customers  directly  from the  source  of  supply  and in turn
increase sales to its customers  through this unique focus.  PHS concentrates on
the fastest moving promotional items and uses logistics and distribution savings
to streamline and reduce its sale prices. The second business segment within the
company's B2B sector is Proset Hair Systems (Proset).  Proset  distributes Salon
Hair  care  products  to  wholesalers,   distributors,  chain  drug  stores  and
supermarkets in the Northeastern part of the United States.

                                       22



PHS SEGMENT INFORMATION OF OPERATING BUSINESSES


                                                  B2B             CHANGE
THREE MONTHS ENDED 9/30/05
Revenue                                      16,342,845           39.30%
Gross Profit                                    998,246            4.86%
SG&A                                            516,347           22.06%
   Operating profit (loss)                      478,965           -9.02%
Net profit (loss)                               159,651          -34.09%
Interest and financing expenses                 314,324            3.55%
THREE MONTHS ENDED 9/30/04
Revenue                                      11,732,159
Gross Profit                                    951,985
SG&A                                            423,030
Operating profit (loss)                         526,448
Net profit (loss)                               242,240
Interest and financing expenses                 303,539

PHS  increased  its  revenues  by 39% to $16.3  million for three  months  ended
September  30,  2005 as compared to $11.7  million  for the three  months  ended
September  30,  2004.  The  increase  in PHS  business  is  attributable  to the
utilization  of additional  vendors,  development  of a wholesale  operation and
expansion of the Canadian distribution business in Ontario,  Canada. The Company
also  benefited  from  increases in the vendor  allowances  it receives from its
vendors,  thereby providing its customers with additional discounts. The overall
gross profit  percentage  decreased from 8.1% to 6.1%. Gross profit increased by
5% to $998,246  for the three  months  ended  September  30, 2005 as compared to
$951,985  for the three  months ended  September  30, 2004.  In 2005 several PHS
vendors created special  packaging with promotional  pricing that enabled PHS to
widen its  margin.  As an  example,  special  packaging  was created for Nyquil,
Marcal paper,  Clorox displays as well as Herbal essence  shampoos among others,
with unique retail display features,  that PHS has been able to strongly promote
during FY 2005 as opposed to marketing those products for normal  replenishment.
Promotional  displays  allow  PHS to sell  better  mixes of  product  as well as
introduce new items in combination with regularly  stocked items. As long as the
Company maintains or expands its vendor relationships,  management believes that
is should improve its operating  results.  Net profit was $159,651 for the three
months  ended  September  30, 2005 as  compared to a profit of $242,240  for the
three months ended September 30, 2005.

                                       23



PROSET SEGMENT INFORMATION OF OPERATING BUSINESSES

                                                       Salon
                                                     Products           CHANGE
THREE MONTHS ENDED 9/30/05
Revenue                                               258,195          -82.15%
Gross Profit                                            2,016          -98.93%
SG&A                                                   75,902           -6.94%
   Operating profit (loss)                           (119,741)        -327.47%
Net profit (loss)                                    (141,029)        -601.57%
Interest and financing expenses                        18,597          -74.32%

THREE MONTHS ENDED 9/30/2004
Revenue                                             1,446,351
Gross Profit                                          187,557
SG&A                                                   81,561
   Operating profit (loss)                             52,641
Net profit (loss)                                     (20,102)
Interest and financing expenses                        72,411

Proset  revenues  decreased by 82% for the three months ended September 30, 2005
as compared to the three months ended September 30, 2004. Proset has transferred
its business model from retail services to wholesale distribution.  Gross profit
decreased  by 99% to $2,016 for the three  months  ended  September  30, 2005 as
compared to $187,557 for the three months ended  September 30, 2004. At the same
time SG&A  decreased by 7% to $75,902 for the third quarter of 2005.  Management
has been  disappointed  with  Proset's  operation  for the  three  months  ended
September  30,2005.  Proset's  backlog of orders has not  materialized  and as a
result the results were below  expectations.  Proset's  management believes that
the delay in order flow should be corrected,  but there is no assurance  that it
will.  Results of  operations  would have been  improved  if  Proset's  business
expectations  were  materialized.  Proset  represented about 2% of sales for the
period, but its net loss represented 36% of the overall net loss of the Company.

                                       24




B2C SEGMENT INFORMATION OF OPERATING BUSINESSES

                                                    B2C               CHANGE

THREE MONTHS ENDED 9/30/05
Revenue                                            521,589          -10.30%
Gross Profit                                       169,704            6.27%
SG&A                                               225,638           -2.07%
   Operating profit loss                           (94,378)         -17.68%
Net profit (loss)                                  (97,268)         -29.27%
Interest and financing expenses                          -         -100.00%

THREE MONTHS ENDED 9/30/2004
Revenue                                            581,485
Gross Profit                                       159,688
SG&A                                               230,407
   Operating profit loss                          (114,641)
Net profit (loss)                                 (137,527)
Interest and financing expenses                    12,750

The Company's B2C segment includes three businesses, which include Cigars Around
the World, CigarGold and BeautyBuys.  Cigars Around the World (CAW) was acquired
in June of 2003. CAW sells premium cigars to Hotels,  Restaurants,  Casinos, PGA
Clubs and other  leisure  related  destinations.  CAW sells its  cigars  through
customized retail displayed  humidors.  CAW also has its own retail website that
operates  under the name  www.CigarsAroundTheWorld.com.  The displays range from
counter top humidors to Walled  Display  units.  CigarGold (CG) is the Company's
cigar online unit. CG sells premium cigars online to retail customers throughout
the United  States.  It has a selection  of over 1000  products,  which  include
brand-name hand made premium cigars and cigar  accessories.  CigarGold  operates
under   the   domain    names:    www.CigarGold.com,    www.NetCigar.com,    and
www.GoldCigar.com.   The   online   unit   also   operates   www.BeautyBuys.com.
BeautyBuys.com sells salon hair products to the retail consumer.  Previously the
operation also sold fragrances and cosmetics to retail customers.  However,  the
Company  decided in 2003 to limit its  selection  to salon  hair care  products,
since those items are already  carried and stocked  within its  wholesale  salon
operation, Proset Hair Systems.

Revenues in the Company's  B2C  operation  for three months ended  September 30,
2005 were $521,589 as compared to $581,485 for the three months ended  September
30, 2004. CAW on a current  operating basis represents  approximately 62% of B2C
revenues  for the three months ended  September  30, 2005.  Gross profit for the
three months ended  September  30, 2005 was $169,704 as compared to $159,688 for
the three months ended September 30, 2004. The table above provides  comparative
details for the Company's B2C operation.  CAW is operating  profitably,  but the
logistical  support in Miami  Florida is consuming  the segments  resources  and
thereby not  allowing it to show a profit at these sales  levels.  The  customer
metrics for this segment are very strong. The segment has over 20,000 customers,
generates an average  order of $100,  has over a 50% repeat rate and generates a
99% fulfillment  rate, far in excess of its  competition.  The Company  believes
that building its B2C segment  brands along with the  popularity of Bill Rancic,
the  winner  of the NBC show "The  Apprentice"  should  bring  this  segment  to
effective critical mass.

                                       25



                         LIQUIDITY AND CAPITAL RESOURCES

The Company's predominant need for working capital is to finance its Receivables
and  Inventory  levels.  In order to finance  its  requirements  the Company has
relied on secured debt financings,  trade  financing,  equity based financing as
well as its cash flow from operations. The Company's major lender, International
Investment  Group  Trade  Opportunities  Fund  (IIG),  provides  receivable  and
inventory  financing to its three operating segments.  In addition,  most of the
Company's major vendors  provide trade credit for purchases  ranging from COD to
30  days.  One  vendor  to the  Company  represents  over  37% of the  Company's
purchases.  Loss of this  vendor  would  have a material  adverse  effect on the
Company's  operations.  Working capital  increased 333% at September 30,2005 and
totaled  approximately  $4.9 million,  an increase of $3,747,000  from 2004. The
Company's  operations  require  financing  of  inventory  and  receivables.  IIG
provides  the  Company's  operating  subsidiaries  a  facility  that  allows for
borrowings of up to 85% against  eligible  accounts  receivables and 50% against
eligible  inventory  and orders in transit  up to a limit of $6  million.  It is
important to note that as the borrowings  increase from IIG,  commensurate  with
increased revenues and additional need for inventory, additional capital will be
needed to  support  the  borrowing  base with IIG.  Therefore  as the  financial
leverage of the Company  increases,  additional capital is needed to support the
Company's   growth.   The  Company  turns  its  overall   inventory  on  average
approximately every 17 days; its receivables average 38 days of collections (the
turn is computed on ending balances).

September 30,                                  2005               2004

Working Capital                                 $ 4,872,833       $ 1,125,907
Assets                                           17,705,599        16,094,200
Liabilities                                       9,777,171        13,529,591
Equity                                            7,928,428         2,564,609
Line of Credit Facility                           5,191,534         8,182,005
Receivable turnover (days)                               38                60
Inventory Turnover (days)                                17                15
Tangible Assets                                  16,056,092        14,222,381

The Company has a revolving  loan and security  agreement with IIG for financing
its  operations.  The line of credit  under  the loan  allows  borrowings  up to
$6,000,000 for accounts receivable,  orders in transit, and inventory based upon
a borrowing base formula.  The Company's  agreement  expired with IIG on May 31,
2005.  Currently,  the  Company is  operating  under the terms of its  extension
agreement and IIG has allowed the Company to operate under such terms without an
extension  agreement.  The Company is seeking to refinance its secured financing
needs through other Asset Based Lenders.  There is no assurance that the Company
will be successful  and it may need to continue to incur high  financing  costs.
Management believes that its IIG facility has enabled the Company to achieve its
recent growth. By providing  financing on all of the Company's  tangible assets,
the  Company  has been able to expand  its sales  through  receivable  order and
inventory  financing  support.  In addition  IIG  provides  the  Company  with a
financing option in Canada,  borrowing against  anticipated vendor allowances as
well as securing product through sales order financing. Management believes that
to achieve profitable operations,  financing costs must be reduced. By improving
its operating  results,  management  believes that it can generate positive cash
flow,  assuming  financing  costs  can  be  reduced.  However,  there  can be no
assurance  that the Company  will  reduce its  financing  costs,  so that it can
improve its operating  results.  Failure to reduce  financing costs will inhibit
the Company's  growth.  Management  believes that its current capital  structure
needs to be improved in order to secure a profitable operation.

