---



UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549



FORM 10-K/A



(Amendment No. 1)



FOR ANNUAL AND TRANSITION REPORTS

PURSUANT TO SECTIONS 13 OR 15(d) OF THE

SECURITIES EXCHANGE ACT OF 1934



(Mark One)



|x | ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|- | ------------------------------------------------------------------------------------



For the fiscal year ended December 31, 2004



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 333-31931



NORTH ATLANTIC TRADING COMPANY, INC.

(Exact name of registrant as specified in its charter)



|                                                               |  |                                     
|-------------------------------------------------------------- |  | ------------------------------------
|Delaware                                                       |  | 13-3961898                          
|(State or other jurisdiction of incorporation or organization) |  | (I.R.S. Employer Identification No.)



257 PARK AVENUE
SOUTH, NEW YORK, NEW YORK 10010-7304

(Address of principal executive offices) (Zip Code)



Registrants telephone number, including area code: (212) 253-8185



Securities registered pursuant to Section 12(b) of the
Act: None



Securities registered pursuant to Section
12(g) of the Act: None



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. Yes  x No ̈.



Indicate by check mark if disclosure of delinquent filers pursuant to Item 405 of Regulation
S-K is not contained herein, and will not be contained, to the best of registrants knowledge, in definitive proxy materials or information statements incorporated by reference in Part III of this Form 10-K or any amendment to this Form 10-K.
x



Indicate by check mark whether the
registrant is an accelerated filer (as defined in Exchange Act Rule 12b-2). Yes ̈No  x.



As of March 29, 2005, the only class of voting
or non-voting common equity issued and outstanding was the Registrants Voting Common Stock, par value $.01 per share, 100% of which was owned by North Atlantic Holding Company, Inc. There is no trading market for the Voting Common Stock.



As of March 29, 2005, 10 shares of the Registrants Voting Common Stock,
par value $.01 per share were outstanding.



---



---

EXPLANATORY NOTE



This amendment is being filed to include the signature of PricewaterhouseCoopers LLP, independent registered public accounting firm, in its
report included in Part II, Item 8, which signature was inadvertently omitted in the original filing, and to make certain changes to the Notes to the Companys Consolidated Financial Statements included in Part II, Item 8. The entirety of Part
II, Item 8, as amended, is included in this Form 10-K/A, as are new Exhibits 31.1, 31.2, 32.1 and 32.2, dated the date of the filing of this Form 10-K/A.







---

PART II



Item 8. Financial Statements and Supplementary Data



The Companys Consolidated Financial Statements and Notes to Consolidated Financial Statements, and the report of PricewaterhouseCoopers LLP,
independent registered public accounting firm, with respect thereto, referred to in the Index to Financial Statements of the Company contained in Item 15(a), appear on pages F-1 through F-42 of this Form 10-K and are incorporated herein by reference
thereto. Information required by schedules called for under Regulation S-X is either not applicable or is included in the Consolidated Financial Statements or Notes thereto.



---

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.



Date: April 1, 2005

NORTH ATLANTIC TRADING COMPANY, INC.By:

/s/ Thomas F. Helms, Jr.Thomas F. Helms, Jr.Chairman, Chief Executive Officer and President








---



CONTENTS



|                                                                                                                           |  |      
|-------------------------------------------------------------------------------------------------------------------------- |  | -----
|                                                                                                                           |  | Pages
|Report of Independent Registered Public Accounting Firm                                                                    |  | F-1  
|                                                                                                                           | 
|Financial Statements:                                                                                                      |  |      
|                                                                                                                           | 
|Consolidated Balance Sheets as of December 31, 2004 and 2003                                                               |  | F-2  
|                                                                                                                           | 
|Consolidated Statements of Operations and Comprehensive Income (Loss) for the years ended December 31, 2004, 2003 and 2002 |  | F-3  
|                                                                                                                           | 
|Consolidated Statements of Comprehensive Income (Loss) December 31, 2004, 2003 and 2002                                    |  | F-4  
|                                                                                                                           | 
|Consolidated Statements of Cash Flows for the years ended December 31, 2004, 2003 and 2002                                 |  | F-5  
|                                                                                                                           | 
|Consolidated Statements of Changes in Stockholders Deficit for the years ended December 31, 2004, 2003 and 2002           |  | F-6  
|                                                                                                                           | 
|Notes to Consolidated Financial Statements                                                                                 |  | F-7  





---



Report of Independent Registered Public Accounting Firm



To the Board of Directors

North Atlantic Trading Company, Inc.



In our opinion, the accompanying consolidated balance sheets and the related consolidated statements of operations, comprehensive income
(loss), cash flows, and changes in stockholders deficit present fairly, in all material respects, the financial position of North Atlantic Trading Company, Inc. and its subsidiaries at December 31, 2004 and 2003, and the results of their
operations and their cash flows for each of the three years in the period ended December 31, 2004 in conformity with accounting principles generally accepted in the United States of America. These financial statements are the responsibility of the
Companys management. Our responsibility is to express an opinion on these financial statements based on our audits. We conducted our audits of these statements in accordance with the standards of the Public Company Accounting Oversight Board
(United States). Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement. An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements, assessing the accounting principles used and significant estimates made by management, and evaluating the overall financial statement presentation. We believe that our audits provide a
reasonable basis for our opinion.



The accompanying financial statements have
been prepared assuming that the Company will continue as a going concern. As discussed in note 2 to the financial statements, it is probable that, absent obtaining additional capital investment, a waiver or a refinancing, the Company will fail to
meet a financial covenant requirement for its revolving debt agreement due to its financial performance. Not meeting this requirement would permit the lenders to demand immediate repayment in full, which would then permit holders of the
Companys New Senior Notes to also demand immediate repayment. This matter raises substantial doubt about the Companys ability to continue as a going concern. Managements plans as to these matters are also described in the notes to
the financial statements. The financial statements do not include any adjustments that might result from the outcome of the uncertainty.



/s/ PricewaterhouseCoopers LLP

Louisville, Kentucky

March 31, 2005



F-1



---



North Atlantic Trading Company, Inc. and Subsidiaries

Consolidated Balance Sheets

December 31, 2004 and 2003

(dollars in thousands except share
data)



|                                                                                                                                                                                   |  |      |         |   |      |   |         |  
|---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------- |  | ---- | ------- | - | ---- | - | ------- | -
|                                                                                                                                                                                   |  | 2004 |         |   | 2003 |  
|ASSETS                                                                                                                                                                             |  |      |         |   |      |   |         |  
|                                                                                                                                                                                   |  |     
|Current assets:                                                                                                                                                                    |  |      |         |   |      |   |         |  
|Cash                                                                                                                                                                               |  | $    | 2,346   |   |      | $ | 304     |  
|Accounts receivable, net of allowances of $284 and $367 in 2004 and 2003, respectively                                                                                             |  |      | 7,839   |   |      |   | 10,384  |  
|Inventories                                                                                                                                                                        |  |      | 37,959  |   |      |   | 42,257  |  
|Income taxes receivable                                                                                                                                                            |  |      |        |   |      |   | 910     |  
|Other current assets                                                                                                                                                               |  |      | 5,861   |   |      |   | 3,594   |  
|                                                                                                                                                                                   |  |      |         |   |      |   |         |  
|Total current assets                                                                                                                                                               |  |      | 54,005  |   |      |   | 57,449  |  
|Property, plant and equipment, net                                                                                                                                                 |  |      | 10,771  |   |      |   | 8,310   |  
|Deferred income taxes                                                                                                                                                              |  |      |        |   |      |   | 22,549  |  
|Deferred financing costs, net                                                                                                                                                      |  |      | 9,407   |   |      |   | 5,163   |  
|Goodwill                                                                                                                                                                           |  |      | 128,697 |   |      |   | 128,659 |  
|Other intangible assets, net                                                                                                                                                       |  |      | 10,293  |   |      |   | 10,851  |  
|Other assets                                                                                                                                                                       |  |      | 15,526  |   |      |   | 10,663  |  
|                                                                                                                                                                                   |  |      |         |   |      |   |         |  
|Total assets                                                                                                                                                                       |  | $    | 228,699 |   |      | $ | 243,644 |  
|                                                                                                                                                                                   |  |      |         |   |      |   |         |  
|LIABILITIES AND STOCKHOLDERS DEFICIT                                                                                                                                              |  |      |         |   |      |   |         |  
|                                                                                                                                                                                   |  |     
|Current liabilities:                                                                                                                                                               |  |      |         |   |      |   |         |  
|Accounts payable                                                                                                                                                                   |  | $    | 7,005   |   |      | $ | 5,275   |  
|Accrued expenses                                                                                                                                                                   |  |      | 4,642   |   |      |   | 6,039   |  
|Accrued interest expense                                                                                                                                                           |  |      | 6,274   |   |      |   | 757     |  
|Deferred income taxes                                                                                                                                                              |  |      |        |   |      |   | 4,654   |  
|Revolving credit facility                                                                                                                                                          |  |      | 14,500  |   |      |   | 6,300   |  
|                                                                                                                                                                                   |  |      |         |   |      |   |         |  
|Total current liabilities                                                                                                                                                          |  |      | 32,421  |   |      |   | 23,025  |  
|Notes payable and long-term debt                                                                                                                                                   |  |      | 200,000 |   |      |   | 185,686 |  
|Deferred income taxes                                                                                                                                                              |  |      |        |   |      |   | 1,141   |  
|Postretirement benefits                                                                                                                                                            |  |      | 6,061   |   |      |   | 9,333   |  
|Pension benefits and other long-term liabilities                                                                                                                                   |  |      | 4,013   |   |      |   | 5,946   |  
|                                                                                                                                                                                   |  |      |         |   |      |   |         |  
|Total liabilities                                                                                                                                                                  |  |      | 242,495 |   |      |   | 225,131 |  
|                                                                                                                                                                                   |  |      |         |   |      |   |         |  
|Commitments and contingencies                                                                                                                                                      |  |      |         |   |      |   |         |  
|                                                                                                                                                                                   |  |     
|Preferred stock, mandatory redemption value of $0 and $65,080 in 2004 and 2003, respectively, issued and outstanding shares, 2,941,513.08 in
2003                                  |  |      |        |   |      |   | 65,080  |  
|                                                                                                                                                                                   |  |      |         |   |      |   |         |  
|Stockholders deficit:                                                                                                                                                             |  |      |         |   |      |   |         |  
|Common stock, voting, $.01 par value; 2004; authorized, issued and outstanding shares, 10; $01 par value; 2003; authorized shares, 750,000;
issued and outstanding shares, 528,241 |  |      |        |   |      |   | 5       |  
|Common stock, nonvoting, $01 par value; authorized shares, 750,000; issued and outstanding shares, -0-                                                                             |  |      |        |   |      |   |        |  
|Additional paid-in capital                                                                                                                                                         |  |      | 64,095  |   |      |   | 9,663   |  
|Advance to parent                                                                                                                                                                  |  |      | (1,961  | ) |      |   |        |  
|Loans to stockholders for stock purchases                                                                                                                                          |  |      | (99     | ) |      |   | (168    | )
|Accumulated other comprehensive loss                                                                                                                                               |  |      | (1,351  | ) |      |   | (1,229  | )
|Accumulated deficit                                                                                                                                                                |  |      | (74,480 | ) |      |   | (54,838 | )
|                                                                                                                                                                                   |  |      |         |   |      |   |         |  
|Total stockholders deficit                                                                                                                                                        |  |      | (13,796 | ) |      |   | (46,567 | )
|                                                                                                                                                                                   |  |      |         |   |      |   |         |  
|Total liabilities and stockholders deficit                                                                                                                                        |  | $    | 228,699 |   |      | $ | 243,644 |  
|                                                                                                                                                                                   |  |      |         |   |      |   |         |  



