<PAGE>   1
                                  UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

                                    FORM 10-Q

                   Quarterly Report Under Section 13 or 15(d)
                     of the Securities Exchange Act of 1934


[x] Quarterly report pursuant to section 13 or 15(d) of the Securities Exchange
Act of 1934 for the quarterly period ended September 30, 1997.

                                       or

[ ] Transition report pursuant to section 13 or 15(d) of the Securities Exchange
Act of 1934 for the transition period from __________ to __________.

Commission file number 0-19522


                         N. U. PIZZA HOLDING CORPORATION
             ------------------------------------------------------
             (Exact name of registrant as specified in its charter)


                                     Nevada
             ------------------------------------------------------
          (State or other jurisdiction of incorporation or organization)

                                   95-3656327
             ------------------------------------------------------
                      (I.R.S. Employer Identification No.)


             16800 Devonshire St., Suite 305 Granada Hills, CA 91344
                    (Address of principal executive offices)

                                 (818) 368-2616
             ------------------------------------------------------
              (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 and Exchange Act of 1934
during the preceding 12 months (or 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

As of September 30, 1997, there were 31,139,008 shares of common stock
outstanding. Par value is $.001.


                                        1


<PAGE>   2
                          PART I - FINANCIAL STATEMENTS


                N. U. PIZZA HOLDING CORPORATION AND SUBSIDIARIES
                           CONSOLIDATED BALANCE SHEETS


<TABLE>
<CAPTION>
                                                 September 30,        June 30,
                                                     1997               1997
                                                  ----------          ----------
<S>                                               <C>                   <C>     
                                                  (Unaudited)         (Audited)
               ASSETS
Current assets:
 Cash and cash equivalents                        $    4,100            $      -
 Restricted cash                                      16,500              17,000
 Franchisee advertising receivable                    30,300              29,600
 Receivables, net of allowance for
  doubtful accounts of $65,900                       133,300             127,900
 Current portion of notes receivable,
  net of allowance for possible future
  losses of $376,300                                 192,700             213,000
 Inventories                                          24,300              24,500
 Prepaid expenses                                     42,400              78,300
                                                  ----------          ----------
        Total current assets                         443,600             490,300
                                                  ----------          ----------
Other assets:
 Notes receivable, net of allowance for
  possible future losses of $40,200                  519,400             512,300
 Intangible assets, net of accumulated
  amortization of $270,600 and $250,400,
  respectively                                       229,400             249,600
 Deposits and other assets                            34,800              33,300
                                                  ----------          ----------
                                                     783,600             795,200
                                                  ----------          ----------
Leasehold improvements and property
 and equipment, net of accumulated
 depreciation and amortization of
 $467,000 and $407,000, respectively               1,094,800           1,154,100
                                                  ----------          ----------
                                                  $2,322,000          $2,439,600
                                                  ==========          ==========
</TABLE>


See accompanying notes to financial statements and management's discussion and
 analysis of financial condition and results of operations.


                                        2


<PAGE>   3
                N. U. PIZZA HOLDING CORPORATION AND SUBSIDIARIES
                     CONSOLIDATED BALANCE SHEETS (CONTINUED)


<TABLE>
<CAPTION>
                                                 September 30,           June 30,
                                                     1997                  1997
                                                  -----------           -----------
<S>                                               <C>                   <C>        
                                                  (Unaudited)            (Audited)
    LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities:
 Current portion of long-term debt                $   182,000           $   180,800
 Accounts payable and accrued expenses                470,600               516,300
 Accrued franchise advertising                         46,800                46,600
 Current portion - accrued litigation
  settlements                                          27,000                32,000
 Loans payable to related parties                     186,400               173,900
 Income taxes payable                                   1,600                     -
                                                  -----------           -----------
      Total current liabilities                       914,400               949,600
                                                  -----------           -----------
 Long-term debt, net of current portion               160,400               230,400
 Accrued litigation settlements, net
  of current portion                                   83,800                90,500
 Deferred franchise fee income                         91,100               100,900