                                       26



In March 2005 certain shareholders of ITT converted $236,354 of debt into 94,542
shares of common stock.

In March 2005, the Company converted  $525,000 of debt which Laurus Master Funds
("Laurus")  into 150,000 shares of common stock. On January 25, 2005 the Company
completed a  financing  with  Laurus  Master  Funds  ("Laurus").  The  financing
consisted of a $500,000 secured convertible  debenture that converts into common
stock under certain conditions at $3.00 per share as amended, or matures January
25,  2008.  The  debenture  provides  for monthly  payments of  $16,666.67  plus
interest,  commencing August 1, 2005. The Company repaid $33,333 of this debt at
September 30, 2005. In addition,  Laurus was issued 33,333 warrants  exercisable
at $3.50 per share.  The Company's  common stock quoted market price at the date
of closing  was $2.52 per share.  The  debenture  has a  three-year  term with a
coupon rate of prime plus 3%.

On June 21, 2005,  the Company  completed a financing  with Laurus  Master Funds
("Laurus").  The financing consisted of a $500,000 secured convertible debenture
that converts into common stock under certain  conditions at $3.00 per share and
matures on June 21, 2008. The financing provides Laurus with registration rights
for common  shares it is issued under  conversion.  The  debenture  provides for
monthly  payments of $16,666.67 plus interest,  commencing  December 1, 2005. In
addition, Laurus was issued 33,333 warrants exercisable at $3.50 per shares. The
Company's  common stock quoted market price at the date of closing was $2.15 per
share. The debenture has a three-year term with a coupon rate of prime plus 3%.

In April and June 2005 the Company converted $207,500 of debt of IIG into 85,218
shares of common  stock.  In the third  quarter of 2005,  the Company  converted
$585,000 of debt of IIG into 248,400  shares of common stock.  In April 2005 the
Company  increased  its 9% secured  notes by  $500,000.  In May 2005 the Company
increased its 9% secured  notes by $100,000.  As the Company grows it intends to
raise additional  capital to accommodate its growth plans however,  there can be
no assurance that additional capital can be attained.

In March 2005, the Company designated 250,000 shares of Class B Preferred stock,
par value $.001 per share to be designated as Class B, Series B Preferred Stock.
On July 22,  2005,  the Company  completed  an  $800,000  private  placement  of
Preferred Stock and Common Stock consisting of 80,000 shares of Series B Class B
Preferred  Stock and 88,000  shares of restricted  Common Stock.  The holders of
Class B Series B Preferred  Stock have no voting  rights with respect to general
corporate matters.  The holders of Class B Series B Preferred Stock are entitled
to receive dividends at the annual rate of $.80 per share per annum. The Company
may, as its option,  at any time in whole,  or from time to time in part, out of
earned funds of the Corporation, redeem the Class B, Series B Preferred Stock on
any date set by the Board of Directors,  at $10.00 per share plus, in each case,
an amount equal to all  dividends of Class B, Series B Preferred  Stock  accrued
and unpaid thereon,  pro rata to the date of redemption.  If however, as to each
share of Class B, Series B Preferred Stock  outstanding,  if not redeemed by the
Company  within 2 years of the  issuance of such  shares,  the  Company  will be
obligated  to issue to the then  holder of record of such  outstanding  Class B,
Series B Preferred  Stock,  half a share of the  Company's  unissued  restricted
Common  Stock per share of Class B, Series B Preferred  Stock for each year that
said share is not redeemed.

Management  believes that continued  cost  containment,  improved  financial and
operating  controls,  debt reduction,  and a focused sales and marketing  effort
should  provide  sufficient  cash flow from  operations in the near term and the
Company is working toward  reliance on such financial  sources and attributes to
cover its cash flow requirements but achievement of these goals,  however,  will
likely  continue to be  dependent  upon the  Company's  attainment  of increased
revenues,  improved  operating costs,  reduced  financing cost and trade support
levels that are consistent with management's  plans. Such operating  performance
will be subject to financial, economic and other factors beyond its control, and
there can be no assurance  that the  Company's  goals will be  achieved.  In the
interim while such goals are being pursued achievement of positive cash flow has
been reliant on equity and debt financing,  including the Company's  exchange of
notes payable for common shares and its issuance of further common and preferred
stock in private  placements  and the  Company is hopeful  that the market  will
continue to recognize the Company's  stature so that such financing  method will
continue to be available in the future because, at least in the near future, the
Company is likely to continue to use such  financing  opportunities  to maintain
adequate cash flow.

Expected  interest  payments on notes payable for the period ended September 30,
are as follows:

September 30, 2006    September 30, 2007    September 30, 2008         Total
$259,000              $142,000              $51,000                    $452,000

Variable interest rate on notes of $1,341,666 was 9.75%.  Variable interest rate
on note of $795,531 was 6.75%.

                                       27



CRITICAL ACCOUNTING POLICIES.

The discussion and analysis of the Company's  financial condition and results of
operations are based upon its financial statements,  which have been prepared in
accordance with generally accepted  accounting  principles in the United States.
The preparation of financial  statements  requires  management to make estimates
and disclosures on the date of the financial  statements.  On an on going basis,
management    evaluates   its   estimates.    Management   uses    authoritative
pronouncements,  historical  experience  and other  assumptions as the basis for
making judgments.  Actual results could differ from those estimates.  Management
believes  that  the  following  critical  accounting  policies  affect  its more
significant  judgments  and  estimates  in  the  preparation  of  the  Company's
financial statements.

ACCOUNTS RECEIVABLE/ALLOWANCE FOR DOUBTFUL ACCOUNTS.

The  Company's  accounts  receivable  are due  from  businesses  engaged  in the
distribution  of grocery,  health and beauty  products as well as from consumers
who purchase  health and beauty  products and premium  handmade  cigars from the
Company's  Web sites.  Credit is extended  based on  evaluation  of a customers'
financial  condition  and,  generally,  collateral  is  not  required.  Accounts
receivable  are due  within  10 - 60 days and are  stated  at  amounts  due from
customers net of an allowance for doubtful accounts. Accounts outstanding longer
than the contractual  payment terms are considered past due.  Estimates are used
in  determining  the  allowance  for doubtful  accounts  based on the  Company's
historical  collections   experience,   current  trends,  credit  policy  and  a
percentage of its accounts  receivable by aging category.  In determining  these
percentages,  the Company looks at historical write-offs of its receivables. The
Company also looks at the credit quality of its customer base as well as changes
in its credit  policies.  The  Company  continuously  monitors  collections  and
payments from its  customers.  The Company writes off accounts  receivable  when
they  become   uncollectible,   and  payments   subsequently  received  on  such
receivables are credited to the allowance for doubtful  accounts.  Although risk
management practices and methodologies are utilized to determine the adequacy of
the  allowance,  it is possible  that the accuracy of the  estimation  allowance
process could be materially impacted by different judgments as to collectibility
based on the  information  considered  and further  deterioration  of  accounts.

VALUATION OF DEFERRED TAX ASSETS.

Deferred tax assets and liabilities  represent temporary differences between the
basis of  assets  and  liabilities  for  financial  reporting  purposes  and tax
purposes.  Deferred tax assets are primarily  comprised of reserves,  which have
been deducted for financial statement  purposes,  but have not been deducted for
income tax purposes as well as net operating  loss carry  forwards.  The Company
annually reviews the deferred tax asset accounts to determine if is appears more
likely  than  not that the  deferred  tax  assets  will be  fully  realized.  At
September  30, 2005,  the Company has  established a full  valuation  allowance.

VALUATION OF LONG-LIVED ASSETS.

The Company reviews its long-lived  assets  periodically to determine  potential
impairment by comparing the carrying  value of the assets with expected net cash
flows  expected to be provided by the  operating  activities  of the business or
related  products.  Should the sum of the expected future net cash flows be less
than the carrying value, the Company would determine  whether an impairment loss
should be  recognized.  An  impairment  loss would be measured by comparing  the
amount  by  which  the  carrying  value  exceeds  the fair  value of the  Asset.
Long-lived  assets and intangible  assets are reviewed for  impairment  whenever
events or  changes  in  circumstances  indicate  the  carrying  value may not be
recoverable.  Impairment  is measured by  comparing  the  carrying  value of the
long-lived  assets to the estimated  undiscounted  future cash flows expected to
result  from use of the assets  and their  ultimate  disposition.  To the extent
impairment has occurred,  the carrying amount of the asset would be written down
to an amount to reflect the fair value of the asset.

                                       28



SEASONALITY

Sales by PHS Group and Proset usually peak at the end of the a calendar quarter,
when the Company's  suppliers offer  promotions which lower prices and, in turn,
the Company is able to lower its prices and  increase  sales  volume.  Suppliers
tend to promote at  quarterly  end and as a result  reduced  products  costs may
increase sales. In particular,  the second and first quarters are usually better
operating  quarters.  Sales of beauty care products and fragrances increase over
traditional gift giving holidays such as Christmas,  Mother's Day, Father's Day,
and Valentine's Day.