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



F-2



---



North Atlantic Trading Company, Inc. and Subsidiaries

Consolidated Statements of Operations

for the years ended December 31, 2004, 2003 and 2002

(dollars in
thousands except share data)



|                                              |  |      |         |   |      |   |         |      |  |   |         |  
|--------------------------------------------- |  | ---- | ------- | - | ---- | - | ------- | ---- |  | - | ------- | -
|                                              |  | 2004 |         |   | 2003 |   |         | 2002 | 
|Net sales                                     |  | $    | 115,320 |   |      | $ | 101,593 |      |  | $ | 94,425  |  
|Cost of Sales                                 |  |      | 58,617  |   |      |   | 48,616  |      |  |   | 40,973  |  
|                                              |  |      |         |   |      |   |         |      |  |   |         |  
|Gross profit                                  |  |      | 56,703  |   |      |   | 52,977  |      |  |   | 53,452  |  
|Selling, general and administrative expenses  |  |      | 37,031  |   |      |   | 32,589  |      |  |   | 24,065  |  
|Amortization expense                          |  |      | 462     |   |      |   | 67      |      |  |   |        |  
|                                              |  |      |         |   |      |   |         |      |  |   |         |  
|Operating income                              |  |      | 19,210  |   |      |   | 20,321  |      |  |   | 29,387  |  
|Interest expense and financing costs          |  |      | 24,196  |   |      |   | 19,122  |      |  |   | 18,744  |  
|Other expense (income)                        |  |      | (4,361  | ) |      |   | 11,129  |      |  |   | 1,944   |  
|                                              |  |      |         |   |      |   |         |      |  |   |         |  
|Income (loss) before income taxes             |  |      | (625    | ) |      |   | (9,930  | )    |  |   | 8,699   |  
|Income tax expense (benefit)                  |  |      | 17,404  |   |      |   | (3,689  | )    |  |   | 3,214   |  
|                                              |  |      |         |   |      |   |         |      |  |   |         |  
|Net income (loss)                             |  |      | (18,029 | ) |      |   | (6,241  | )    |  |   | 5,485   |  
|Preferred stock dividends                     |  |      | (1,613  | ) |      |   | (7,275  | )    |  |   | (6,976  | )
|Net gain on restructuring of preferred stock  |  |      |        |   |      |   |        |      |  |   | 5,395   |  
|                                              |  |      |         |   |      |   |         |      |  |   |         |  
|Net income (loss) applicable to common shares |  | $    | (19,642 | ) |      | $ | (13,516 | )    |  | $ | 3,904   |  
|                                              |  |      |         |   |      |   |         |      |  |   |         |  
|                                              |  |      |        
|                                              |  | 2004 |         |   | 2003 |   |         | 2002 | 
|Basic earnings per common share:              |  |      |         |   |      |   |         |      |  |   |         |  
|Net income (loss)                             |  | $    | (309.99 | ) |      | $ | (11.82  | )    |  | $ | 10.38   |  
|Preferred stock dividends                     |  |      | (27.73  | ) |      |   | (13.77  | )    |  |   | (13.20  | )
|Net gain on restructuring of preferred stock  |  |      |        |   |      |   |        |      |  |   | 10.21   |  
|                                              |  |      |         |   |      |   |         |      |  |   |         |  
|Net income (loss) applicable to common shares |  | $    | (337.72 | ) |      | $ | (25.59  | )    |  | $ | 7.39    |  
|                                              |  |      |         |   |      |   |         |      |  |   |         |  
|Diluted earnings per common share:            |  |      |         |   |      |   |         |      |  |   |         |  
|Net income (loss)                             |  | $    | (309.99 | ) |      | $ | (11.82  | )    |  | $ | 8.25    |  
|Preferred stock dividends                     |  |      | (27.73  | ) |      |   | (13.77  | )    |  |   | (10.49  | )
|Net gain on restructuring of preferred stock  |  |      |        |   |      |   |        |      |  |   | 8.11    |  
|                                              |  |      |         |   |      |   |         |      |  |   |         |  
|Net income (loss) applicable to common shares |  | $    | (337.72 | ) |      | $ | (25.59  | )    |  | $ | 5.87    |  
|                                              |  |      |         |   |      |   |         |      |  |   |         |  
|Weighted average common shares outstanding:   |  |      |         |   |      |   |         |      |  |   |         |  
|Basic                                         |  |      | 58,161  |   |      |   | 528,241 |      |  |   | 528,241 |  
|Diluted                                       |  |      | 58,161  |   |      |   | 528,241 |      |  |   | 664,939 |  



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



F-3



---



North Atlantic Trading Company, Inc. and Subsidiaries

Consolidated Statements of Comprehensive Income (Loss)

for the years ended December 31, 2004, 2003 and 2002

(dollars in thousands except share data)



Consolidated Statements of Comprehensive Income (Loss)

(in thousands)



|                                                |  |      |         |   |      |   |        |      |  |   |       |  
|----------------------------------------------- |  | ---- | ------- | - | ---- | - | ------ | ---- |  | - | ----- | -
|                                                |  | 2004 |         |   | 2003 |   |        | 2002 | 
|Net Income (loss)                               |  | $    | (18,029 | ) |      | $ | (6,241 | )    |  | $ | 5,485 |  
|                                                |  |      |        
|Other comprehensive income, net of tax benefit: |  |      |         |   |      |   |        |      |  |   |       |  
|Minimum pension liability, net of tax           |  |      | (122    | ) |      |   | (104   | )    |  |   | (909  | )
|                                                |  |      |         |   |      |   |        |      |  |   |       |  
|Comprehensive income (loss)                     |  | $    | (18,151 | ) |      | $ | (6,345 | )    |  | $ | 4,576 |  
|                                                |  |      |         |   |      |   |        |      |  |   |       |  



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



F-4



---



North Atlantic Trading Company, Inc. and Subsidiaries

Consolidated Statements of Cash Flows

for the years ended December 31, 2004, 2003 and 2002

(dollars in
thousands)