Stockholders' equity:
 Preferred stock, Series B, $.10 par
  value per share, authorized 10,000,000
  shares, 80,000 shares issued and
  outstanding (aggregate liquidation
  preference $400,000)                                  8,000                 8,000
 Preferred stock, Series C, $.10 par
  value per share, authorized 44,000
  shares, 44,000 shares issued and
  outstanding (aggregate liquidation
  preference $220,000)                                  4,400                 4,400
 Common stock, $.001 par value per
  share, authorized 50,000,000 shares,
  31,139,008 shares issued, subscribed
  and outstanding                                      31,100                31,100
 Additional paid-in capital                         5,989,100             5,989,100
 Notes receivable arising from stock
  purchase agreements                                (487,000)             (487,000)
 Accumulated deficit                               (4,473,300)           (4,477,400)
                                                  -----------           -----------
                                                    1,072,300             1,068,200
                                                  -----------           -----------
                                                  $ 2,322,000           $ 2,439,600
                                                  ===========           ===========
</TABLE>


See accompanying notes to financial statements and management's discussion and
 analysis of financial condition and results of operations.


                                        3


<PAGE>   4
                N. U. PIZZA HOLDING CORPORATION AND SUBSIDIARIES
            CONSOLIDATED STATEMENTS OF INCOME AND ACCUMULATED DEFICIT
             FOR THE THREE MONTHS ENDED SEPTEMBER 30, 1997 AND 1996


<TABLE>
<CAPTION>
                                   September 30,    September 30,
                                       1997             1996
                                     --------          --------
<S>                                  <C>               <C>     
                                              (Unaudited)
FRANCHISE OPERATIONS:

REVENUES:
 Initial franchise fees              $  9,800          $ 13,500
 Royalties                            138,800           122,400
 Rental income                         30,000            56,400
 Interest income                        6,200             9,400
 Rebate income                         34,700            42,900
 Other income                          87,100            19,500
                                     --------          --------
                                      306,600           264,100
                                     --------          --------
COSTS AND EXPENSES:
 Rent                                  40,600            64,800
 General and administrative           165,100           167,100
 Interest expense                         800            10,100
                                     --------          --------
                                      206,500           242,000
                                     --------          --------
 Franchise operating income           100,100            22,100
                                     --------          --------
</TABLE>


See accompanying notes to financial statements and management's discussion and
 analysis of financial condition and results of operations.


                                        4


<PAGE>   5
                N. U. PIZZA HOLDING CORPORATION AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF INCOME AND
                         ACCUMULATED DEFICIT (CONTINUED)
             FOR THE THREE MONTHS ENDED SEPTEMBER 30, 1997 AND 1996


<TABLE>
<CAPTION>
                                             September 30,         September 30,
                                                 1997                  1996
                                             ------------           ------------
<S>                                          <C>                    <C>         
                                              (Unaudited)
COMPANY-OWNED RESTAURANT OPERATIONS:

 Sales                                       $    458,000           $    352,500
                                             ------------           ------------
COSTS AND EXPENSES:
 Cost of sales                                    154,400                107,400
 Operating                                        211,800                143,300
 General and administrative                       186,200                117,400
                                             ------------           ------------
                                                  552,400                368,100
                                             ------------           ------------
 Company-owned restaurant loss                    (94,400)               (15,600)
                                             ------------           ------------
 Income before income tax provision                 5,700                  6,500

 Income tax provision                               1,600                  1,600
                                             ------------           ------------
 Net income                                         4,100                  4,900

 Accumulated deficit, beginning
  of period                                    (4,477,400)            (4,560,300)
                                             ------------           ------------
 Accumulated deficit, end of period          $ (4,473,300)          $ (4,555,400)
                                             ============           ============

 Net income per share                               $0,00           $       0.00
                                             ============           ============

 Weighted average number of
  shares outstanding                           31,139,008             24,115,095
                                             ============           ============
</TABLE>


See accompanying notes to financial statements and management's discussion and
 analysis of financial condition and results of operations.