Cigar product sales also increase  during  holiday  periods and summer months as
well as around special sporting events.

INFLATION

The Company  believes  that  inflation,  under certain  circumstances,  could be
beneficial  to the  Company's  major  business,  PHS  Group.  When  inflationary
pressures  drive product costs up, the Company's  customers  sometimes  purchase
greater  quantities of product to expand their  inventories  to protect  against
further pricing  increases.  This enables the Company to sell greater quantities
of products that are sensitive to inflationary pressures.

However,  inflationary  pressures  frequently increase interest rates. Since the
Company is dependent on financing,  any increase in interest rates will increase
the Company's credit costs, thereby reducing its profits.

                                       29



              FORWARD LOOKING INFORMATION AND CAUTIONARY STATEMENTS

Other than the factual matters set forth herein, the matters and items set forth
in  this  report  are   forward-looking   statements   that  involve  risks  and
uncertainties.  The  Company's  actual  results may differ  materially  from the
results discussed in the forward-looking statements.  These statements relate to
future events or the Company's future financial performance and include, but are
not limited to, statements concerning:

     The  anticipated   benefits  and  risks  of  the  Company's  key  strategic
     partnerships, business relationships and acquisitions;

     The Company's ability to attract and retain customers;

     The anticipated  benefits and risks associated with the Company's  business
     strategy,  including  those relating to its  distribution  and  fulfillment
     strategy and its current and future product and service offerings;

     The Company's future  operating  results and the future value of its common
     stock;

     The anticipated  size or trends of the market segments in which the Company
     competes and the anticipated competition in those markets;

     Potential government regulation; and

     The Company's  future capital  requirements  and its ability to satisfy its
     capital needs.

Furthermore,  in some cases,  you can  identify  forward-looking  statements  by
terminology such as may, will, could, should, expect, plan, intend,  anticipate,
believe, estimate, predict, potential or continue, the negative of such terms or
other  comparable  terminology.  These statements are only  predictions.  Actual
events  or  results  may  differ  materially.  Factors  that  could  cause  such
differences  include,  but are not limited to, those identified herein and other
risks included from time to time in the Company's other  Securities and Exchange
Commission  ("SEC")  reports and press  releases,  copies of which are available
from the Company upon request.

Although  the  Company   believes  that  the   expectations   reflected  in  the
forward-looking  statements are reasonable,  it cannot guarantee future results,
levels of activity, performance or achievements. Moreover the Company assumes no
responsibility  for  the  accuracy  and  completeness  of  the   forward-looking
statements  to conform such  statements  to actual  results or to changes in its
expectations.

In addition  to the other  information  in this Form 10-Q,  the  following  risk
factors  should be  carefully  considered  in  evaluating  the Company  business
because these factors may have a significant  impact on the Company's  business,
operating  results  and  financial  condition.  As a result of the risk  factors
discussed  below and elsewhere in this Form 10-Q and the risks  discussed in the
Company's other SEC filings,  actual results could differ  materially from those
projected in any forward-looking statements.

1. THE COMPANY HAS INCURRED OPERATING LOSSES.

The Company has a long history of operating  losses. To date, a large portion of
the Company's  expenses have been financed  through capital raising  activities.
Although  the Company has  narrowed  its losses,  it still  continues  to report
operating  deficits  as opposed to  profits.  A large  portion of the  Company's
historical  losses are a direct  result of fees and  expenses  paid for in stock
and/or other working capital  financing.  Due to a pattern of historical losses,
there is no assurance  that further  financing  will not be needed for operating
purposes.

                                       30



2. INTERNET

The internet  environment is still  relatively new to business and is subject to
inherent risks as in any new developing  business  including rapidly  developing
technology  with which to attempt to keep pace and level of acceptance and level
of consumer knowledge regarding its use.

3. DEPENDENCE ON PUBLIC TRENDS.

The  Company's   business  is  subject  to  the  effects  of  changing  customer
preferences  and the  economy,  both of which are  difficult to predict and over
which the Company has no control.  A change in either consumer  preferences or a
downturn in the economy may affect the Company's business prospects.

4. POTENTIAL PRODUCT LIABILITY.

As a  participant  in  the  distribution  chain  between  the  manufacturer  and
consumer,  the  Company  would  likely be named as a  defendant  in any  product
liability  action  brought by a consumer.  To date, no claims have been asserted
against the Company for product liability;  there can be no assurance,  however,
that such claims will not arise in the future. Currently, the Company does carry
product liability  insurance.  In the event that any products liability claim is
not fully funded by insurance,  and if the Company is unable to recover  damages
from the  manufacturer  or supplier of the product that caused such injury,  the
Company may be required to pay some or all of such claim from its own funds. Any
such payment could have a material adverse impact on the Company.

5. RELIANCE ON COMMON CARRIERS.

Although the Company has in the last few years leased a fleet of trucks operated
by the Company to make deliveries,  the Company is still dependent, for shipping
of product purchases, on common carriers in the trucking industry.  Although the
Company uses several hundred common carriers,  the trucking  industry is subject
to strikes from time to time,  which could have material  adverse  effect on the
Company's  operations if alternative  modes of shipping are not then  available.
Additionally the trucking  industry is susceptible to various natural  disasters
which can close  transportation lanes in any given region of the country. To the
extent  common  carriers  are  prevented  from or  delayed  in  utilizing  local
transportation  lanes, the Company will likely incur higher freight costs due to
the limited  availability  of trucks during any such period that  transportation
lanes are restricted.

6. COMPETITION.

The  Company  is subject  to  competition  in all of its  various  product  sale
businesses.  While  these  industries  may be  highly  fragmented,  with  no one
distributor  dominating  the  industry,  the  Company is subject to  competitive
pressures from other distributors based on price and service and product quality
and origin.

7. LITIGATION

The  Company is  subject to legal  proceedings  and  claims  which  arise in the
ordinary  course of its business.  In the opinion of  management,  the amount of
ultimate  liability with respect to these actions  should not materially  affect
the financial position,  results of operations or cash flows of the Company, but
there can be no assurance as to this.

                                       31



8. POSSIBLE LOSS OF NASDAQ SMALL CAP LISTING.

Synergy's  qualification  for trading on the NASDAQ  Small Cap system has in the
past been  questioned,  the focus being on the market  quotes for the  Company's
stock,  the current bid price having for a time been  reduced  below the minimum
NASDAQ standard of $1 and having been below such level for an appreciable period
of  time,  as  well  as  the  Company  also  being  notified  in the  past  that
stockholders'  equity has fallen below minimum NASDAQ continued listing standard
of $2,500,000.  NASDAQ has established, and the Commission has approved, certain
maintenance  requirements,  which the  Company  must  adhere  to remain  listed,
including  the  requirement  that a stock listed in such market have a bid price
greater  than or equal to $1.00 and the  listed  Company  maintain  stockholders
equity above $2,500,000. The bid price per share for the Common Stock of Synergy
has been below $1.00 in the past and the Common Stock has remained on the NASDAQ
Small Cap System because  Synergy has complied with  alternative  criteria which
are now  eliminated  under the new rules.  If the bid price dips below $1.00 per
share, and is not brought above such level for a sustained period of time or the
Company fails to maintain stockholders' equity at a level of at least $2,500,000
the  Common  Stock  could be  delisted  from the  NASDAQ  Small Cap  System  and
thereafter  trading  would be reported in the NASDAQ's OTC Bulletin  Board or in
the "pink  sheets." (see Item  5-"Market For The  Registrant's  Common Stock and
Related  Stockholder  Matters"  contained in the Company's Annual Report on form
10K for the year ended  December 31, 2004 for a more in depth  discussion of the
Company's  current  NASDAQ  listing  status)In  the event of delisting  from the
NASDAQ  Small Cap System,  the Common  Stock would  become  subject to the rules
adopted by the Commission regulating  broker-dealer practices in connection with
transactions  in "penny  stocks",  including  what the  Company  believes  to be
stringent   disclosure   rules  very  different  from  NASDAQ  trading  practice
procedures.  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.  If the Common  Stock  became  subject to the
penny  stock  rules,  many   broker-dealers   may  be  unwilling  to  engage  in
transactions  in  the  Company's  securities  because  of the  added  disclosure
requirements,  thereby  making it more  difficult  for  purchasers of the Common
Stock to dispose of their shares.  The Company's  common stock has  historically
remained at NASDAQ  trading  levels above $1 except for limited  periods of time
and the  Company  has  achieved  and is  confident  of  maintaining  a level  of
Stockholders'  equity above $2,500,000.  Historical  stability combined with the
Company's   increasing   business   share  in  the  market  and  its  continuing
establishment as a viable force in the industries  wherein it participates gives
the Company  confidence that its  susceptibility to market  deficiencies is in a
much  lessened  state then in years past and that it can continue to achieve and
maintain NASDAQ listing compliance, but of this there can be no assurance.

9. RISKS OF BUSINESS DEVELOPMENT AND BUSINESS CONCENTRATION.

Because still the lines of product and product distribution  established for the
Company  are  relatively  new and  different  from its  historical  non-internet
product  distribution  business,  the Company's operations in these areas should
continue to be considered subject to all of the risks inherent in a new business
enterprise,  including the absence of an appreciable  operating  history and the
expense of new product  development and uncertainties on demand and logistics of
delivery and other satisfaction of customer demands. Various problems, expenses,
complications  and delays may be encountered in connection  with the development
of the  Company's  new  products  and  methods  of product  distribution.  These
expenses  must either be paid out of the proceeds of future  offerings or out of
generated  revenues  and  Company  profits and will likely be a drain on Company
capital  if  revenue  and  revenue  collection  does not keep pace with  Company
expenses.  There can be no assurance as to the continued  availability  of funds
from any of these  sources.  The Company  conducts its  business  with a limited
amount of vendors and customers.  Loss of any material  vendors or customers may
have an adverse effect on overall performance.