|                                                                                                   |  |      |          |   |      |   |         |      |  |   |         |  
|-------------------------------------------------------------------------------------------------- |  | ---- | -------- | - | ---- | - | ------- | ---- |  | - | ------- | -
|                                                                                                   |  | 2004 |          |   | 2003 |   |         | 2002 | 
|Cash flows from operating activities:                                                              |  |      |          |   |      |   |         |      |  |   |         |  
|Net income (loss)                                                                                  |  | $    | (18,029  | ) |      | $ | (6,241  | )    |  | $ | 5,485   |  
|Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities: |  |      |          |   |      |   |         |      |  |   |         |  
|Depreciation                                                                                       |  |      | 816      |   |      |   | 589     |      |  |   | 700     |  
|Amortization expense                                                                               |  |      | 462      |   |      |   | 67      |      |  |   |        |  
|Amortization of deferred financing costs                                                           |  |      | 1,613    |   |      |   | 1,386   |      |  |   | 1,386   |  
|Deferred income taxes                                                                              |  |      | 16,754   |   |      |   | (3,689  | )    |  |   | 2,738   |  
|Stock compensation expense                                                                         |  |      | 100      |   |      |   | 417     |      |  |   | 576     |  
|Stock issued for non-cash services                                                                 |  |      | 681      |   |      |   |        |      |  |   |        |  
|Changes in operating assets and liabilities:                                                       |  |      |          |   |      |   |         |      |  |   |         |  
|Accounts receivable                                                                                |  |      | 2,545    |   |      |   | (1,827  | )    |  |   | (1,979  | )
|Inventories                                                                                        |  |      | 4,298    |   |      |   | 1,964   |      |  |   | 3,149   |  
|Income tax receivable                                                                              |  |      | 910      |   |      |   | (23     | )    |  |   | (654    | )
|Other current assets                                                                               |  |      | (2,267   | ) |      |   | 752     |      |  |   | (1,755  | )
|Other assets                                                                                       |  |      | (4,766   | ) |      |   | (1,309  | )    |  |   | (985    | )
|Accounts payable                                                                                   |  |      | 1,730    |   |      |   | 1,848   |      |  |   | 150     |  
|Accrued pension liabilities                                                                        |  |      | (1,933   | ) |      |   | 366     |      |  |   | 495     |  
|Accrued postretirement liabilities                                                                 |  |      | (3,272   | ) |      |   | (1,509  | )    |  |   | 558     |  
|Accrued expenses and other                                                                         |  |      | 3,892    |   |      |   | 2,351   |      |  |   | (1,479  | )
|                                                                                                   |  |      |          |   |      |   |         |      |  |   |         |  
|Net cash provided by (used in) operating activities                                                |  |      | 3,534    |   |      |   | (4,858  | )    |  |   | 8,385   |  
|                                                                                                   |  |      |          |   |      |   |         |      |  |   |         |  
|Cash flows from investing activities:                                                              |  |      |          |   |      |   |         |      |  |   |         |  
|Capital expenditures                                                                               |  |      | (3,277   | ) |      |   | (1,561  | )    |  |   | (625    | )
|Purchase of Stoker, Inc. (net of cash acquired $1,672 see Note 4)                                  |  |      | (38      | ) |      |   | (21,650 | )    |  |   |        |  
|                                                                                                   |  |      |          |   |      |   |         |      |  |   |         |  
|Net cash provided by (used in) investing activities                                                |  |      | (3,315   | ) |      |   | (23,211 | )    |  |   | (625    | )
|                                                                                                   |  |      |          |   |      |   |         |      |  |   |         |  
|Cash flows from financing activities:                                                              |  |      |          |   |      |   |         |      |  |   |         |  
|Capital contribution from parent                                                                   |  |      | 53,751   |   |      |   |        |      |  |   |        |  
|Proceeds from revolving credit facility, net                                                       |  |      | 8,200    |   |      |   | 800     |      |  |   | 5,500   |  
|Proceeds from issuance of new senior notes                                                         |  |      | 200,000  |   |      |   |        |      |  |   |        |  
|Payment of old senior notes                                                                        |  |      | (155,000 | ) |      |   |        |      |  |   |        |  
|Payment of financing costs                                                                         |  |      | (5,857   | ) |      |   |        |      |  |   |        |  
|Payments on notes payable                                                                          |  |      | (30,686  | ) |      |   |        |      |  |   |        |  
|Payments on senior term loans                                                                      |  |      |         |   |      |   |        |      |  |   | (12,500 | )
|Deferred financing costs incurred                                                                  |  |      |         |   |      |   | (3,907  | )    |  |   |        |  
|Redemption of preferred stock                                                                      |  |      | (65,080  | ) |      |   |        |      |  |   |        |  
|Preferred stock cash dividends                                                                     |  |      | (1,613   | ) |      |   |        |      |  |   |        |  
|Advance to parent                                                                                  |  |      | (1,961   | ) |      |   |        |      |  |   |        |  
|Principal from long-term borrowings                                                                |  |      |         |   |      |   | 42,000  |      |  |   |        |  
|Principal payments on long-term borrowings                                                         |  |      |         |   |      |   | (11,314 | )    |  |   |        |  
|Consent solicitation expenses                                                                      |  |      |         |   |      |   |        |      |  |   | (1,219  | )
|Net loans to stockholders for stock purchases                                                      |  |      | 69       |   |      |   | (11     | )    |  |   | 30      |  
|                                                                                                   |  |      |          |   |      |   |         |      |  |   |         |  
|Net cash provided by (used in) financing activities                                                |  |      | 1,823    |   |      |   | 27,568  |      |  |   | (8,189  | )
|                                                                                                   |  |      |          |   |      |   |         |      |  |   |         |  
|Net increase (decrease) in cash                                                                    |  |      | 2,042    |   |      |   | (501    | )    |  |   | (429    | )
|Cash, beginning of period                                                                          |  |      | 304      |   |      |   | 805     |      |  |   | 1,234   |  
|                                                                                                   |  |      |          |   |      |   |         |      |  |   |         |  
|Cash, end of period                                                                                |  | $    | 2,346    |   |      | $ | 304     |      |  | $ | 805     |  
|                                                                                                   |  |      |          |   |      |   |         |      |  |   |         |  
|Supplemental disclosures of cash flow information:                                                 |  |      |          |   |      |   |         |      |  |   |         |  
|Cash paid during the period for interest                                                           |  | $    | 16,245   |   |      | $ | 17,911  |      |  | $ | 17,560  |  
|                                                                                                   |  |      |          |   |      |   |         |      |  |   |         |  
|Cash paid during the period for income taxes                                                       |  | $    | 1,297    |   |      | $ |        |      |  | $ | 283     |  
|                                                                                                   |  |      |          |   |      |   |         |      |  |   |         |  



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



F-5



---



North Atlantic Trading Company, Inc. and Subsidiaries

Changes in Stockholders Deficit

for the years ended December 31, 2004, 2003 and 2002

(dollars in
thousands)



|                                                                |  |                    |    |   |                          |   |        |                  |  |   |                                        |   |  |                                   |      |   |                    |   |        |       |  |   |         |   |  |   |         |  
|--------------------------------------------------------------- |  | ------------------ | -- | - | ------------------------ | - | ------ | ---------------- |  | - | -------------------------------------- | - |  | --------------------------------- | ---- | - | ------------------ | - | ------ | ----- |  | - | ------- | - |  | - | ------- | -
|                                                                |  | CommonStock,Voting |    |   | AdditionalPaid-InCapital |   |        | Advance toParent |  |   | Loans toStockholdersfor StockPurchases |   |  | AccumulatedOtherComprehensiveLoss |      |   | AccumulatedDeficit |   |        | Total | 
|Beginning balance, January 1, 2002                              |  | $                  | 5  |   |                          | $ | 9,144  |                  |  | $ |                                       |   |  | $                                 | (187 | ) |                    | $ | (216   | )     |  | $ | (45,226 | ) |  | $ | (36,480 | )
|Compensation expense                                            |  |                    |    |   |                          |   | 102    |                  |  |   |                                        |   |  |                                   |      |   |                    |   |        |       |  |   |         |   |  |   | 102     |  
|Net loans to stockholders for stock purchases                   |  |                    |    |   |                          |   |        |                  |  |   |                                        |   |  |                                   | 30   |   |                    |   |        |       |  |   |         |   |  |   | 30      |  
|Amount related to minimum pension liability, net of tax of $344 |  |                    |    |   |                          |   |        |                  |  |   |                                        |   |  |                                   |      |   |                    |   | (909   | )     |  |   |         |   |  |   | (909    | )
|Preferred stock dividend                                        |  |                    |    |   |                          |   |        |                  |  |   |                                        |   |  |                                   |      |   |                    |   |        |       |  |   | (6,976  | ) |  |   | (6,976  | )
|Net gain on restructuring of preferred stock                    |  |                    |    |   |                          |   |        |                  |  |   |                                        |   |  |                                   |      |   |                    |   |        |       |  |   | 5,395   |   |  |   | 5,395   |  
|Net income                                                      |  |                    |    |   |                          |   |        |                  |  |   |                                        |   |  |                                   |      |   |                    |   |        |       |  |   | 5,485   |   |  |   | 5,485   |  
|                                                                |  |                    |    |   |                          |   |        |                  |  |   |                                        |   |  |                                   |      |   |                    |   |        |       |  |   |         |   |  |   |         |  
|Ending balance, December 31, 2002                               |  |                    | 5  |   |                          |   | 9,246  |                  |  |   |                                       |   |  |                                   | (157 | ) |                    |   | (1,125 | )     |  |   | (41,322 | ) |  |   | (33,353 | )
|Compensation expense                                            |  |                    |    |   |                          |   | 417    |                  |  |   |                                        |   |  |                                   |      |   |                    |   |        |       |  |   |         |   |  |   | 417     |  
|Net loans to stockholders for stock purchases                   |  |                    |    |   |                          |   |        |                  |  |   |                                        |   |  |                                   | (11  | ) |                    |   |        |       |  |   |         |   |  |   | (11     | )
|Amount related to minimum pension liability, net of tax of $64  |  |                    |    |   |                          |   |        |                  |  |   |                                        |   |  |                                   |      |   |                    |   | (104   | )     |  |   |         |   |  |   | (104    | )
|Preferred stock dividend                                        |  |                    |    |   |                          |   |        |                  |  |   |                                        |   |  |                                   |      |   |                    |   |        |       |  |   | (7,275  | ) |  |   | (7,275  | )
|Net loss                                                        |  |                    |    |   |                          |   |        |                  |  |   |                                        |   |  |                                   |      |   |                    |   |        |       |  |   | (6,241  | ) |  |   | (6,241  | )
|                                                                |  |                    |    |   |                          |   |        |                  |  |   |                                        |   |  |                                   |      |   |                    |   |        |       |  |   |         |   |  |   |         |  
|Ending balance, December 31, 2003                               |  |                    | 5  |   |                          |   | 9,663  |                  |  |   |                                       |   |  |                                   | (168 | ) |                    |   | (1,229 | )     |  |   | (54,838 | ) |  |   | (46,567 | )
|Cancellation of common stock                                    |  |                    | (6 | ) |                          |   |        |                  |  |   |                                        |   |  |                                   |      |   |                    |   |        |       |  |   |         |   |  |   | (6      | )
|Compensation expense                                            |  |                    |    |   |                          |   | 100    |                  |  |   |                                        |   |  |                                   |      |   |                    |   |        |       |  |   |         |   |  |   | 100     |  
|Transfer of stock options to Parent                             |  |                    |    |   |                          |   | (2,149 | )                |  |   |                                        |   |  |                                   |      |   |                    |   |        |       |  |   |         |   |  |   | (2,149  | )
|Transfer of warrants to Parent                                  |  |                    |    |   |                          |   | (2,410 | )                |  |   |                                        |   |  |                                   |      |   |                    |   |        |       |  |   |         |   |  |   | (2,410  | )
|Issuance of common stock                                        |  |                    | 1  |   |                          |   | 681    |                  |  |   |                                        |   |  |                                   |      |   |                    |   |        |       |  |   |         |   |  |   | 682     |  
|Capital contribution from Parent                                |  |                    |    |   |                          |   | 58,210 |                  |  |   |                                        |   |  |                                   |      |   |                    |   |        |       |  |   |         |   |  |   | 58,210  |  
|Net loans to stockholders for stock purchases                   |  |                    |    |   |                          |   |        |                  |  |   |                                        |   |  |                                   | 69   |   |                    |   |        |       |  |   |         |   |  |   | 69      |  
|Amount related to minimum pension liability net of tax of $74   |  |                    |    |   |                          |   |        |                  |  |   |                                        |   |  |                                   |      |   |                    |   | (122   | )     |  |   |         |   |  |   | (122    | )
|Intercompany transactions, net                                  |  |                    |    |   |                          |   |        |                  |  |   | (1,961                                 | ) |  |                                   |      |   |                    |   |        |       |  |   |         |   |  |   | (1,961  | )
|Preferred stock dividend                                        |  |                    |    |   |                          |   |        |                  |  |   |                                        |   |  |                                   |      |   |                    |   |        |       |  |   | (1,613  | ) |  |   | (1,613  | )
|Net loss                                                        |  |                    |    |   |                          |   |        |                  |  |   |                                        |   |  |                                   |      |   |                    |   |        |       |  |   | (18,029 | ) |  |   | (18,029 | )
|                                                                |  |                    |    |   |                          |   |        |                  |  |   |                                        |   |  |                                   |      |   |                    |   |        |       |  |   |         |   |  |   |         |  
|Ending balance, December 31, 2004                               |  | $                  |   |   |                          | $ | 64,095 |                  |  | $ | (1,961                                 | ) |  | $                                 | (99  | ) |                    | $ | (1,351 | )     |  | $ | (74,480 | ) |  | $ | (13,796 | )
|                                                                |  |                    |    |   |                          |   |        |                  |  |   |                                        |   |  |                                   |      |   |                    |   |        |       |  |   |         |   |  |   |         |  