                                        5


<PAGE>   6
                N. U. PIZZA HOLDING CORPORATION AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
             FOR THE THREE MONTHS ENDED SEPTEMBER 30, 1997 AND 1996


<TABLE>
<CAPTION>
                                            September 30,      September 30,
                                                1997               1996
                                               --------           --------
<S>                                            <C>                <C>     
                                              (Unaudited)

CASH FLOWS FROM OPERATING ACTIVITIES:

 Net income                                    $  4,100           $  4,900
  Adjustments to reconcile net
   income to net cash provided
   (used) by operating activities:
   Depreciation and amortization                 79,500             66,100
   Realization of deferred income                (9,800)           (13,500)
  Changes in assets and liabilities:
   Receivables, net                             (17,600)           (20,600)
   Inventories                                      200              2,600
   Prepaid expenses and other
    current assets                               34,400            (24,400)
   Accounts payable and accrued
    expenses                                    (50,700)           (58,700)
   Income taxes payable                           1,600              1,600
                                               --------           --------
   Net cash provided (used) by
    operating activities                         41,700            (42,000)
                                               --------           --------

CASH FLOWS FROM INVESTING ACTIVITIES:

 Collections on notes receivable                 25,400             18,000
 Capital expenditures                                 -             (1,800)
                                               --------           --------
  Net cash provided by investing
   activities                                    25,400             16,200
                                               --------           --------
</TABLE>


See accompanying notes to financial statements and management's discussion and
 analysis of financial condition and results of operations.


                                        6


<PAGE>   7
                N. U. PIZZA HOLDING CORPORATION AND SUBSIDIARIES
                CONSOLIDATED STATEMENTS OF CASH FLOWS (CONTINUED)
             FOR THE THREE MONTHS ENDED SEPTEMBER 30, 1997 AND 1996


<TABLE>
<CAPTION>
                                              September 30,     September 30,
                                                   1997               1996
                                                 --------           ---------
<S>                                              <C>                <C>      
                                              (Unaudited)
CASH FLOWS FROM FINANCING ACTIVITIES:

 Increase in loans payable
  to related parties                             $ 12,500           $   7,500
 Principal payments on long-term debt             (75,500)           (251,900)
 Proceeds from issuance of common stock                 -             258,800
                                                 --------           ---------
 Net cash (used) provided by
  financing activities                            (63,000)             14,400
                                                 --------           ---------
Net increase (decrease) in
 cash and cash equivalents                          4,100             (11,400)

Cash and cash equivalents,
 beginning of period                                    -             255,100
                                                 --------           ---------
Cash and cash equivalents,
 end of period                                   $  4,100           $ 243,700
                                                 ========           =========


Supplemental information:

 Cash paid for interest                          $    800           $   8,400
 Cash paid for income taxes                      $      -           $       -

Non-cash transactions:

 Notes receivable issued
  in exchange for accounts
  receivable                                     $ 12,200            $      -

 Notes receivable issued
  for stock                                             -              91,200
</TABLE>


See accompanying notes to financial statements and management's discussion and
 analysis of financial condition and results of operations.


                                        7


<PAGE>   8
                N. U. PIZZA HOLDING CORPORATION AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
             FOR THE THREE MONTHS ENDED SEPTEMBER 30, 1997 AND 1996
                                   (Unaudited)


In the opinion of management of N.U. Pizza Holding Corporation and Subsidiaries
(the "Company"), the accompanying unaudited financial statements reflect all
adjustments (consisting only of normal recurring accruals) necessary to present
fairly the financial position of the Company as of September 30, 1997 and the
results of its operations and changes in its cash flows for the three month
periods presented.

The financial statements and notes are presented as permitted by Form 10-Q and
do not contain certain information included in the annual financial statements
and notes.

These unaudited financial statements should be read in conjunction with the
Company's annual report on Form 10-K for the year ended June 30, 1997.

Note 1 -

A summary of significant accounting policies is currently on file with the
Securities and Exchange Commission on Form-10K.

The accompanying consolidated financial statements include the
accounts of N. U. Pizza Holding Corporation and its wholly-owned
subsidiaries, Numero Uno Franchise Corporation and Formaggi Inc.
(the "Company").  Intercompany transactions and balances have
been eliminated in consolidation.

Certain prior period balances have been reclassified in the consolidated
financial statements to conform to the current period's presentation.

Note 2 - Litigation

Pending

In September 1995, an action was filed against the Company for breach of
contract for failure to make payments on a Promissory Note totalling
approximately $12,800. The Company filed an answer on December 6, 1995 and made
a settlement offer to the plaintiffs but the plaintiffs' counsel has not pursued
settlement. Currently, the case is dormant and the Company believes that the
matter will eventually be settled for no more that the current balance due on
the original promissory note of approximately $12,800, which has been classified
as a current liability.