10. RAPIDLY CHANGING MARKET MAY IMPACT OPERATIONS.

The market for the Company's products is rapidly changing with evolving industry
standards and frequent new product  introductions.  The Company's future success
will depend in part upon its continued  ability to enhance its existing products
and  to  introduce  new  products  and  features  to  meet   changing   customer
requirements and emerging  industry  standards and to continue to have access to
such products from their sources on a pricing schedule  conducive to the Company
operating  at a profit.  The  Company  will have to  develop  and  implement  an
appropriate  marketing  strategy  for  each  of its  products.  There  can be no
assurance that the Company will successfully  complete the development of future
products or that the Company's  current or future  products will achieve  market
acceptance levels and be made available for sale by the Company conducive to the
Company's fiscal needs. Any delay or failure of these products to achieve market
acceptance  or  limits  on  their  availability  for sale by the  Company  would
adversely affect the Company's business. In addition,  there can be no assurance
that the  products  or  technologies  developed  by others  will not  render the
Company's products or technologies non-competitive or obsolete.

Management  believes actions taken and presently being taken to meet and enhance
the Company's operating and financial requirements should assure and provide the
opportunity for the Company to continue as a going concern. However,  Management
cannot predict the outcome of future  operations  and no  adjustments  have been
made to offset the outcome of this uncertainty.

                                       32



11. .EXTENSIVE AND INCREASING  REGULATION OF TOBACCO PRODUCTS AND LITIGATION MAY
IMPACT CIGAR INDUSTRY.

The tobacco industry in general has been subject to extensive  regulation at the
federal,  state and local levels. Recent trends have increased regulation of the
tobacco   industry.   Although   regulation   initially   focused  on  cigarette
manufacturers,  it has begun to have a broader impact on the industry as a whole
and may focus more directly on cigars in the future.  The increase in popularity
of cigars may likely lead to an increase in regulation  of cigars.  A variety of
bills  relating to tobacco  issues have been  introduced  in the U.S.  Congress,
including  bills that would (i) prohibit the  advertising  and  promotion of all
tobacco products or restrict or eliminate the  deductibility of such advertising
expense,  (ii) increase  labeling  requirements on tobacco  products to include,
among others things, addiction warnings and lists of additives and toxins, (iii)
shift  control of tobacco  products and  advertisements  from the Federal  Trade
Commission  (the "FTC") to the Food and Drug  Administration  (the "FDA"),  (iv)
increase  tobacco  excise  taxes and (v) require  tobacco  companies  to pay for
health care costs incurred by the federal  government in connection with tobacco
related  diseases.  There has also been recent  cooperation  between federal and
State  authorities to curtail  internet sales of tobacco products because of tax
issues  as  well  as  underage  purchase  questions.  Future  enactment  of such
proposals  or  similar  bills  may have an  adverse  effect  on the  results  of
operations or financial condition of the Company.  Although,  except for warning
labeling and smoke free facilities,  current  legislation and regulation focuses
on  cigarette  smoking  and  sales,  there is no  assurance  that  the  scope of
legislation will not be expanded in the future to encompass cigars as well.

A majority of states  restrict or prohibit  smoking in certain public places and
restrict  the  sale  of  tobacco  products  to  minors.  Local  legislative  and
regulatory bodies also have increasingly moved to curtail smoking by prohibiting
smoking in certain buildings or areas or by designating  "smoking" areas.  These
restrictions  generally do not distinguish between cigarettes and cigars.  These
restrictions  and future  restrictions  of a similar nature have and likely will
continue to have an adverse effect on the Company's sales or operations  because
of resulting  difficulty  placed upon advertising and sale of tobacco  products,
such as  restrictions  and in many cases  prohibition  of  counter  access to or
display of  premium  handmade  cigars,  and/or  decisions  by  retailers  not to
advertise for sale and in many cases to sell tobacco  products because of public
pressure to stop the selling of tobacco products.  Numerous  proposals also have
been and are being  considered  at the state and local  levels,  in  addition to
federal  regulations,  to restrict  smoking in certain public areas,  regulating
point of sale placement and promotions of tobacco products and requiring warning
labels.

Increased  cigar  consumption  and the publicity  such increase has received may
increase  the risk of  additional  regulation.  The Company  cannot  predict the
ultimate  content,  timing or effect of any  additional  regulation  of  tobacco
products by any federal,  state,  local or regulatory  body, and there can be no
assurance  that any such  legislation  or  regulation  would not have a material
adverse effect on the Company's business.

In addition numerous tobacco litigation has been commenced and may in the future
be instituted,  all of which may adversely  affect(albeit  focusing primarily on
cigarette  smoking)  cigar  consumption  and  sale and may  pressure  applicable
government  entities to institute  further and stricter  legislation to restrict
and possibly prohibit cigar sale and consumption,  any and all of which may have
an adverse affect on Company business.

Certain  states have taken action the limit the shipping of cigarettes  sold via
catalogs and the Internet.  Although cigars are not affected, the major shipping
companies  may limit  the  shipments  of  cigars  tighter  with  cigarettes.  In
addition,  certain  states have  encouraged  credit card companies not to accept
tobacco related orders for  processing.  Since tobacco sales are less then 3% of
overall  sales,  this  should not effect on GRC.  However,  should the  merchant
processors  disallow  all  tobacco  orders  processing,  it will have an adverse
affect on GRC.

12. NO DIVIDENDS LIKELY.

No dividends have been paid on the Common Stock since inception,  nor, by reason
of its current  financial  status and its contemplated  financial  requirements,
does Synergy  contemplate  or anticipate  paying any  dividends  upon its Common
Stock in the foreseeable future.

13. POTENTIAL LIABILITY FOR CONTENT ON THE COMPANY'S WEB SITE.

Because the  Company  posts  product  information  and other  content on its Web
sites, the Company faces potential liability for negligence,  copyright, patent,
trademark,  defamation,  indecency,  spamming,  viruses,  breach of security and
other claims based on the nature and content of the  materials  that the Company
posts.  Such claims  have been  brought,  and  sometimes  successfully  pressed,
against other Internet content distributors.  In addition,  the Company could be
exposed to liability with respect to the unauthorized  duplication of content or
unauthorized use of other parties'  proprietary  technology or infiltration into
the Company's system by unauthorized personnel.

                                       33



14. THE COMPANY'S NET SALES WOULD BE HARMED IF IT EXPERIENCES SIGNIFICANT CREDIT
CARD FRAUD.

A failure to adequately  control  fraudulent credit card transactions would harm
the  Company's  net sales and  results of  operations  because it does not carry
insurance  against such risk.  Under current credit card practices,  the Company
may be held liable for  fraudulent  credit card  transactions  where it does not
obtain a cardholder's signature, a frequent practice in internet sales.

15. THE  COMPANY  DEPENDS ON  CONTINUED  USE OF THE  INTERNET  AND GROWTH OF THE
ONLINE PRODUCT PURCHASE MARKET.

The Company's future revenues and profits, if any, substantially depend upon the
widespread acceptance and use of the internet as an effective medium of business
and communication by the Company's target customers.  Rapid growth in the use of
and interest in the Internet has occurred only recently. As a result, acceptance
and use may not  continue to develop at  historical  rates,  and a  sufficiently
broad base of  consumers  may not adopt,  and  continue to use, the Internet and
other online services as a medium of commerce.

In addition,  the Internet may not be accepted as a viable long-term  commercial
marketplace  for  a  number  of  reasons,   including   potentially   inadequate
development of the necessary network  infrastructure  or delayed  development of
enabling  technologies and performance  improvements  and/or potential  customer
continued  preferences  for  more  traditional  see and  touch  purchasing.  The
Company's success will depend, in large part, upon third parties maintaining the
Internet  infrastructure  to provide a reliable network backbone with the speed,
data capacity,  security and hardware necessary for reliable Internet access and
services  and  hopeful  continued  shifting  of  potential   customers  shopping
preferences to the internet.

16. IF THE COMPANY DOES NOT RESPOND TO RAPID  TECHNOLOGY  CHANGES,  ITS SERVICES
COULD BECOME OBSOLETE AND ITS BUSINESS WOULD BE SERIOUSLY HARMED.

As the Internet and online commerce  industry  evolve,  the Company must license
leading  technologies  useful in its  business,  enhance its existing  services,
develop new services and technology that address the increasingly  sophisticated
and varied  needs of its  prospective  customers  and  respond to  technological
advances and emerging industry  standards and practices on a cost-effective  and
timely  basis.  The  Company  may  not be  able to  successfully  implement  new
technologies  or adapt its  proprietary  technology and  transaction  processing
systems to customer requirements or emerging industry standards.  If the Company
is unable to do so, it could adversely impact its ability to build on its varied
businesses and attract and retain customers.

17. POTENTIAL FUTURE SALES OF COMPANY STOCK.

The  majority  of the  shares of common  stock of the  Company  outstanding  are
"restricted  securities" as that term is defined in Rule 144  promulgated  under
the Securities Act of 1933. In general under Rule 144 a person (or persons whose
shares are  aggregated)  who has satisfied a one year holding  period may, under
certain  circumstances,  sell within any three  month  period a number of shares
which does not exceed the greater of 1% of the then outstanding shares of common
stock or the average  weekly trading volume during the four calendar weeks prior
to such sale. Rule 144 also permits,  under certain  circumstances,  the sale of
shares by a person who is not an affiliate of the Company and who has  satisfied
a two-year  holding period  without,  any quantity  limitation.  The majority of
holders of the shares of the  outstanding  common  stock of the  Company  deemed
"restricted  securities" have already  satisfied at least their one year holding
period  or will do so with the  next  fiscal  year,  and  such  stock is  either
presently  or within the next fiscal year will become  eligible  for sale in the
public market (subject to volume  limitations of Rule 144 when applicable).  The
Company is unable to predict  the effect  that sales of its common  stock  under
Rule 144, or  otherwise,  may have on the then  prevailing  market  price of the
common stock.  However,  the Company believes that the sales of such stock under
Rule 144 may have a depressive effect upon the market.