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



F-6



---



North Atlantic Trading Company, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

for the years ended December 31, 2004, 2003 and 2002

(dollars in
thousands)



|1. | Organization:
|-- | -------------



North Atlantic Trading Company, Inc. and Subsidiaries (the Company) manufactures and distributes tobacco and related products through its
smokeless tobacco, make-your-own, and premium manufactured cigarettes operating segments. The smokeless tobacco segment manufactures and distributes smokeless tobacco products under the Beech-Nut, Durango,
Trophy, Havana Blossom, Stoker, Our Pride and other brand names. The make-your-own segment imports and distributes premium cigarette papers and related products, and manufactures smoking
tobaccos under the Zig-Zag, Stoker No. 2, Old Hillside and other brand names. The premium cigarette segment contract manufactures and distributes premium manufactured cigarettes through wholesale
distributors in selected areas of the United States.



National
Tobacco Company, L.P. (NTC), a limited partnership, was formed and acquired the smokeless tobacco division of Lorillard, Inc. in 1988. On April 14, 1992, the general partner and majority owner and certain limited partners sold their
partnership interest to a new general partner. Accordingly, the April 1992 transaction was accounted for as the formation of a new entity, National Tobacco Company, L.P. (the Partnership). Certain members of management of the Partnership
formed NTC Holding, LLC (the Holding Company), a limited liability company with a finite life expiring December 31, 2100, and caused the Holding Company to form National Tobacco Finance Corporation (the Finance Corporation),
a wholly-owned subsidiary of the Holding Company.



On May 17,
1996, the Partnership was recapitalized and the Holding Company acquired a 99% limited partnership interest in the Partnership and the Finance Corporation became the sole general partner and owner of the remaining 1% interest of the Partnership.
Accordingly, this transaction was accounted for as the formation of a new entity under the purchase method of accounting.



On May 19, 1997, certain members of management and holders of membership interests in the Holding Company formed a corporation named North Atlantic
Trading Company, Inc. (the Corporation). On June 25, 1997, the Corporation acquired the membership interests in the Holding Company and the Holding Company transferred all of its assets to the Corporation, including its limited
partnership interest in the Partnership, all of the capital stock of the Finance Corporation, and its rights to acquire NATC Holdings USA, Inc. (NATC) which owned exclusive rights to market and distribute Zig-Zag premium cigarette papers
in the United States and Canada and also owned outright the trademarks for tobacco products bearing the Zig-Zag name. The Corporation then formed North Atlantic Operating Company, Inc. (NAOC), a Delaware corporation and wholly-owned
subsidiary of the Corporation. NAOC then exercised its rights to acquire all of the outstanding capital stock of NATC. NATC and its wholly-owned subsidiary were then merged into NAOC.



On April 10, 2003, North Atlantic Cigarette Company, Inc. was formed to contract manufacture and distribute premium
manufactured cigarettes.



On November 17, 2003, the Company
purchased all of the common stock of Stoker, Inc. (Stoker). See Note 4, Acquisition of Business. Stoker is the parent of the wholly-owned subsidiaries, Fred Stoker & Sons, Inc. and RBJ Sales, Inc.



On February 9, 2004, the Company consummated a holding company
reorganization whereby North Atlantic Holding Company, Inc., a Delaware corporation (the Parent), became the



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



F-7



---

North Atlantic Trading Company, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

for the years ended
December 31, 2004, 2003 and 2002

(dollars in thousands)



|1. | Organization: Continued
|-- | -----------------------



parent company of the Company. The holding company reorganization was effected pursuant to an Agreement and Plan of Merger (the Merger
Agreement), dated February 9, 2004, among the Company, the Parent and NATC Merger Sub, Inc., a Delaware corporation and a direct wholly-owned subsidiary of the Parent (Merger Sub).



Pursuant to the Merger Agreement, (i) Merger Sub was merged with and into
the Company (the Merger), with the Company as the surviving corporation; (ii) the Company became a wholly-owned subsidiary of the Parent; (iii) each of the 539,235 issued and outstanding shares of voting common stock of the Company, par
value $0.01 per share, was converted into the right to receive one share of common stock of the Parent, par value $0.01 per share (NAHC Common Stock); (iv) each issued and outstanding share of common stock of Merger Sub was converted
into one issued and outstanding share of common stock of the Company, par value $0.01 per share (the Company Common Stock); and (v) all of the issued and outstanding shares of NAHC Common Stock held by the Company were cancelled.



Immediately after the Merger, (i) 539,235 shares of NAHC
Common Stock were issued and outstanding; and (ii) ten (10) shares of the Company Common Stock were issued and outstanding.



Subsequently, the Parent issued 49,523 shares of NAHC Common Stock upon the exercise of certain warrants pursuant to a Warrant Agreement (the
Warrant Agreement), dated June 25, 1997, between the Parent (as assignee to the Companys rights and obligations under the Warrant Agreement) and The Bank of New York, as warrant agent (as successor to the United States Trust
Company of New York). As of December 31, 2004, (i) 588,758 shares of NAHC Common Stock were issued and outstanding; and (ii) ten (10) shares of Company Common Stock were issued and outstanding.



On February 9, 2004, the Company consummated its general corporate
reorganization in which the Company became a wholly-owned subsidiary to the Parent. On February 17, 2004, the Company consummated the refinancing of its existing debt and preferred stock and the Parent issued senior discount notes in conjunction
with the refinancing. The refinancing consisted principally of (1) the offering and sale of $200.0 million principal amount of 91⁄4% senior notes due 2012 by the Company (the New Senior Notes), (2) entering into an amended and
restated loan agreement that provides a $50.0 million senior secured revolving credit facility to the Company (the Senior Revolving Credit Facility) and (3) the concurrent offering and sale of $97.0 million aggregate principal amount at
maturity of 121⁄4% senior discount notes due 2014 of the Parent (the Parent Notes). Both the senior notes and the senior discount notes were offered pursuant to Rule l44A and Regulation S under the Securities Act of 1933, as amended.