                                        8


<PAGE>   9
In June 1993, a dispute arose between a franchisee and the Company relating to
the termination of the franchisee's delivery rights and the exclusivity of the
franchisee's original geographic territory. The plaintiff franchisee sought
compensatory and punitive damages of approximately $130,000, alleging that its
geographic territory was exclusive and its delivery rights nonterminable by the
Company. The Company strongly disagreed and contended that the geographic
territory assigned to the franchisee was nonexclusive and terminable by the
Company and that a replacement delivery area was agreed to by the franchisee. In
September 1994, the parties settled the matter. The settlement agreement grants
the franchisee an abatement of the payment of royalties to the Company for a
five year period and a one-time waiver of the transfer fee should the franchisee
decide to sell its franchise. The parties established the boundaries of the
franchisee's geographic territory and delivery rights.

As part of the settlement agreement, one of the plaintiffs entered into a new
franchise agreement with the Company in October, 1995. Subsequently, the
plaintiff breached his obligations under the franchise agreement by failing to
pay required fees and his franchise was terminated by the Company. The plaintiff
refused to vacate the restaurant he was subleasing from the Company, continued
to use Company trademarks and breached his building lease with the landlord by
failing to pay rent which was due. The Company was forced to pay back rent to
the landlord and utilities.

The plaintiff and the Company agreed to arbitrate their claims. The plaintiff
filed a claim against the Company and its president for fraud, intentional
infliction of emotional distress and breach of fiduciary duty in the amount of
$418,000. The Company filed a cross claim against the plaintiff for breach of
contract and trademark infringement for $100,000. The Company is also seeking
indemnification for rents and utilities paid on behalf of the plaintiff and
damages for trademark infringement and unfair competition claims in the amount
of $7,000.

Management believes that the Company will prevail in arbitration, because the
plaintiff's claims are without merit, and at best the plaintiff can only seek
damages for breach of his franchise agreement since the September, 1994
settlement agreement was reached between the parties. Management also believes
that the outcome will not have a material adverse effect on the Company's
financial position.

Settled

In October 1996, an action was filed against the Company for sexual battery,
intentional infliction of emotional distress and other allegations concerning
sexual discrimination. The matter


                                        9


<PAGE>   10
arose out of an alleged incident between an employee of the Company and the
plaintiff. The Company investigated the matter and believed it was without
merit. A status conference was held on June 2, 1997 and the Court set the matter
for trial on October 20, 1997. Prior to the trial date, the Company resolved the
matter by paying the plaintiff a settlement of $5,000.

In 1987, as part of a settlement of a previously filed complaint, the Company
agreed to make certain purchases and pay certain amounts to a plaintiff
supplier. In October 1994, the plaintiff alleged that the Company breached that
agreement by failing to purchase all the required items and also by failing to
pay for some items which were delivered under the settlement agreement. The
Company contended that the plaintiff breached the settlement agreement. The
Company answered the complaint and the Superior Court referred the matter to the
Joint Association Settlement Program. After a settlement conference was held,
the parties settled the matter.

As part of the second settlement agreement, the Company agreed to pay the
plaintiff an irrevocable consulting fee of $500,000, payable in monthly
installments of $4,200 for a period of ten years commencing on June 15, 1996 and
to use the plaintiff as exclusive supplier of various paper products used by the
Company in Numero Uno restaurants for a period of five years. Subsequently, the
Company filed a Demand for Arbitration before JAMS/Endispute, Inc. alleging that
the plaintiff violated the terms of the second settlement agreement. In November
1996, the parties entered into a new third settlement agreement which superseded
both previous agreements referenced above. This final settlement agreement
required the Company to make an immediate cash payment of $101,000 and
subsequent installment payments totaling $117,500 plus interest on or before
November 1, 2001. At September 30, 1997, the Company has classified the
remaining amount due under the terms of the final settlement agreement as an
accrued litigation settlement on its balance sheet.

In November 1995, an action was filed against the Company for unlawful detainer
at one of its restaurant locations. The landlord was seeking approximately
$58,000 in past due rent. The matter was settled out of court and the Company
paid the landlord $30,000. The action has been dismissed by the landlord.