                                       34



18. THE COMPANY MAY NOT BE ABLE TO CONTINUE ATTRACTING NEW CUSTOMERS.

The  success  of the  Company's  business  model  depends  in large  part on its
continued  ability  to  increase  its  number of  customers.  The market for its
businesses may grow more slowly than anticipated  because of or become saturated
with competitors,  many of which may offer lower prices or broader distribution.
The Company is also highly dependant on internet sales which require interest of
potential suppliers in the internet mode of product  purchasing.  Some potential
suppliers may not want to join the Company's networks because they are concerned
about the  possibility  of their  products  being  listed  together  with  their
competitors'  products thus limiting  availability of product mix made available
by the Company.  If the Company  cannot  continue to bring new  customers to its
sites or maintain its existing  customer base or attract listing of a mixture of
product, the Company may be unable to offer the benefits of the network model at
levels sufficient to attract and retain customers and sustain its business.

19. BECAUSE THE COMPANY'S INDUSTRY IS HIGHLY COMPETITIVE AND HAS LOW BARRIERS TO
ENTRY, THE COMPANY MAY NOT BE ABLE TO EFFECTIVELY COMPETE.

The U.S. market for e-commerce  services is extremely  competitive.  The Company
expects  competition  to intensify as current  competitors  expand their product
offerings and enter the e-commerce market, and new competitors enter the market.

The  principal  competitive  factors  are the  quality  and  breadth of services
provided,  potential for successful  transaction activity and price.  E-commerce
markets are  characterized  by rapidly  changing  technologies  and frequent new
product and service  introductions.  The Company may fail to update or introduce
new market  pricing  formats,  selling  techniques  and/or other  mechanics  and
administrative  tools and formats for  internet  sales  consistent  with current
technology  on a timely basis or at all. If its fails to  introduce  new service
offerings or to improve its existing  service  offerings in response to industry
developments,  or if its  prices are not  competitive,  the  Company  could lose
customers, which could lead to a loss of revenues.

Because there are  relatively  low barriers to entry in the  e-commerce  market,
competition  from other  established  and emerging  companies may develop in the
future.  Many  of the  Company's  competitors  may  also  have  well-established
relationships with the Company's existing and prospective  customers.  Increased
competition is likely to result in fee reductions, reduced margins, longer sales
cycles for the  Company's  services and a decrease or loss of its market  share,
any of which could harm its business, operating results or financial condition.

Many of the Company's  competitors have, and new potential competitors may have,
more experience developing  Internet-based  software applications and integrated
purchasing  solutions,  larger  technical  staffs,  larger customer bases,  more
established  distribution  channels,   greater  brand  recognition  and  greater
financial,  marketing  and other  resources  than the Company  has. In addition,
competitors  may be able to develop  products and services  that are superior to
those of the Company or that achieve greater customer  acceptance.  There can be
no assurance that the e-commerce solutions offered by the Company's  competitors
now or in the future will not be  perceived  as superior to those of the Company
by either businesses or consumers.

20. THE  COMPANY'S  BUSINESS  MAY SUFFER IF IT IS NOT ABLE TO PROTECT  IMPORTANT
INTELLECTUAL PROPERTY.

The Company's  ability to compete  effectively  against  other  companies in its
industry  will  depend,  in part,  on its  ability  to protect  its  proprietary
technology and systems designs  relating to its  technologies.  The Company does
not know  whether  it has been or will be  completely  successful  in doing  so.
Further,  its competitors may independently  develop or patent technologies that
are substantially equivalent or superior to those of the Company.

21.  THE  COMPANY  MAY  NOT BE  ABLE  TO  MAINTAIN  THE  CONFIDENTIALITY  OF ITS
PROPRIETARY KNOWLEDGE.

The Company  relies,  in part,  on  contractual  provisions to protect its trade
secrets and proprietary  knowledge.  These  agreements may be breached,  and the
Company may not have  adequate  remedies for any breach.  Its trade  secrets may
also  be  known  without  breach  of  such  agreements  or may be  independently
discovered by competitors.  Its inability to maintain the proprietary  nature of
its  technology  could harm its business,  results of  operations  and financial
condition by adversely affecting its ability to compete.

                                       35



22. OTHERS MAY ASSERT THAT THE COMPANY'S TECHNOLOGY INFRINGES THEIR INTELLECTUAL
PROPERTY RIGHTS.

The Company  believes  that its  technology  does not infringe  the  proprietary
rights of others.  However,  the  e-commerce  industry is  characterized  by the
existence of a large number of patents and  trademarks  and frequent  claims and
litigation  based on allegations of patent  infringement  and violation of other
intellectual  property rights. As the e-commerce market and the functionality of
products in the industry  continues to grow and  overlap,  the Company  believes
that the possibility of an intellectual property claim against it will increase.
For example,  the Company may  inadvertently  infringe an intellectual  property
right  of  which  it is  unaware,  or  there  may  be  applications  to  protect
intellectual  property rights now pending of which it is unaware which it may be
infringing  when they are  issued in the  future,  or the  Company's  service or
systems may incorporate  and/or utilize third party  technologies  that infringe
the intellectual  property rights of others. The Company has been and expects to
continue to be subject to alleged infringement claims. The defense of any claims
of  infringement  made  against  the  Company by third  parties,  whether or not
meritorious,  could  involve  significant  legal costs and require the Company's
management to divert time and attention from its business operations.  Either of
these consequences of an infringement claim could have a material adverse effect
on the Company's  operating results. If the Company is unsuccessful in defending
any  claims of  infringement,  it may be forced  to  obtain  licenses  or to pay
royalties  to  continue  to use its  technology.  The Company may not be able to
obtain any necessary licenses on commercially reasonable terms or at all. If the
Company fails to obtain necessary licenses or other rights, or if these licenses
are costly,  its operating results may suffer either from reductions in revenues
through the Company's inability to serve customers or from increases in costs to
license third-party technologies.

23. THE COMPANY'S BUSINESS MAY BE ADVERSELY AFFECTED IF IT IS UNABLE TO CONTINUE
TO LICENSE SOFTWARE THAT IS NECESSARY FOR ITS SERVICE OFFERING.

Through distributors,  the Company licenses a variety of commercially  available
Internet technologies, which are used in its services and systems to perform key
functions.  As a result,  the  Company  is to a certain  extent  dependent  upon
continuing to maintain  these  technologies.  There can be no assurance that the
Company  would be able to  replace  the  functionality  provided  by much of its
purchased Internet technologies on commercially  reasonable terms or at all. The
absence of or any  significant  delay in the  replacement of that  functionality
could  have a  material  adverse  effect on the  Company's  business,  financial
condition and results of operations.

24. THE COMPANY'S SYSTEMS  INFRASTRUCTURE  MAY NOT KEEP PACE WITH THE DEMANDS OF
ITS CUSTOMERS.

Interruptions  of  service  as a  result  of a high  volume  of  traffic  and/or
transactions could diminish the attractiveness of the Company's services and its
ability to attract  and retain  customers.  There can be no  assurance  that the
Company will be able to accurately  project the rate or timing of increases,  if
any,  in the use of its  service,  or that it will be able to expand and upgrade
its systems and infrastructure to accommodate such increases in a timely manner.
The Company  currently  maintains  systems in the U.S.  Any failure to expand or
upgrade  its  systems  could have a material  adverse  effect on its  results of
operations and financial condition by reducing or interrupting  revenue flow and
by limiting its ability to attract new  customers.  Any such failure  could also
have a material  adverse  effect on the business of its  customers,  which could
damage the  Company's  reputation  and expose it to a risk of loss or litigation
and potential liability.

25. A SYSTEM  FAILURE  COULD  CAUSE  DELAYS OR  INTERRUPTIONS  OF SERVICE TO THE
COMPANY'S CUSTOMERS.

Service  offerings   involving  complex   technology  often  contain  errors  or
performance  problems.  Many  serious  defects are  frequently  found during the
period  immediately  following  introduction and initial  implementation  of new
services or enhancements to existing services.  Although the Company attempts to
resolve all errors that it believes would be considered serious by its customers
before  implementation,  its systems are not  error-free.  Errors or performance
problems could result in lost revenues or cancellation of customer agreement and
may expose the Company to litigation and potential  liability.  In the past, the
Company  has  discovered  errors  in  software  used in the  Company  after  its
incorporation  into Company  sites.  The Company  cannot assure that  undetected
errors or  performance  problems in its existing or future  services will not be
discovered  or that known errors  considered  minor by it will not be considered
serious by its  customers.  The Company has  experienced  periodic  minor system
interruptions, which may continue to occur from time to time.

                                       36



26. THE FUNCTIONING OF THE COMPANY'S  SYSTEMS OR THE SYSTEMS OF THIRD PARTIES ON
WHICH IT RELIES COULD BE DISRUPTED BY FACTORS OUTSIDE THE COMPANY'S CONTROL.