Concurrently with the closing of the refinancing, the Company
also called for the redemption all of its outstanding 11% senior notes due 2004 (the Old Senior Notes), in accordance with the terms of the indenture governing such notes, at the applicable redemption price of 100.0% of the principal
amount thereof, plus interest accrued to the redemption date of April 2, 2004. At December 31, 2003, the Company had outstanding $155.0 million aggregate principal amount of its 11% senior notes due 2004.



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



F-8



---

North Atlantic Trading Company, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

for the years ended
December 31, 2004, 2003 and 2002

(dollars in thousands)



|1. | Organization: Continued
|-- | -----------------------



The proceeds from the offering of the New Senior Notes, along with borrowings under the Senior
Revolving Credit Facility (see Note 11) and the proceeds from the concurrent offering of the Parent Notes were used to (1) repay $36.6 million in outstanding borrowings under the existing senior credit facility (the Old Senior Credit
Facility), including borrowings used to finance the cash purchase price for the acquisition of Stoker, Inc. (see Note 4), (2) redeem the Old Senior Notes, (3) redeem the Companys existing 12% senior exchange payment-in-kind preferred
stock on March 18, 2004, (4) pay a $5.0 million pro rata distribution to stockholders of Parent and make a distribution to certain holders of warrants of Parent, (5) make $2.1 million in incentive payments to certain key employees and outside
directors, and (6) pay fees and expenses of $12.8 million incurred in connection with the offerings.



|2. | Liquidity
|-- | ---------



As discussed in the Notes Payable and Long-Term Debt footnote, the Companys New Credit Agreement requires the Company to meet certain financial
tests, including a minimum fixed charge coverage ratio. Managements forecasts for 2005 indicate that it is likely that the Company will fail to meet the minimum fixed charge coverage ratio covenant at June 30, 2005 without obtaining an
additional capital investment, a waiver from its lenders, or a refinancing of such debt. Not meeting this requirement would permit the lenders to demand immediate repayment in full, which would then permit holders of the Companys New Senior
Notes to also demand immediate repayment.



Although there can
be no assurance, the Company believes that it will be able to successfully negotiate new senior secured financing on reasonably acceptable terms, refinance out the existing lenders, and avoid a default under the New Credit Agreement. Further,
management has begun a process to review its core operations and identify and implement opportunities to significantly improve operational and financial performance and its internal cash generating capabilities.



|3. | Summary of Significant Accounting Policies:
|-- | -------------------------------------------



Consolidation:The consolidated financial statements include the accounts of the Company and its wholly-owned subsidiaries. All significant
intercompany transactions have been eliminated.



Revenue
Recognition:The Company recognizes revenues and the related costs upon transfer of title and risk of loss to the customer. The Company classifies customer rebates as sales deductions in accordance with the requirements of Emerging Issues Task
Force Issue No. 01-09 and classifies shipping costs incurred as a component of cost of goods sold in accordance with the requirements of Emerging Issues Task Force Issue No. 00-10.



Shipping Costs:The Company records shipping costs incurred as a component of selling, general and administrative
expenses. Shipping costs incurred were $3,419, $2,790, and $2,583 in 2004, 2003, and 2002, respectively.



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



F-9



---

North Atlantic Trading Company, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

for the years ended
December 31, 2004, 2003 and 2002

(dollars in thousands)



|3. | Summary of Significant Accounting Policies Continued
|-- | ----------------------------------------------------



Research and Development Costs: Research and development costs are expensed as incurred. These
expenses, classified as selling and administrative expenses, were $521 in 2004, $577 in 2003, and $539 in 2002.



Cash and Cash Equivalents:The Company considers any highly liquid investments with a maturity of three months or less from the date of purchase to
be cash equivalents.



Inventories:Inventories are
stated at the lower of cost or market. Cost is determined using the last-in, first-out (LIFO) method for approximately 96% of the inventories. Leaf tobacco is presented in current assets in accordance with standard industry practice,
notwithstanding the fact that such tobaccos are carried longer than one year for the purpose of curing.



Fixed Assets: Fixed assets are stated at cost less accumulated depreciation. Depreciation is provided using the straight-line method over the
estimated useful lives of the related assets (4 to 7 years for machinery, equipment and furniture, and 25 years for buildings). Expenditures for repairs and maintenance are charged to expense as incurred. The costs of major renewals and improvements
are capitalized and depreciated over their estimated useful lives. Upon disposition of fixed assets, the costs and related accumulated depreciation amounts are relieved and any resulting gain or loss is reflected in operations during the period of
disposition.



Goodwill and other intangible assets: The
Company follows the provisions of the Statement of Financial Accounting Standards No. 142, Goodwill and Other Intangible Assets (SFAS No. 142).



Under SFAS No. 142, goodwill is no longer to be amortized but reviewed for impairment annually or more frequently if certain
indicators arise, using a two-step approach. The net goodwill balances attributable to each of the Companys reporting units are tested for impairment by comparing the fair value of each reporting unit to its carrying value as of December 31
each year. Fair value was determined by using the valuation technique of calculating the present value of estimated expected future cash flows (using a discount rate commensurate with the risks involved) with consideration given to multiples of
operating results. The Company has reported that no impairment of goodwill has been incurred as of December 31, 2004.



Deferred Financing Costs:Deferred financing costs are amortized over the terms of the related debt obligations using the effective interest
method.



Income Taxes:The Company records the effects
of income taxes under the liability method in which deferred income tax assets and liabilities are recognized based on the difference between the financial and tax basis of assets and liabilities using the enacted tax rates in effect for the years
in which the differences are expected to reverse.



Advertising and Promotion:Advertising and promotion costs, including point of sale materials, are expensed as incurred and amounted to $3,147, $2,658, and $911 for the years ending December 31, 2004, 2003 and 2002, respectively.



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



F-10



---

North Atlantic Trading Company, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

for the years ended
December 31, 2004, 2003 and 2002

(dollars in thousands)



|3. | Summary of Significant Accounting Policies Continued
|-- | ----------------------------------------------------



Financial Instruments:The Company has adopted Statement of Financial Accounting Standards No.
133 (SFAS 133), Accounting for Derivative Instruments and Hedging Activities. Forward contracts that qualify as hedges are adjusted to their fair value through other comprehensive income as determined by market prices on the measurement
date. Gains and losses on these contracts are transferred from other comprehensive income into net income as the related inventories are sold. No forward contracts were utilized in 2004.



Stock-Based Compensation:The Company measures stock compensation costs related to the stock options described in
Note 16 on the fair value based method which is the preferred method under the provisions of Statement of Financial Accounting Standards (SFAS) No. 123, Accounting for Stock-Based Compensation. The fair value based method requires
compensation cost for stock options to be recognized based on the fair value of stock options granted.



Computation of Earnings Per Common Share:Basic earnings per common share is computed by dividing the net income (loss) applicable to common shares
by the weighted average number of common shares outstanding during the period.



Diluted earnings per share is computed by dividing the net income (loss) applicable to common shares by the weighted average number of common and common equivalent shares (warrants and stock options), where dilutive,
outstanding during the period.



Risks and Uncertainties:Manufacturers and sellers of tobacco products are subject to regulation at the federal, state and local levels. Such regulations include, among others, labeling requirements, limitations on advertising, and prohibition of sales to minors. The
trend in recent years has been toward increased regulation of the tobacco industry. There can be no assurance as to the ultimate content, timing or effect of any regulation of tobacco products by any federal, state or local legislative or regulatory
body, nor can there be any assurance that any such legislation or regulation would not have a material adverse effect on the Companys financial position, results of operations or cash flows.



The tobacco industry has experienced and is experiencing significant product
liability litigation. Most tobacco liability lawsuits have been brought against manufacturers and sellers of cigarettes for injuries allegedly caused by smoking or by exposure to smoke. However, several lawsuits have been brought against
manufacturers and sellers of smokeless tobacco for injuries to health allegedly caused by use of smokeless tobacco. Typically, such claims assert that use of smokeless tobacco is addictive and causes oral cancer. As discussed in Note 20, the Company
was named as a defendant in such a lawsuit. There can be no assurance that the Company will not sustain losses in connection with such lawsuits and that such losses will not have a material adverse effect on the Companys financial position,
results of operations or cash flows or that additional lawsuits will not be brought against the Company.



Forty-six states, certain U.S. territories and the District of Columbia are parties to the Master Settlement Agreement (MSA) and the Smokeless
Tobacco Master Settlement Agreement (STMSA). To the Companys knowledge, the signatories to the MSA include 49 cigarette manufacturers and/or distributors and the only other signatory to the STMSA is US Smokeless Tobacco Company. In
the Companys opinion, the fundamental basis for each agreement is



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



F-11



---

North Atlantic Trading Company, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

for the years ended
December 31, 2004, 2003 and 2002

(dollars in thousands)



|3. | Summary of Significant Accounting Policies Continued
|-- | ----------------------------------------------------



the states consents to withdraw all claims for monetary, equitable and injunctive relief against certain tobacco products manufacturers and others and,
in return, the signatories have agreed to certain marketing restrictions and regulations as well as certain payment obligations.



Pursuant to the MSA and subsequent states statutes, a cigarette manufacturer (which is defined to also include make-your-own cigarette
tobacco) has the option of either becoming a signatory to the MSA or opening, funding and maintaining an escrow account, with sub-accounts on behalf of each settling state. The STMSA has no similar provisions. The MSA escrow accounts are governed by
states statutes that expressly give the manufacturers the option of opening, funding and maintaining an escrow account in lieu of becoming a signatory to the MSA. The statutes require companies, who are not signatories to the MSA, to deposit,
on an annual basis, into qualified banks escrow funds based on the number of cigarettes or cigarette equivalents, i.e., the pounds of MYO tobacco, sold. The purpose of these statutes is expressly stated to be to eliminate the cost disadvantage the
settling manufacturers have as a result of entering into the MSA. Such companies are entitled to direct the investment of the escrowed funds and withdraw any appreciation, but cannot withdraw the principal for twenty-five years from the year of each
annual deposit, except to withdraw funds deposited pursuant to an individual states escrow statute to pay a final judgment to that states plaintiffs in the event of such a final judgment against the Company. Either option  becoming
a MSA signatory or establishing an escrow account  is permissible.