In September 1995, an action was filed against the Company for breach of
contract for failure to make payments under the terms of a promissory note and
Security Agreement. The plaintiffs alleged that the Company defaulted on amounts
due them totalling approximately $77,900. A tentative settlement was reached
with the plaintiff's attorney but the plaintiffs did not agree to the terms. A
Settlement Conference was held on June 29, 1996. The parties were unable to
settle the matter at the Conference and the Court scheduled a trial date for
October 16, 1996. However,


                                       10


<PAGE>   11
prior to the trial date, the parties settled the matter with the Company
agreeing to pay the sum of approximately $54,500 plus interest at 10% per annum
in monthly installments until paid in full. The Company has made regular monthly
installment payments and the unpaid balance has been classified as a current
liability.

In September 1995, a complaint was filed against the Company for breach of
contract and foreclosure of mechanics liens. The dispute centered around a piece
of real property for which the Company contracted with the plaintiff to perform
investment services. The plaintiff sought the sum of $15,800 as the outstanding
balance owed on the contract. The Company responded to the complaint on October
31, 1995. After some discovery, the matter was settled. The Company agreed to
pay the plaintiff the sum of $15,200 at the rate of $500 per month until paid in
full. The Company entered into a stipulation for entry of judgment with the
plaintiff, which may be filed with the Court in the event that the Company
defaults on any payment due to the plaintiff.

On August 8, 1995 a landlord of a leased restaurant location filed an action
alleging breach of contract arising out of a lease agreement entered into by
himself and Gelet Enterprises, Inc. in June 1990. The lease agreement was
amended in January 1993 and again in April 1995. The plaintiff sued for back
rent and other damages. The parties agreed to settle matter by the Company
paying the plaintiff $12,900 in March 1996.

On July 28, 1995, an action was filed against the Company for an amount due on a
Promissory Note payable. The plaintiffs alleged that the Company was in arrears
on an installment note made on July 16, 1993. The balance on the note at June
30, 1995 was approximately $107,900. The Company responded to the complaint on
September 19, 1995 and in April 1996, the Company paid the plaintiffs $96,000 as
a settlement of the action and the remaining balance of $11,900 was forgiven by
the plaintiffs.

In June 1995, the landlord of premises leased by Numero Uno Takeout and Delivery
Corporation filed a complaint against the Company and other defendants for
breach of a lease agreement in the amount of approximately $20,500. The
plaintiffs contended that the premises were vacated in March 1995 and that the
Company and other defendants were responsible for the unpaid rent. The Company
contended that Numero Uno Takeout and Delivery Corporation was a defunct entity
and that there was no contractual liability on behalf of the Company and the
other named defendants. After the discovery stage, the Court assigned the case
to nonbinding arbitration which was held on June 20, 1996. Thereafter, the
arbitrator awarded the plaintiffs the sum of $31,800. The Company did not agree
with the award of the arbitrator and filed a Request For Trial De Novo with the
Court. Subsequently, the Court set a trial date for March 31, 1997.


                                       11


<PAGE>   12
Prior to trial, the parties entered into a settlement agreement which provides
for a stipulation for judgment should the Company fail to pay installments
pursuant to the terms of the settlement. The Company agreed to pay $16,500 plus
interest in monthly installments until paid in full. The unpaid balance has been
accrued as a current liability in connection with this case.

In May 1987, the Company guaranteed the payments on a note payable to a former
franchisee by the party to whom the franchise was sold. In April 1995, the
outside party defaulted on the note payable and the plaintiff noteholder filed a
complaint for approximately $50,900, the balance remaining on the note. The
parties settled the matter; the Company agreed to pay the plaintiff $56,700 in
monthly installments of $2,500 until paid in full.

In November 1994, a franchisee filed an action against the Company alleging
breach of contract and various other causes of action. Prior to trial, the
parties settled the matter with the plaintiff agreeing to pay the Company
$30,000.

In January 1982, the Company subleased a restaurant location to a franchisee. In
March 1992, the franchisee assigned their right, title and interest to the
sublease. The sublease specifically stated that it shall not release the
originally named sublessee from liability for the continued performance on the
terms and provisions of the sublease. In January 1994, the assignees failed to
pay rent to the lessor or to the Company.