The Company's  success depends on the efficient and  uninterrupted  operation of
its computer and communications  hardware systems.  These systems are vulnerable
to  damage  or  interruption  from  natural   disasters,   fires,   power  loss,
telecommunication failures,  break-ins,  sabotage, computer viruses, intentional
acts of vandalism and similar events.  Despite any precautions the Company takes
or plans to take,  the occurrence of a natural  disaster or other  unanticipated
problems  could result in  interruptions  in its services.  In addition,  if any
hosting  service fails to provide the data  communications  capacity the Company
requires,  as a result of human  error,  natural  disaster or other  operational
disruption,  interruptions in the Company's services could result. Any damage to
or failure of its systems could result in reductions in, or terminations of, its
services, which could have a material adverse effect on its business, results of
operations and financial condition.

27. THE COMPANY MAY ACQUIRE OTHER BUSINESSES OR TECHNOLOGIES, WHICH COULD RESULT
IN DILUTION TO ITS  STOCKHOLDERS,  OR OPERATIONAL  OR  INTEGRATION  DIFFICULTIES
WHICH COULD IMPAIR ITS FINANCIAL PERFORMANCE.

If  appropriate  opportunities  present  themselves,  the  Company  may  acquire
complementary or strategic businesses,  technologies,  services or products that
it believes will be useful in the growth of its  business.  The Company does not
currently  have  any   commitments  or  agreements   with  respect  to  any  new
acquisitions.  They may not be able to identify, negotiate or finance any future
acquisition  successfully.  Even if the  Company  does  succeed in  acquiring  a
business, technology, service or product, the process of integration may produce
unforeseen  operating  difficulties and expenditures and may require significant
attention from the Company's  management  that would  otherwise be available for
the ongoing  development of its business.  Moreover the anticipated  benefits of
any  acquisition  may not be realized or may depend on the continued  service of
acquired  personnel  who could  choose to leave.  If the  Company  makes  future
acquisitions, it may issue shares of stock that dilute other stockholders, incur
debt,  assume contingent  liabilities or create  additional  expenses related to
amortizing  intangible assets, any of which might harm its financial results and
cause its stock price to decline.  Any  financing  that it might need for future
acquisitions  may only be available to it on terms that restrict its business or
that impose on it costs that reduce its revenue.

28. THE COMPANY'S  SUCCESS  DEPENDS ON THE CONTINUED  GROWTH OF THE INTERNET AND
ONLINE COMMERCE.

The  Company's  future  revenues  and profits  depend to a large extent upon the
widespread  acceptance  and use of the Internet  and other online  services as a
medium for  commerce by  merchants  and  consumers.  The use of the Internet and
e-commerce  may not continue to develop at past rates and a  sufficiently  broad
base of business and  individual  customers may not adopt or continue to use the
Internet as a medium of commerce.  The market for the sale of goods and services
over the Internet is a relatively  new and  emerging  market.  Demand and market
acceptance for recently  introduced  services and products over the Internet are
subject to a high level of  uncertainty.  Growth in the Company's  customer base
depends  on  obtaining  businesses  and  consumers  who have  historically  used
traditional  means  of  commerce  to  purchase  goods.  For  the  Company  to be
successful,  these  market  participants  must  accept  and  use  novel  ways of
conducting business and exchanging information.

E-commerce  may not prove to be a viable medium for purchasing for the following
reasons, any of which could seriously harm the Company's business:

     - the necessary  infrastructure for Internet communications may not develop
     adequately;

     - the Company's potential customers, buyers and suppliers may have security
     and confidentiality concerns;

     -  complementary   products,  such  as  high-speed  modems  and  high-speed
     communication lines, may not be developed or be adequately available;

     - alternative-purchasing solutions may be implemented;

     - buyers  may  dislike  the  reduction  in the human  contact  inherent  in
     traditional purchasing methods;

     - use of the  Internet  and  other  online  services  may not  continue  to
     increase or may increase more slowly than expected;

     - the development or adoption of new technology standards and protocols may
     be delayed or may not occur; and

     - new and burdensome governmental regulations may be imposed.

                                       37



29. THE COMPANY'S SUCCESS DEPENDS ON THE CONTINUED RELIABILITY OF THE INTERNET.

The Internet continues to experience  significant growth in the number of users,
frequency of use and bandwidth requirements.  There can be no assurance that the
infrastructure of the Internet and other online services will be able to support
the demands  placed upon them.  Furthermore,  the  Internet  has  experienced  a
variety of outages  and other  delays as a result of damage to  portions  of its
infrastructure,  and could face such  outages  and delays in the  future.  These
outages and delays could  adversely  affect the level of Internet usage and also
the level of traffic  and the  processing  of  transactions.  In  addition,  the
Internet or other online  services  could lose their  viability due to delays in
the  development  or adoption of new standards and protocols  required to handle
increased  levels  of  Internet  or other  online  service  activity,  or due to
increased governmental  regulation.  Changes in or insufficient  availability of
telecommunications  services or other Internet service  providers to support the
Internet or other online services also could result in slower response times and
adversely  affect usage of the Internet and other online services  generally and
the  Company's  service in  particular.  If use of the Internet and other online
services  does not continue to grow or grows more slowly than  expected,  if the
infrastructure  of the Internet and other online  services does not  effectively
support growth that may occur,  or if the Internet and other online  services do
not become a viable commercial  marketplace,  the Company will have to adapt its
business model to the new environment,  which would materially  adversely affect
its results of operations and financial condition.

30. GOVERNMENT REGULATION OF THE INTERNET MAY IMPEDE THE COMPANY'S GROWTH OR ADD
TO ITS OPERATING COSTS.

Like many Internet-based  businesses,  the Company operates in an environment of
tremendous uncertainty as to potential government  regulation.  The Internet has
rapidly emerged as a commerce  medium,  and  governmental  agencies have not yet
been able to adapt all existing  regulations to the Internet  environment.  Laws
and  regulations  have  been  introduced  or are under  consideration  and court
decisions  have been or may be reached in the U.S. and other  countries in which
the Company does  business  that affect the  Internet or other online  services,
covering  issues such as pricing,  user privacy,  freedom of expression,  access
charges, content and quality of products and services, advertising, intellectual
property  rights and  information  security.  In addition,  it is uncertain  how
existing laws governing issues such as taxation, property ownership,  copyrights
and other intellectual  property issues,  libel,  obscenity and personal privacy
will be applied to the  Internet.  The majority of these laws were adopted prior
to the introduction of the Internet and, as a result,  do not address the unique
issues of the Internet.  Recent laws that contemplate the Internet,  such as the
Digital  Millennium  Copyright  Act  in  the  U.S.,  have  not  yet  been  fully
interpreted by the courts and their  applicability is therefore  uncertain.  The
Digital Millennium Copyright Act provides certain "safe harbors" that limits the
risk of  copyright  infringement  liability  for service  providers  such as the
Company  with  respect  to  infringing  activities  engaged  in by  users of the
service.

In the  area of user  privacy,  several  states  have  legislation  and/or  have
proposed  legislation  that  limits  or would  limit the uses of  personal  user
information  gathered  online or require  online  services to establish  privacy
policies.  The Federal Trade Commission also has become increasingly involved in
this area.  The Company does not sell  personal user  information  regarding its
customers.  The Company  does use  aggregated  data for analysis  regarding  the
Company  network,  and does use personal user  information in the performance of
its  services  for its  customers.  Since the Company  does not control what its
customers do with the personal user  information  they collect,  there can be no
assurance that its customers' sites will be considered compliant.

As online commerce evolves,  the Company expects that federal,  state or foreign
agencies will  continue to adopt  regulations  covering  issues such as pricing,
content,  user  privacy,  and  quality  of  products  and  services.  Any future
regulation may have a negative  impact on the Company's  business by restricting
its methods of operation or imposing  additional  costs.  Although many of these
regulations may not apply to its business directly, the Company anticipates that
laws  regulating  the   solicitation,   collection  or  processing  of  personal
information could indirectly affect its business.

Internet  regulation  which has met with the most successful  challenges is that
which touches upon Free Speech. Title V of the  Telecommunications  Act of 1996,
known  as  the  Communications  Decency  Act  of  1996,  prohibits  the  knowing
transmission  of any  comment,  request,  suggestion,  proposal,  image or other
communication  that is obscene or pornographic to any recipient under the age of
18. The  prohibitions  scope and the liability  associated  with a violation are
currently  unsettled.   In  addition,   although  substantial  portions  of  the
Communications  Decency Act of 1996 have been held to be  unconstitutional,  the
Company  cannot be certain  that  similar  legislation  will not be enacted  and
upheld in the future.  Subsequent attempts at such legislation such as the Child
Online  Protection  Act  passed in 1998  have met with  similar  and  successful
constitutional  attack.  It is  possible  that  such  legislation  could  expose
companies involved in online commerce to liability, which could limit the growth
of online commerce  generally.  Legislation like the Communications  Decency Act
and Child Online  Protection  Act could reduce the growth in Internet  usage and
decrease its acceptance as a communications and commerce medium.

                                       38



The worldwide availability of Internet web sites often results in sales of goods
to buyers  outside the  jurisdiction  in which the Company or its  customers are
located,  and foreign  jurisdictions may claim that the Company or its customers
are required to comply with their laws.  Foreign  regulation of internet use has
not met with the success of  constitutional  and other judicial scrutiny that US
regulation has been limited by. As an Internet Company, it is also unclear which
jurisdictions  may find that the Company is  conducting  business  therein.  Its
failure to qualify to do business in a  jurisdiction  that  requires it to do so
could  subject  the  Company  to fines or  penalties  and  could  result  in its
inability to enforce contracts in that jurisdiction.

The  Company  is not aware of any  recent  related  legislation  other than that
specifically  referenced herein which may affect the manner in which the Company
utilizes the internet in its business but there can be no assurance  that future
government  regulation  will  not  be  enacted  further  restricting  use of the
internet that might adversely affect the Company's business.