The Company has chosen to open and fund an MSA escrow account as its means of compliance. It is managements opinion, due to the possibility of future federal or state regulations, though none have to date been
enacted, that entering into one or both of the settlement agreements or establishing and maintaining an escrow account would not necessarily prevent future regulations from having a material adverse effect on the results of operations, financial
position and cash flows of the Company.



Various states have
enacted or proposed complementary legislation intended to curb the activity of certain manufacturers and importers of cigarettes that are selling into MSA states without signing the MSA or who have failed to properly establish and fund a qualifying
escrow account. To the best of the Companys knowledge, no such statute has been enacted which could inadvertently and negatively impact the Company, which has been and is currently fully compliant with all applicable laws, regulations and
statutes, but there can be no assurance that the enactment of any such complementary legislation in the future will not have a material adverse effect on the results of operations, financial position or cash flows of the Company.



Pursuant to the MSA escrow account statutes, in order to be compliant with
the MSA escrow requirements, the Company is required to deposit such funds for each calendar year into a qualifying escrow account by April 15 of the following year. As of December 31, 2004, the Company has recorded approximately $13,171 in Other
assets. This amount is comprised of approximately $9,428 which represents amounts on deposit plus approximately $21 interest earned thereon and approximately $3,721 pertaining to amounts to be deposited by April 15, 2005 relating to 2004 sales.
During 2004, approximately $4,228 was deposited into a qualifying escrow account. The Company is entitled to direct the investment of the escrow funds and is allowed to withdraw any appreciation, but cannot withdraw the principal for



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



F-12



---

North Atlantic Trading Company, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

for the years ended
December 31, 2004, 2003 and 2002

(dollars in thousands)



|3. | Summary of Significant Accounting Policies Continued
|-- | ----------------------------------------------------



twenty-five years from the year of each annual deposit, except to withdraw funds deposited pursuant to an individual states escrow statute to pay a
final judgment to that states plaintiffs in the event of such a judgment against the Company.



Use of Estimates:The preparation of financial statements in conformity with generally accepted accounting principles requires management to make
estimates and assumptions that affect the reported amounts of assets and liabilities, disclosure of contingent assets and liabilities as of the dates of the financial statements and the reported amounts of revenues and expenses during the reporting
periods. Actual results could differ from those estimates. The Companys significant estimates include those affecting the valuation and useful lives of property, plant and equipment and goodwill and other intangible assets, assumptions used in
determining pension and postretirement benefit obligations, accrued and deferred income taxes and litigation contingencies.



Concentration of Credit Risk:At December 31, 2004 and 2003, the Company had bank deposits, including MSA escrows, in excess of federally insured
limits of approximately $11.9 million and $8.7 million, respectively.



The Company sells its products to distributors and retail establishments throughout the United States. A single customer accounted for 16.5%, 19.9% and 13.1% of the Companys revenues in 2004, 2003 and 2002, respectively. The Company
performs periodic credit evaluations of its customers and generally does not require collateral on trade receivables. As of December 31, 2004, Cod Company, Inc., the Companys largest customer, accounted for 12.7% of the outstanding accounts
receivable balances. Historically, the Company has not experienced significant credit losses.



Accounts Receivable:Accounts receivables are recognized at their net realizable value. All accounts receivable are trade related and are recorded at the invoiced amount and do not bear interest. The Company
maintains allowances for doubtful accounts receivable for estimated uncollectible invoices resulting from the customers inability to pay (bankruptcy, out of business, etc., i.e. bad debts which result in write-offs). The activity
of allowance for doubtful accounts during 2004 and 2003 is as follows (in thousands):



|                                            |  |      |     |   |      |   |      |  
|------------------------------------------- |  | ---- | --- | - | ---- | - | ---- | -
|                                            |  | 2004 |     |   | 2003 |  
|Balance at beginning of period              |  | $    | 367 |   |      | $ | 448  |  
|Provision (reduction) for doubtful accounts |  |      | (67 | ) |      |   | 121  |  
|Charge offs, net                            |  |      | (16 | ) |      |   | (202 | )
|                                            |  |      |     |   |      |   |      |  
|Balance at end of period                    |  | $    | 284 |   |      | $ | 367  |  
|                                            |  |      |     |   |      |   |      |  



Other Expense
(Income):Other Income of $4.4 million in 2004 represents principally $4.5 million associated with the reduction in the judgment rendered against the Company in connection with the litigation with Republic Tobacco, Inc. as described in Note 20,
Contingency under Kentucky and Illinois Complaints. Other expense of $11.1 million in 2003 represents $7.4 million associated with the judgment rendered against the Company in connection with the litigation with Republic
Tobacco, Inc. and $3.3 million associated with the termination of the Star Cigarette Asset Purchase Agreement, as described in Note 23, Terminated Asset Purchase Agreement. Other expense of $1.9 million in 2002 consists primarily of
legal, investigative and related expenses with respect to the infringement activities involving Zig-Zag premium cigarette papers.



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



F-13



---

North Atlantic Trading Company, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

for the years ended
December 31, 2004, 2003 and 2002

(dollars in thousands)



|4. | Acquisition of Business:
|-- | ------------------------



On November 17, 2003, the Company acquired the common stock of Stoker. Stoker, headquartered in
Dresden, Tennessee, manufactures and markets smokeless tobacco and make-your-own (MYO) tobacco and related products under various brand names. This acquisition was expected to significantly increase net sales and cash flows. The Company
also believed that gross margins would improve as a result of the increased net sales coupled with the elimination of certain costs related to Stokers historical operations and the consolidation of facilities and functions.



The purchase price of $22.5 million in cash was financed with borrowings
under the credit facility in existence at that time. The acquisition has been accounted for under the purchase method, and the results of Stoker have been included in the Companys consolidated results from the date of acquisition.



The aggregate purchase price consists of (in thousands):



|                               |  |   |       
|------------------------------ |  | - | ------
|Cash                           |  | $ | 22,500
|Transaction costs              |  |   | 822   
|                               |  |   |       
|Total aggregate purchase price |  | $ | 23,322
|                               |  |   |       



The following
summarizes the final purchase price of the assets acquired and liabilities assumed at the date of acquisition (in thousands):



|                                         |  |   |        |  
|---------------------------------------- |  | - | ------ | -
|Cash                                     |  | $ | 1,672  |  
|Accounts receivable                      |  |   | 906    |  
|Inventories                              |  |   | 3,403  |  
|Property, plant and equipment            |  |   | 2,180  |  
|Other intangible assets                  |  |   | 9,922  |  
|Other assets and restricted escrow funds |  |   | 6,514  |  
|Accounts payable                         |  |   | (559   | )
|Pension plan liability                   |  |   | (750   | )
|Accrued expenses                         |  |   | (2,012 | )
|Income taxes payable                     |  |   | (1,845 | )
|Deferred income taxes                    |  |   | (1,249 | )
|                                         |  |   |        |  
|                                         |  |   | 18,182 |  
|Goodwill                                 |  |   | 5,140  |  
|                                         |  |   |        |  
|Aggregate purchase price                 |  | $ | 23,322 |  
|                                         |  |   |        |  



In connection with
the other intangible assets relating to the Stoker acquisition, see Note 8.



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



F-14



---

North Atlantic Trading Company, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

for the years ended
December 31, 2004, 2003 and 2002

(dollars in thousands)



|4. | Acquisition of Business: Continued
|-- | ----------------------------------



The unaudited pro forma combined historical results, as if Stoker had been acquired at the beginning
of fiscal 2003 and 2002, respectively, are estimated to be:



|                    |  |      |         |   |      |   |        
|------------------- |  | ---- | ------- | - | ---- | - | -------
|                    |  | 2003 |         |   | 2002
|Net sales           |  | $    | 126,162 |   |      | $ | 121,407
|Net income (loss)   |  | $    | (4,186  | ) |      | $ | 7,795  
|Earnings per share- |  |      |         |   |      |   |        
|Basic               |  | $    | (7.92   | ) |      | $ | 14.76  
|Assuming dilution   |  | $    | (7.92   | ) |      | $ | 11.72  



The pro forma results
are not necessarily indicative of what actually would have occurred if the acquisition had been completed as of the beginning of each fiscal period presented, nor are they necessarily indicative of future consolidated results.



As part of an employment agreement between the Company and the former
President of Stoker, the Company agreed to pay $300 per annum for a period of three years relating to employee non-competition.



On November 17, 2003, Stoker terminated its employee defined benefit plan. As part of the stock purchase agreement, the shareholders of Stoker agreed to
fund $750 in a restricted escrow account to fund future payments to current and retired Stoker employees.



|5. | Fair Value of Financial Instruments:
|-- | ------------------------------------



The following disclosure of the estimated fair value of financial instruments is made in accordance with the requirements of SFAS No. 107,
Disclosure About Fair Value of Financial Instruments, as amended by SFAS No. 126. The estimated fair value amounts have been determined by the Company using the methods and assumptions described below. However, considerable judgment is
required to interpret market data to develop estimates of fair value. Accordingly, the estimates presented herein are not necessarily indicative of the amounts the Company could realize in a current market exchange. The use of different market
assumptions and/or estimation methodologies may have a material effect on the estimated fair value amounts.