As a result of the failure to pay rent, the landlord brought an action against
the Company to recover damages for breach of the lease. In August 1994, the
Company stipulated with the landlord to a payment of $43,600 and a judgment may
be entered against the Company if it fails to meet the obligation. The Company
has performed all of the conditions and obligations to be performed under the
original sublease and believes that it is entitled to indemnification from the
sublessee in the same amount as the stipulated agreement with the landlord. The
Company entered into a stipulated agreement with the sublessee who agreed to pay
the Company $31,000 in monthly installments of $750 which began on October 15,
1994. During the year ended June 30, 1997, with $10,000 remaining due on the
installment agreement, the sublessee agreed to pay the Company $6,000 and the
remaining $4,000 was forgiven by the Company.

On January 17, 1996, the Company filed an action against a former franchisee and
the current owners of a restaurant for damages and injunctive relief for service
mark infringement, dilution of mark, common law trademark and service mark
infringement, unfair competition and breach of contract. The former franchisee
closed his location and sold the assets to the current owners to be used in
operating an independent restaurant. Specifically excluded


                                       12


<PAGE>   13
from the sale of assets was the right to use the name Numero Uno and trademarks.
The new owners, however, continued to use the name and other trademarks.

On March 15, 1996, the Company filed a Request for Entry of Default against the
defendants and default was entered on the same day. At June 30, 1996, the
defendants still had not appeared before the Court and the Company subsequently
decided to withdraw its action.

In October 1993, an action was filed against the Company and other defendants by
a former franchisee. The matter arose out of a note payable executed by one of
the Company's wholly-owned subsidiaries in the amount of approximately $130,000
which was secured by and under an accompanying security agreement. The plaintiff
alleged that the Company's wholly-owned subsidiary breached the security
agreement and therefore the entire amount of the promissory note was
accelerated. The plaintiff also contended that the Company is liable under the
alter ego theory for the debt of the wholly-owned subsidiary.

In September 1994, a Mandatory Settlement Conference was held but the parties
were unable to reach a settlement. The Court ordered the matter to binding
arbitration on December 8, 1995 and the matter was resolved in favor of the
Company. The Company was held not liable for any portion of the note payable.

Note 3 - Subsequent Event

The Company and an affiliated corporation agreed to the formation of a new
corporation in which they would be 24% and 27% shareholders, respectively. On
October 1, 1997, the new corporation finalized the purchase of the business and
assets of an existing Sandwich Express restaurant. The Company agreed to forgive
$15,400 in receivables, which arose after June 30, 1997, from the current owners
of the restaurant in exchange for its stock ownership.

Note 4 - Income Taxes

The Company's federal income tax provisions for the three month periods
presented have been eliminated by the utilization of net operating loss
carryforwards. The Company would have been required to pay additional federal
income taxes in these periods had it not been able to utilize these
carryforwards. A provision for minimum state income taxes has been provided in
the consolidated financial statements.


                                       13


<PAGE>   14
                                     PART I

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


Three Months Ended September 30, 1997:

Liquidity and Capital Resources.

For the three months ended September 30, 1997, cash of $41,700 was provided by
operating activities. This is the first time cash flow has been provided from
operating activities in recent years. The Company attained positive cash flow
for the three months ended September 30, 1997 through the collection of
principal amounts due on its notes receivable and the receipt of a one-time
payment of $83,000 from a vendor when the Company agreed to change its sole
supplier of soft drink products. Cash and cash equivalents at September 30, 1997
were $4,100.

Operating Activities.

Accounts receivable increased $5,400 to $133,300 at September 30, 1997 primarily
due to franchisees not paying their royalties on a timely basis.

Prepaid expenses decreased $35,900 to $42,400 at September 30, 1997. The
decrease is due primarily to the expiration of prepaid advertising, consulting
and rent at June 30, 1997.

Inventories decreased $200 to $24,300 at September 30, 1997 and deposits
increased $1,500 to $34,800 at September 30, 1997 due to normal business
fluctuations.

Accounts payable and accrued expenses decreased $50,700 to $497,600 at September
30, 1997, primarily due to the increased payment of outstanding trade payables
and the continued payment of accrued litigation settlements.

Accrued franchise advertising payable increased $200 during the three months
ended September 30, 1997. This increase is offset by an increase to advertising
fund receivables of $700 and a decrease in advertising cash of $500.

Deferred license fees of $9,800 were recognized as income during the three
months ended September 30, 1997.