31. TAXES MAY BE IMPOSED ON INTERNET COMMERCE.

In the U.S.,  the Company does not collect sales or other similar taxes on goods
sold through the Company's  internet  websites.  The Internet Tax Freedom Act of
1998,  (extended  through  November  2003 and internet  access tax  prohibitions
though  November 1, 2007),  prohibits the  imposition  of new or  discriminatory
taxes  on  electronic  commerce  by  United  States  federal  and  state  taxing
authorities  except for taxes  caused by nexus of the Seller of the goods in the
State.  Sales to  customers  in such States may be taxable,  but to date no such
taxes have ever been  collected by the Company.  The Company is not aware of any
further  extensions of this  legislation  but  understands  that more  permanent
application  of the  aforesaid  Internet  Tax  Freedom  Act is  currently  being
discussed in the federal  legislature and further extension has been recommended
by the Advisory Commission on Electronic Commerce  established by US Congress to
further  review  application  of the statute.  The status of the  prohibition is
uncertain  and  States  have  attempted  to  impose  sales  and use  tax,  often
successfully mainly based upon the nexus of the retailer with the State imposing
the tax on customers in that State.  A number of proposals have been made at the
State and local level that would  impose  additional  taxes on the sale of goods
and  services  through  the  Internet.  Such  proposals,  if adopted  and not in
conflict with federal  prohibitions,  could  substantially  impair the growth of
electronic  commerce,  and could adversely  affect the Company's  opportunity to
derive financial benefit from such activities. There has been recent activity in
attempts to enforce the federal  Jenkins Act which  historically  allowed  State
taxation of sales of goods made  through use of the United  States  mails and is
currently  being reviewed  toward  possibly  allowing the States to tax internet
sales. . In addition, non-U.S. countries may seek to impose service tax (such as
value-added  tax)  collection   obligations  on  companies  that  engage  in  or
facilitate  Internet commerce.  A successful  assertion by one or more states or
any foreign  country that the Company should collect sales or other taxes on the
sale of  merchandise  could  impair its  revenues and its ability to acquire and
retain customers.

32. THERE MAY BE  SIGNIFICANT  SECURITY RISKS AND PRIVACY  CONCERNS  RELATING TO
ONLINE COMMERCE.

A  significant  barrier  to online  commerce  and  communications  is the secure
transmission of confidential  information over public networks.  A compromise or
breach of the  technology  used to protect the  Company's  customers'  and their
end-users'  transaction data could result from, among other things,  advances in
computer  capabilities,  new discoveries in the field of cryptography,  or other
events or developments. Any such compromise could have a material adverse effect
on the  Company's  reputation  and,  therefore,  on  its  business,  results  of
operations  and  financial  condition.  Furthermore,  a  party  who is  able  to
circumvent  the Company's  security  measures could  misappropriate  proprietary
information  or  cause  interruptions  in its  operations.  The  Company  may be
required to expend  significant  capital and other  resources to protect against
security  breaches or to alleviate  problems  caused by such breaches.  Concerns
over the  security of  transactions  conducted  on the Internet and other online
services  and the privacy of users may also  inhibit the growth of the  Internet
and  other  online  services  generally,  especially  as a means  of  conducting
commercial  transactions.  The Company currently has practices and procedures in
place to protect the  confidentiality  of its  customers'  and their  end-users'
information.  However,  its security  procedures to protect  against the risk of
inadvertent  disclosure  or  intentional  breaches  of  security  might  fail to
adequately  protect  information that it's obligated to keep  confidential.  The
Company may not be successful in adopting more effective systems for maintaining
confidential  information,  and its  exposure to the risk of  disclosure  of the
confidential  information  of others  may grow with  increases  in the amount of
information it possesses.  To the extent that the Company activities involve the
storage  and  transmission  of  proprietary  information,  such as  credit  card
numbers,  security  breaches could damage its reputation and expose it to a risk
of loss or litigation and possible  liability.  The Company's insurance policies
may not be adequate to reimburse it for losses caused by security breaches.

                                       39



33. IF THE  COMPANY'S  FULFILLMENT  CENTERS  ARE NOT  EFFECTIVELY  OPERATED  THE
COMPANY'S BUSINESS MAY BE ADVERSELY AFFECTED.

If the Company does not successfully  operate its fulfillment centers such could
significantly  limit the Company's  ability to meet  customer's  demands,  which
would likely result in diminished  revenues,  adversely  affecting the Company's
business. Because it is difficult to predict sales increases the Company may not
manage its  facilities  in an optimal way which may result in excess  inventory,
warehousing,  fulfillment and distribution  capacity having an adverse impact on
working capital of the Company, or the lack of sufficiency in such areas causing
delays in fulfillment of customer orders adversely affecting customer confidence
and loyalty.

34. THE COMPANY'S STOCK PRICE IS LIKELY TO BE HIGHLY VOLATILE.

The stock market, and in particular the market for Internet-related stocks, has,
from time to time,  experienced  extreme  price and  volume  fluctuations.  Many
factors may cause the market  price for the  Company's  common stock to decline,
perhaps substantially, including:

     - failure to meet its development plans;

     - the demand for its common stock;

     - downward revision in securities analyst's estimates or changes in general
     market conditions;

     -  technological  innovations by competitors or in competing  technologies;
     and

     - investor perception of the Company's industry or its prospects.

The Company's stock pricing has fluctuated  significantly  in the past and there
is no assurance such trend may not continue in the future.

                                       40



Item 4-Controls and Procedures

Our  management,  including  our Chief  Executive  Officer  and Chief  Financial
Officer,  have evaluated our  disclosure  controls and procedures as of and have
found such to be effective  as of the end of the period  covered by this report.
Under rules  promulgated  by the SEC,  disclosure  controls and  procedures  are
defined as those controls or other  procedures of an issuer that are designed to
ensure that  information  required to be  disclosed by the issuer in the reports
filed  or  submitted  by it  under  the  Exchange  Act is  recorded,  processed,
summarized and reported,  within the time periods  specified in the Commission's
rules  and  forms.  Based  on the  evaluation  of our  disclosure  controls  and
procedures,  management  determined  that  such  controls  and  procedures  were
effective  in timely  alerting  them to  material  information  relating  to the
Company (including its Consolidated Subsidiaries) required to be included in the
Company's periodic reports.

Further,  there were no significant changes in the internal controls or in other
factors that could significantly affect these controls after September 30, 2005,
the  date  of the  conclusion  of the  evaluation  of  disclosure  controls  and
procedures.

The Company's  management,  including its  principal  executive  officer and the
principal  financial  officer,  does not expect  that the  Company's  disclosure
controls and  procedures  and its internal  control  processes  will prevent all
error  and all  fraud.  A  control  system,  no matter  how well  conceived  and
operated,  can  provide  only  reasonable,  not  absolute,  assurance  that  the
objectives  of the  control  system  are met.  Further,  the design of a control
system  must  reflect  the fact that  there are  resource  constraints,  and the
benefits of controls must be considered relative to their costs.  Because of the
inherent  limitations  in all control  systems,  no  evaluation  of controls can
provide  absolute  assurance that all control issues and instances of fraud,  if
any, within the Company have been detected.  These inherent  limitations include
the  realities  that  judgments  in  decision-making  can be  faulty,  and  that
breakdowns can occur because of simple error or mistake. Additionally,  controls
can be circumvented by the individual acts of some persons,  by collusion of two
or more people,  or by  management  override of the  control.  The design of any
system of  controls  also is based in part upon  certain  assumptions  about the
likelihood of future events,  and there can be no assurance that any design will
succeed in achieving  its stated goals under all  potential  future  conditions.
Over time,  controls may become inadequate because of changes in conditions,  or
the degree of  compliance  with the  policies  or  procedures  may  deteriorate.
Because  of  the  inherent  limitations  in  a  cost-effective  control  system,
misstatements  due to error or fraud  may  occur  and may not be  detected.  The
Company  monitors its disclosure  controls and procedures and internal  controls
and makes  modifications  as necessary;  the Company's  intent in this regard is
that the disclosure  controls and  procedures and the internal  controls will be
maintained  as dynamic  systems that change  (including  with  improvements  and
corrections) as conditions warrant.


                                       41



Item 2- Unregistered Sales of Equity Securities and use of Proceeds

On July 22,  2005,  the Company  completed  an  $800,000  private  placement  of
Preferred Stock and Common Stock consisting of 80,000 shares of Series B Class B
Preferred  Stock and 88,000  shares of restricted  Common Stock.  The holders of
Class B Series B Preferred  Stock have no voting  rights with respect to general
corporate matters.  The holders of Class B Series B Preferred Stock are entitled
to receive dividends at the annual rate of $.80 per share per annum. The Company
may, as its option,  at any time in whole,  or from time to time in part, out of
earned funds of the Corporation, redeem the Class B, Series B Preferred Stock on
any date set by the Board of Directors,  at $10.00 per share plus, in each case,
an amount equal to all  dividends of Class B, Series B Preferred  Stock  accrued
and unpaid thereon,  pro rata to the date of redemption.  If however, as to each
share of Class B, Series B Preferred Stock  outstanding,  if not redeemed by the
Company  within 2 years of the  issuance of such  shares,  the  Company  will be
obligated  to issue to the then  holder of record of such  outstanding  Class B,
Series B Preferred  Stock,  half a share of the  Company's  unissued  restricted
Common  Stock per share of Class B, Series B Preferred  Stock for each year that
said share is not redeemed within limites as provided under applicable law.

Item 5 - Other Information.