Cash and Cash Equivalents:Cash and cash equivalents are by definition short-term and the carrying amount is a reasonable estimate of fair value.



Accounts Receivable:The fair value of accounts
receivable approximates their carrying value.



Long-Term
Debt:The fair value of the Companys long-term debt is estimated based on the quoted market prices for the same or similar issues or on the current rates offered to the Company for debt of the same remaining maturities. As of December 31,
2004 and 2003, the fair market value of the Companys debt was $169.0 million and $155.0 million, respectively.



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



F-15



---

North Atlantic Trading Company, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

for the years ended
December 31, 2003, 2002 and 2001

(dollars in thousands)



|6. | Inventories:
|-- | ------------



The components of inventories at December 31 are as follows (in thousands):



|                                    |  |      |        |      |   |       
|----------------------------------- |  | ---- | ------ | ---- | - | ------
|                                    |  | 2004 |        | 2003
|Raw materials and work in process   |  | $    | 4,246  |      | $ | 5,996 
|Leaf tobacco                        |  |      | 7,878  |      |   | 8,274 
|Finished goods  loose leaf tobacco |  |      | 3,069  |      |   | 6,018 
|Finished goods  MYO products       |  |      | 8,539  |      |   | 6,323 
|Other                               |  |      | 2,163  |      |   | 1,350 
|                                    |  |      |        |      |   |       
|                                    |  |      | 25,895 |      |   | 27,961
|LIFO reserve                        |  |      | 12,064 |      |   | 14,296
|                                    |  |      |        |      |   |       
|                                    |  | $    | 37,959 |      | $ | 42,257
|                                    |  |      |        |      |   |       



During 2004 and 2003,
inventory quantities were reduced. This reduction resulted in a liquidation of LIFO inventory quantities carried at lower costs prevailing in prior years as compared with the cost of 2004 and 2003 purchases, the effect of which increased cost of
goods sold and decreased net income by approximately $1.7million and $1.9 million, respectively.



The LIFO inventory value is in excess of its current estimated replacement cost by the amount of the LIFO reserve.



The Company recorded an inventory valuation allowance of $218 as of December
31, 2003.



|7. | Property, Plant and Equipment:
|-- | ------------------------------



Property, plant and equipment at December 31 consists of (in thousands):



|                           |  |      |         |   |      |   |        |  
|-------------------------- |  | ---- | ------- | - | ---- | - | ------ | -
|                           |  | 2004 |         |   | 2003 |  
|Land                       |  | $    | 654     |   |      | $ | 654    |  
|Buildings and improvements |  |      | 4,282   |   |      |   | 4,363  |  
|Machinery and equipment    |  |      | 12,194  |   |      |   | 9,250  |  
|Furniture and fixtures     |  |      | 3,920   |   |      |   | 3,164  |  
|                           |  |      |         |   |      |   |        |  
|                           |  |      | 21,050  |   |      |   | 17,431 |  
|Accumulated depreciation   |  |      | (10,279 | ) |      |   | (9,121 | )
|                           |  |      |         |   |      |   |        |  
|                           |  | $    | 10,771  |   |      | $ | 8,310  |  
|                           |  |      |         |   |      |   |        |  



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



F-16



---

North Atlantic Trading Company, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

for the years ended
December 31, 2004, 2003 and 2002

(dollars in thousands)



|8. | Goodwill and Other Intangible Assets:
|-- | -------------------------------------



Goodwill at December 31 consists of (in thousands):



|                                                                                        |  |      |         |      |   |        
|--------------------------------------------------------------------------------------- |  | ---- | ------- | ---- | - | -------
|                                                                                        |  | 2004 |         | 2003
|NTC goodwill, net of accumulated amortization of $4,500 at December 31, 2004 and 2003   |  | $    | 27,450  |      | $ | 27,450 
|NAOC goodwill, net of accumulated amortization of $21,175 at December 31, 2004 and 2003 |  |      | 96,107  |      |   | 96,107 
|Stoker goodwill (see Note 4)                                                            |  |      | 5,140   |      |   | 5,102  
|                                                                                        |  |      |         |      |   |        
|                                                                                        |  | $    | 128,697 |      | $ | 128,659
|                                                                                        |  |      |         |      |   |        



|                                |  |           |        |     |   |                               |  |       |   |  |   |        
|------------------------------- |  | --------- | ------ | --- | - | ----------------------------- |  | ----- | - |  | - | -------
|                                |  | Smokeless |        | MYO |   | PremiumManufacturedCigarettes |  | Total
|Balance as of January 1, 2004   |  | $         | 30,674 |     | $ | 97,985                        |  | $     |  |  | $ | 128,659
|Goodwill addition               |  |           | 1      |     |   | 37                            |  |       |  |  |   | 38     
|                                |  |           |        |     |   |                               |  |       |   |  |   |        
|Balance as of December 31, 2004 |  | $         | 30,675 |     | $ | 98,022                        |  | $     |  |  | $ | 128,697
|                                |  |           |        |     |   |                               |  |       |   |  |   |        



The following table
summarizes information about the Companys allocation of other intangible assets. Other intangibles, all of which relate to the purchase of Stoker, consist of (in thousands):



|                                               |  |                         |       |                         |   |    
|---------------------------------------------- |  | ----------------------- | ----- | ----------------------- | - | ---
|                                               |  | As of December 31, 2004
|                                               |  | GrossCarryingAmount     |       | AccumulatedAmortization
|Unamortized indefinite life intangible assets  |  |                         |       |                         |   |    
|Trade names                                    |  | $                       | 8,500 |                         | $ |   
|Formulas                                       |  |                         | 51    |                         |   |   
|                                               |  |                         |       |                         |   |    
|Total                                          |  | $                       | 8,551 |                         | $ |   
|                                               |  |                         |       |                         |   |    
|Amortized intangible assets:                   |  |                         |       |                         |   |    
|Customer list (useful life of 10 years)        |  | $                       | 1,400 |                         | $ | 157
|Non-compete agreement (useful life of 3 years) |  |                         | 900   |                         |   | 401
|                                               |  |                         |       |                         |   |    
|Total                                          |  | $                       | 2,300 |                         | $ | 558
|                                               |  |                         |       |                         |   |    



The Company amortizes
the non-competition agreement over its life of 3 years. Amortization expense for other intangibles was approximately $462 for the year ending December 31, 2004. Estimated future amortization expense is $440 for the year ending December 31, 2005,
$390 for the year ending December 31, 2006, and $140 for the years ending December 31, 2007, 2008 and 2009.



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



F-17



---

North Atlantic Trading Company, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

for the years ended
December 31, 2003, 2002 and 2001

(dollars in thousands)



|9. | Other Assets:
|-- | -------------



Other assets at December 31, 2004 and 2003 includes loans and accrued interest to the principal
shareholder of $1,487 and $1,559, respectively, amounts related to the MSA escrow account of $13,171 and $8,282, respectively, and other miscellaneous deposits of $868 and $822, respectively.



|10. | Deferred Financing Costs:
|--- | -------------------------



Deferred financing costs at December 31 consist of (in thousands):



|                                                                                                                           |  |      |       |      |   |      
|-------------------------------------------------------------------------------------------------------------------------- |  | ---- | ----- | ---- | - | -----
|                                                                                                                           |  | 2004 |       | 2003
|Deferred financing costs, net of accumulated amortization of $1,229 and $8,917 at December 31, 2004 and 2003, respectively |  | $    | 9,407 |      | $ | 5,163
|                                                                                                                           |  |      |       |      |   |      



During 2004, the
Company recorded a write-off of deferred financing cost of approximately $1.6 million relating to the extinguishment of the Senior Notes.



|11. | Notes Payable and Long-Term Debt:
|--- | ---------------------------------



Notes payable and long-term debt at December 31 consists of (in thousands):



|                 |  |      |         |      |   |        
|---------------- |  | ---- | ------- | ---- | - | -------
|                 |  | 2004 |         | 2003
|New Senior Notes |  | $    | 200,000 |      | $ |       
|Old Senior Notes |  |      |        |      |   | 155,000
|Notes payable    |  |      |        |      |   | 30,686 
|                 |  |      |         |      |   |        
|                 |  | $    | 200,000 |      | $ | 185,686
|                 |  |      |         |      |   |        



On June 25, 1997, the
Company issued $155.0 million aggregate principal amount of 11% Senior Notes due 2004 (the Notes) which were called for redemption on April 2, 2004 in connection with the refinancing. The Notes are unsecured senior obligations of the
Company which were scheduled to mature on June 15, 2004. The Notes bear interest at 11% per annum, payable semiannually on June 15 and December 15, to holders of record at the close of business on the June 1 or December 1 immediately preceding the
interest payment date.