Income taxes payable increased $1,600 at September 30, 1997 due to the
recognition of required minimum state tax liabilities for the current fiscal
year.


                                       14


<PAGE>   15
Investing Activities:

Notes receivable decreased $13,200 to $712,100 at September 30, 1997 due to the
issuance of $12,200 of notes receivable in exchange for accounts receivable and
the collection of $25,400 of outstanding amounts due to the Company.

Net leasehold improvements and property and equipment decreased $59,300 to
$1,094,800 at September 30, 1997. The decrease was due primarily to normal
monthly depreciation and amortization.

Financing Activities.

Long-term debt decreased $68,800 to $342,400 at September 30, 1997 due to
payments of $75,500 on outstanding obligations. This amount is offset by an
increase to loans payable to related parties of $12,500.


Results of Operations.

Three Months Ended September 30, 1997
As Compared to Three Months Ended September 30, 1996

Franchise Operations.

For the three months ended September 30, 1997, the Company recognized initial
franchise fees of $9,800 from one international license contract, a 27.4%
decrease in fees from the same period in 1996.

The Company recognized $138,800 of royalty income during the three months ended
September 30, 1997, a $16,400 (13.4%) increase from royalty income of $122,400
recognized for the comparable period in 1996. The increase was due primarily to
additional royalties received in connection with the franchise operations of
Sandwich Express.

Rental income decreased $26,400 (46.8%) during the three months ended September
30, 1997 as compared to the three months ended September 30, 1996, due to the
decrease in rental receipts from franchisees who pay their rent directly to the
landlord instead of to the Company as a pass through to the landlord. Similarly,
rent expense decreased by approximately the same amount. Historically, the
Company's only source of rental income was from franchisees who purchased
restaurants that were previously owned by the Company. The Company, who remained
obligated on the lease, would collect rent from the franchisees (subleases) and
pay it directly to the landlord. This trend is expected to continue until all
franchisees negotiate their own leases directly with lessors.


                                       15


<PAGE>   16
Interest income decreased $3,200 (34.0%) to $6,200 for the three months ended
September 30, 1997 as compared to $9,400 for the three months ended September
30, 1996. This decrease is due to an increase in collections on notes receivable
and the Company's policy of not accruing interest income on notes receivable
that are over six months in arrears.

Rebate income decreased $8,200 (19.1%) during the three months ended September
30, 1997 as compared to the three months ended September 30, 1996, due to an
overall decline in system-wide sales.

Other income increased $67,600 (346.7%) to $87,100 for the three months ended
September 30, 1997 due primarily to the one-time receipt of $83,000 from a
vendor when the Company agreed to change its soft drink supplier.

General and administrative expenses decreased $2,000 (1.2%) to $165,100 during
the three months ended September 30, 1997 as compared to the three months ended
September 30, 1996 due primarily to an overall reduction in administrative and
management expenses.

Interest expense decreased $9,300 (92.1%) to $800 for the three months ended
September 30, 1997 as compared to the three months ended September 30, 1996 due
to a significant decrease in the Company's long-term debt.

Company-owned Restaurant Operations.

Company-owned restaurant revenues increased $105,500 or 29.9% during the three
months ended September 30, 1997 compared to the same period in 1996. The Company
owned four operating restaurants and the Sandwich Express bakery during the
three months ended September 30, 1997 as compared to three restaurants during
the three months ended September 30, 1996.

Due to the increase in sales volume, gross profit increased $58,500 (23.9%) for
the three months ended September 30, 1997 as compared to the same period in
1996. Gross profit as a percentage of sales decreased 3.2% from 69.5% to 66.3%
for the three months ended September 30, 1997. The decrease was due to increases
in food costs.

Company-owned restaurant costs and expenses increased $184,300 or 50.1% during
the three months ended September 30, 1997 as compared to the same period in 1996
as a result of the increased overhead costs incurred in operating an additional
Company-owned restaurant and bakery.


                                       16


<PAGE>   17
President's Comments:

The Company reported a net profit of $82,900 for the year ended June 30, 1997.
This was the first profitable year in recent years and represented a dramatic
turnaround from losses of $1,273,800 and $2,923,500 incurred for the years ended
June 30, 1996 and 1995, respectively.