The  Company  was made  aware of a  foreign  entity by the name  Sonae  SGPS who
supposedly  is  interested  in launching a takeover  bid for the Company,  which
interest,  if any, and legitimacy thereof, if any, has not been confirmed by the
Company,  and the Company is not aware of and has not been otherwise  approached
by or on behalf of such other entity regarding any such takeover offer or intent
and has no further  comment at this time  other  than to  undertake  to make any
appropriate  filings and disclosure with the Securities and Exchange  Commission
as may be required if and when  material  information  may develop  further,  if
ever, on this subject,  which the Company has no knowledge at this time,  may be
forthcoming.

Item 6- Exhibits and Reports on Form 8-K

(1)      31.1   Certification  Pursuant  to  Exchange  Act  Rule  13a -  14(a) /
                15d-14(a) signed by the Chief Executive Officer.

         31.2   Certification  Pursuant  to  Exchange  Act  Rule  13a -  14(a) /
                15d-14(a) signed by the Chief Financial Officer.

         32.1   Certification  Pursuant  to 18 U.S.C.  Section  1350 as  adopted
                pursuant  to  section  906 of the  Sarbanes-Oxley  Act of  2002,
                signed by the Chief Executive Officer.

         32.2   Certification  Pursuant  to 18 U.S.C.  Section  1350 as  adopted
                pursuant  to  section  906 of the  Sarbanes-Oxley  Act of  2002,
                signed by Chief Financial Officer.

(2)             There was one report  filed on 8-K for the relevant  period.  On
                July  22,  2005  the  Company   completed  an  $800,000  private
                placement of  Preferred  Stock and Common  Stock  consisting  of
                80,000  shares of Series B Class B  Preferred  Stock and  88,000
                shares of restricted Common Stock.

                                       42



                                                    SIGNATURES

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

                                               Synergy Brands, Inc.
                                                /s/ Mair Faibish
                                                by-------------------
                                                    Mair Faibish
Date:   November   14, 2005                         Chief Executive Officer

                                               /s/  Mitchell Gerstein
                                               by----------------------
Date:  November 14, 2005                            Mitchell Gerstein
                                                    Chief Financial Officer

                                       43



                                  Exhibit 31.1
                             Certification Pursuant
                   To Exchange Act Rule 13-a-14(a)/-15d-14(a)

I, Mair Faibish, certify that:

1. I have reviewed this quarterly report on Form 10-Q of Synergy Brands, Inc.;

2. Based on my  knowledge,  this  quarterly  report  does not contain any untrue
statement of a material fact or omit to state a material fact  necessary to make
the statements made, in light of the  circumstances  under which such statements
were made, not  misleading  with respect to the period covered by this quarterly
report;

3.  Based  on my  knowledge,  the  financial  statements,  and  other  financial
information  included in this quarterly  report,  fairly present in all material
respects the financial  condition,  results of operations  and cash flows of the
registrant as of, and for, the periods presented in this quarterly report;

4. The  registrant's  other  certifying  officer(s)  and I are  responsible  for
establishing and maintaining  disclosure  controls and procedures (as defined in
Exchange Act Rules 13a-15(e) and 15d-15 (e) and internal  control over financial
reporting (as defined in Exchange Act Rules  13-a-15(f)  and 15(d) - 15(f) ) for
the registrant and we have:

(a) Designed such disclosure controls and procedures,  or caused such disclosure
controls and  procedures to be designed  under our  supervision,  to ensure that
material  information  relating to the  registrant,  including its  consolidated
subsidiaries, is made known to us by others within those entities,  particularly
during the period in which this report is being prepared;

(b) Designed  such internal  control over  financial  reporting,  or caused such
internal control over financing  reporting to be designed under our supervision,
to  provide  reasonable   assurance   regarding  the  reliability  of  financial
reporting,  and the preparation of financial statements for external purposes in
accordance with general accepted accounting principles;

(c) Evaluated the  effectiveness  of the  registrant's  disclosure  controls and
procedures and presented in this report our conclusions  about the effectiveness
of the disclosure  controls and procedures,  as of the end of the period covered
by this report based on such evaluation; and

(d)  Disclosed in this report any change in the  registrant's  internal  control
over  financial  reporting  that occurred  during the  registrant's  most recent
fiscal  quarter  that  has  materially  affected,  or is  reasonably  likely  to
materially affect, the registrant's  internal control over financial  reporting;
and

5. The registrant's other certifying officer and I have disclosed,  based on our
most recent  evaluation of internal  control over  financial  reporting,  to the
registrant's  auditors and to the audit committee of the  registrant's  board of
directors (or persons fulfilling the equivalent function):

(a) All  significant  deficiencies  and  material  weaknesses  in the  design or
operation of internal  control over  financial  reporting  which are  reasonably
likely  to  adversely  affect  the  registrant's  ability  to  record,  process,
summarize and report financial information; and

(b) Any fraud,  whether  or not  material,  that  involves  management  or other
employees who have a significant role in the registrant's  internal control over
financial reporting.

Date: November 14, 2005

/s/ Mair Faibish
- ----------------
Mair Faibish
Chief Executive Officer

                                       44



                                  Exhibit 31.2
                             Certification Pursuant
                   To Exchange Act Rule 13-a-14(a)/-15d-14(a)

I, Mitchell Gerstein, certify that:

1. I have reviewed this quarterly report on Form 10-Q of Synergy Brands, Inc.;

2. Based on my  knowledge,  this  quarterly  report  does not contain any untrue
statement of a material fact or omit to state a material fact  necessary to make
the statements made, in light of the  circumstances  under which such statements
were made, not  misleading  with respect to the period covered by this quarterly
report;

3.  Based  on my  knowledge,  the  financial  statements,  and  other  financial
information  included in this quarterly  report,  fairly present in all material
respects the financial  condition,  results of operations  and cash flows of the
registrant as of, and for, the periods presented in this quarterly report;

4. The  registrant's  other  certifying  officer(s)  and I are  responsible  for
establishing and maintaining  disclosure  controls and procedures (as defined in
Exchange Act Rules  13a-15(e) and 15d-15(e) and internal  control over financial
reporting (as defined in Exchange Act Rules  13-a-15(f)  and 15(d) - 15(f) ) for
the registrant and we have:

(a) Designed such disclosure controls and procedures,  or caused such disclosure
controls and  procedures to be designed  under our  supervision,  to ensure that
material  information  relating to the  registrant,  including its  consolidated
subsidiaries, is made known to us by others within those entities,  particularly
during the period in which this report is being prepared;

(b) Designed  such internal  control over  financial  reporting,  or caused such
internal control over financing  reporting to be designed under our supervision,
to  provide  reasonable   assurance   regarding  the  reliability  of  financial
reporting,  and the preparation of financial statements for external purposes in
accordance with general accepted accounting principles;

(c) Evaluated the  effectiveness  of the  registrant's  disclosure  controls and
procedures and presented in this report our conclusions  about the effectiveness
of the disclosure  controls and procedures,  as of the end of the period covered
by this report based on such evaluation; and

(d)  Disclosed in this report any change in the  registrant's  internal  control
over  financial  reporting  that occurred  during the  registrant's  most recent
fiscal  quarter  that  has  materially  affected,  or is  reasonably  likely  to
materially affect, the registrant's  internal control over financial  reporting;
and

5. The registrant's other certifying officer and I have disclosed,  based on our
most recent  evaluation of internal  control over  financial  reporting,  to the
registrant's  auditors and to the audit committee of the  registrant's  board of
directors (or persons fulfilling the equivalent function):

(a) All  significant  deficiencies  and  material  weaknesses  in the  design or
operation of internal  control over  financial  reporting  which are  reasonably
likely  to  adversely  affect  the  registrant's  ability  to  record,  process,
summarize and report financial information; and

(b) Any fraud,  whether  or not  material,  that  involves  management  or other
employees who have a significant role in the registrant's  internal control over
financial reporting.

Date: November 14, 2005

/s/ Mitchell Gerstein
- ---------------------
Mitchell Gerstein
Chief Financial Officer

                                       45



                                  Exhibit 32.1

                            CERTIFICATION PURSUANT TO
                             18 U.S.C. SECTION 1350,
                             AS ADOPTED PURSUANT TO
                  SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002

Pursuant  to 18 U.S.C.  Section  1350  (adopted  pursuant  to section 906 of the
Sarbanes-Oxley  Act of 2002),  I, the  undersigned  Chief  Executive  Officer of
Synergy Brands Inc., (the  "Company"),  hereby certify that the Quarterly Report
on Form 10-Q of the Company for the  quarterly  period ended  September 30, 2005
(the "Report") fully complies with the requirements of section 13(a) or 15(d) of
the Securities Exchange Act of 1934, as amended, and that information  contained
in the Report fairly presents, in all material respects, the financial condition
and results of operations of the Company.

Dated: November 14, 2005

/s/ Mair Faibish
Mair Faibish
Chief Executive Officer

                                  Exhibit 32.2

                            CERTIFICATION PURSUANT TO
                             18 U.S.C. SECTION 1350,
                             AS ADOPTED PURSUANT TO
                  SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002

Pursuant  to 18 U.S.C.  Section  1350  (adopted  pursuant  to section 906 of the
Sarbanes-Oxley  Act of 2002),  I, the  undersigned  Chief  Financial  Officer of
Synergy Brands,  Inc. (the "Company"),  hereby certify that the Quarterly Report
on Form 10-Q of the Company for the  quarterly  period ended  September 30, 2005
(the "Report") fully complies with the requirements of section 13(a) or 15(d) of
the Securities Exchange Act of 1934, as amended, and that information  contained
in the Report fairly presents, in all material respects, the financial condition
and results of operations of the Company.

Dated:  November 14, 2005

/s/ Mitchell Gerstein
- ---------------------
Mitchell Gerstein
Chief Financial Officer

                                       46