During the year ended June 30, 1997, the Company acquired the assets of an
Oregon restaurant chain known as Oregon's Original Sandwich Express and Bakery.
These assets were immediately transferred to Formaggi Inc., a newly formed
corporation, in exchange for 2,000,000 shares of Formaggi Inc.'s common stock.
The acquisition was made for two primary reasons: 1) to provide the Company with
a vehicle with which to expand its operations nationally and 2) to give the
Company a new concept which it could use in its existing operating restaurants.

The transaction enabled the Company to incorporate its pizza operations into
sandwich restaurants to determine the viability of a combined concept. One of
the Oregon restaurants was converted into the new dual concept and has shown a
significant increase in sales since the conversion. Recently, a Numero Uno
restaurant incorporated the sandwich concept into its operation, and it has also
experienced a significant increase in sales. The Company believes that this dual
concept will be its growth vehicle for the future. Both international and
domestic franchise operations have steadily improved and have, and are expected
to continue to contribute significantly to the profitability of the Company.

Company-owned restaurant operations have not performed as well as anticipated by
management. Although sales volume and other revenues have reached projections,
the profitability of the operations have not met expectations. The Company will
attempt to dispose of the unprofitable, if not all, of its Company-owned
restaurants so that it may concentrate its efforts on those areas that have
proven profitability.

The Company's objectives for the year ending June 30, 1998 are as follows:

        1.  Seek an equity partner for Formaggi Inc. which is
            now a wholly-owned subsidiary of N. U. Pizza
            Holding Corporation.  An infusion of equity will
            give Formaggi Inc. the ability to aggressively
            grow the pizza/sandwich dual concept in the states
            of Oregon and Washington.

        2.  Aggressively pursue expansion in the international marketplace which
            the Company believes is an area that can provide the Company with
            substantial


                                       17


<PAGE>   18
            short-term and long-term profitability with
            minimal expenditures of capital and minimal risk.

        3.  Franchise the pizza/sandwich dual concept throughout the state of
            California under the Numero Uno Pizza/Sandwich Express name.

        4.  Pursue territorial development agreements outside the states of
            California, Oregon and Washington for the Numero Uno Pizza/Sandwich
            Express dual concept.

        5.  Sell existing Company-owned restaurants to franchisees so that the
            Company's energy and resources can be focused on profitable areas.

        6.  Search for restaurant chains that are merger/acquisition candidates.
            The Company believes that this is the best and most cost effective
            way for it to grow domestically. Typically, existing operations are
            acquired at a fraction of the cost that it would take to develop an
            area and bring with it an established customer base, existing
            revenue, name recognition and immediacy.

        7.  Enhance shareholder value.

Clearly, the year ended June 30, 1997 was a success. Management believes that it
has clearly determined the future direction of the Company but anticipates that
the first half of the year ending June 30, 1998 will be, at best, marginally
profitable. However, management is confident that the year will show improved
operating results and profitability.


                           PART II - OTHER INFORMATION

Item 1         None

Item 2         None

Item 3         None

Item 4         None

Item 5         None

Item 6         Exhibits and Reports on Form 8-K

               a)     Exhibits - none

               b)     No reports on Form 8-K were filed during the quarter ended
                      September 30, 1997


                                       18


<PAGE>   19
                                   SIGNATURES


Pursuant to the requirements of Section 13 or 15(d) of the Securities Exchange
Act of 1934, the Registrant has duly caused this report to be signed on its
behalf by the undersigned, thereunto duly authorized, in the City of Granada
Hills, State of California on November 10, 1997.



N.U. PIZZA HOLDING CORPORATION


By: /s/
   -------------------------------
    Ronald J. Gelet
    President


Pursuant to requirements of the Securities Exchange Act of 1934, this report has
been signed by the following persons on behalf of the Registrant and in the
capacities and on the dates indicated.



/s/                                     Dated: 11/10/97
-------------------------------               -------------------------------  
Ronald J. Gelet
Director, President and Chief
Executive Officer


/s/                                     Dated: 11/10/97
-------------------------------               -------------------------------  
Gloria Gelet
Director


/s/                                     Dated:  11/10/97
-------------------------------               -------------------------------  
Jane Yennie
Controller


/s/                                     Dated:  11/10/97
-------------------------------               -------------------------------  
Dan Rouse
Director

                                              19