At December 31, 2003, the Company was
operating under a Loan Agreement (the Loan Agreement), dated December 31, 2000, with Bank One, Kentucky, NA. as Agent (the Agent), and the banks named therein, which provided for a $25.0 million term loan and a $10.0 million
revolving credit facility. The Term Loan was payable in eight (8) quarterly installments of $3,125 million each plus accrued interest, which commenced on March 31, 2001. Both the term loan and the revolving credit facility matured on December 31,
2002, at which time the term loan was paid in full. On December 31, 2002, the Company entered into an Amended Loan Agreement (the Amended Loan Agreement) with Bank One in which the revolving credit facility was increased



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



F-18



---

North Atlantic Trading Company, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

for the years ended
December 31, 2004, 2003 and 2002

(dollars in thousands)



to $20 million and extended to December 31, 2003. During 2003, the Amended Loan Agreement was amended to reduce the revolving credit facility to $15.0
million and to extend the maturity to March 31, 2004. The unused portion of revolving credit facility at December 31, 2003 amounted to $8.7 million. The Company paid a commitment fee of 0.50% per annum on a quarterly basis on the unused balance of
the revolving credit facility. The outstanding amount relating to the revolving credit facility as of December 31, 2003 has been classified as a current liability in the Consolidated Balance Sheet. All terms of the original Loan Agreement remained
in place except for the replacement of a Fixed Charge Coverage Covenant with an Interest Coverage Covenant. The Companys obligations under the Loan Agreement were guaranteed by National Tobacco, NAOC and NTFC. In addition, the Companys
obligations were collateralized by all of the Companys assets and the Companys equity in its subsidiaries. The interest rate on borrowings under the Amended Loan Agreement was based, at the Companys option, on either LIBOR or the
prime rate as announced by the Agent from time to time. At December 31, 2003, the Notes Payable outstanding under the Tranche B term loan portion consisted of $7.7 million incurred to finance the posting of a $7.7 million judgment bond (including
accrued interest and fees) in connection with the litigation with Republic Tobacco (See Note 20, Contingencies) and $23.0 million to finance the acquisition of Stoker (See Note 4, Acquisition of Business). At December 31, 2003, the interest rate on
borrowings under the Amended Loan Agreement was 5.15%.



The
Loan Agreement and the Notes included cross default provisions and limited the incurrence of additional indebtedness, dividends, transactions with affiliates, asset sales, acquisitions, mergers, prepayments of indebtedness, liens and encumbrances,
and other matters. At December 31, 2003, the Company was in compliance with all provisions of the Amended Loan Agreement and Notes.



At December 31, 2003, the Notes and Notes Payable were reclassified as noncurrent liabilities in the Consolidated Balance Sheet, reflecting the
Companys intention and ability to refinance the Amended Loan Agreement and Senior Notes, as described above.



On February 17, 2004, the Company consummated the refinancing of its existing debt and preferred stock. The refinancing consisted principally of (1) the
offering and sale of $200.0 million principal amount of senior notes (the New Senior Notes) by the Company, (2) the entering into of an amended and restated loan agreement that provides a $50.0 million senior secured revolving credit
facility to the Company and (3) the concurrent sale of $97.0 million aggregate principal amount at maturity of senior discount notes of North Atlantic Holding Company, Inc. (the Parent).



The New Senior Notes are senior unsecured obligations of the Company, mature
on March 1, 2012 and are guaranteed on a senior unsecured basis by all of the Companys existing and certain of its future subsidiaries. The New Senior Notes bear interest at the rate of 9 1/4% per annum from the date of issuance, or from the
most recent date to which interest has been paid or provided for, and is payable semiannually on March 1 and September 1 of each year. The Company is not required to make mandatory redemptions or sinking fund payments prior to the maturity of the
Notes. The Company or Parent may, from time to time seek to retire all or a portion of the New Senior Notes through cash purchases and/or exchanges for other securities in open market purchases, privately negotiated transactions or otherwise.



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



F-19



---

North Atlantic Trading Company, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

for the years ended
December 31, 2004, 2003 and 2002

(dollars in thousands)



On and after March 1, 2008, the New Senior Notes are redeemable, at the Companys option, in
whole at any time or in part from time to time, upon not less than 30 nor more than 60 days prior notice at the following redemption prices (expressed in percentages of principal amount), if redeemed during the 12-month period commencing March 1 of
the years set forth below, plus accrued and unpaid interest to the redemption date (subject to the right of holders of record on the relevant record date to receive interest due on the relevant interest payment date):



|                    |  |                 |  
|------------------- |  | --------------- | -
|Year                |  | RedemptionPrice |  
|2008                |  | 104.625         | %
|2009                |  | 102.313         | %
|2010 and thereafter |  | 100.000         | %



In addition, prior to
March 1, 2008, the Company may redeem the New Senior Notes, at its option, in whole at any time or in part from time to time, upon not less than 30 nor more than 60 days prior notice at a redemption price equal to 100% of the principal amount of the
New Senior Notes redeemed plus a make-whole premium based on U.S. Treasury rates as of, and accrued and unpaid interest to, the applicable redemption date.



In addition, at any time prior to March 1, 2007, the Company may, at its option, redeem up to 35% of the aggregate principal
amount of the New Senior Notes with the net cash proceeds of one or more equity offerings by Parent or the Company, subject to certain conditions, at a redemption price equal to 109.250% of the principal amount thereof, plus accrued and unpaid
interest thereon, if any, to the date of redemption.



The New
Senior Notes limit the incurrence of additional indebtedness, the payment of dividends, entering into transactions with affiliates, asset sales, engaging in mergers or acquisitions, creating liens or other encumbrances on assets, and other matters.
At December 31, 2004, the Company was in compliance with all provisions of the New Senior Notes.



In connection with the refinancing, the Company also amended and restated the existing credit facility, resulting in a new $50.0 million (reducing to
$40.0 million in August 2005) senior revolving credit facility with Bank One, N.A. as agent (the Agent Bank) and La Salle Bank, National Association. The credit agreement (the New Credit Agreement) governing the new senior
revolving credit facility includes a letter of credit sublimit of $25.0 million and terminates three years from the closing date. The Company will use the new senior revolving credit facility for working capital and general corporate purposes. On
January 19, 2005, the New Credit Agreement was amended to reduce the revolving credit facility to $35.0 million.



Indebtedness under the New Credit Agreement is guaranteed by each of the Companys current and future direct and indirect subsidiaries, and is
secured by a first perfected lien on substantially all of the Companys and the Companys direct and indirect subsidiaries current and future assets and property. The collateral includes a pledge by the Parent of its equity interest
in the Company



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



F-20



---

North Atlantic Trading Company, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

for the years ended
December 31, 2004, 2003 and 2002

(dollars in thousands)



and a first priority lien on all equity interest and intercompany notes held by the Company and its subsidiaries.



Each advance under the New Credit Agreement will bear interest at variable
rates based, at the Companys option, on either the prime rate plus 1% or LIBOR plus 3%. At December 31, 2004, the interest rate on borrowings under the New Credit Agreement was 5.18% The New Credit Agreement provides for voluntary prepayment,
subject to certain exceptions, of loans. In addition, without the prior written consent of the Agent Bank, the Company will not allow a Change in Control (as defined in the New Credit Agreement), the sale of any material part of its assets and the
assets of its subsidiaries on a consolidated basis or, subject to certain exceptions, the issuance of equity or debt.



Under the New Credit Agreement, the Company is required to pay the lenders a closing fee equal to 1.25% of the aggregate commitments, payable on the
closing date, and an annual commitment fee in variable amounts ranging from 0.50% to 0.65% of the difference between the commitment amount and the average usage of the facility, payable on a quarterly basis. The Company is also required to pay to
the lenders, letter of credit fees equal to 3.00% per annum multiplied by the maximum amount available from time to time to be drawn under such letter of credit issued under the New Credit Agreement and to the lender issuing a letter of credit a
fronting fee of 0.125% per annum multiplied by the aggregate face amount of letters of credit outstanding during a fiscal quarter plus other customary administrative, amendment, payment and negotiation charges in connection with such letters of
credit.



The New Credit Agreement requires the Company and its
subsidiaries to meet certain financial tests, including a minimum fixed charge coverage ratio, and a minimum consolidated adjusted EBITDA. The New Credit Agreement also contains covenants, which among other things, limit the incurrence of additional
indebtedness, dividends, transactions with affiliates, asset sales, acquisitions, mergers, prepayments of other indebtedness, liens and encumbrances and other matters customarily restricted in such agreements. In addition, the New Credit Agreement
requires that certain members of Executive Management remain active in the day-to-day operation and management of the Company and its subsidiaries during the term of the facility.



The New Credit Agreement contains customary events of default, including payment defaults, breach of representations and
warranties, covenant defaults, cross-acceleration, cross-defaults to certain other indebtedness, certain events of bankruptcy and insolvency, the occurrence of a Change in Control and judgment defaults.



As of December 31, 2004 the Company would have failed to meet its original
required minimum fixed charge coverage ratio for the period then ended due to its operating results in 2004. This would have represented an event of default under the terms of the New Credit Agreement. This covenant, however, was eliminated pursuant
to the March 30, 2005 amendment to the New Credit Agreement.



On March 30, 2005, the New Credit Agreement was amended. This amendment modifies the fixed charge coverage ratio covenant, which now only applies to quarters ending June 30, 2005 and thereafter, and the minimum consolidated adjusted EBITDA
covenant, which now only



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



F-21



---

North Atlantic Trading Company, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

for the years ended
December 31, 2004, 2003 and 2002

(dollars in thousands)



applies to quarters ending from June 30, 2004 through March 31, 2005. The fixed charge coverage ratio definition was also amended to include any future cash
equity contributions to the Company. In addition, the Amendment changes the New Credit Agreement maturity date from February 28, 2007 to January 31, 2006.



Concurrently with the offering of the New Senior Notes, the Parent issued $97.0 million aggregate principal amount at maturity ($60.0 million in gross
proceeds) of its senior unsecured discount notes due 2014 (the Senior Discount Notes). Proceeds of approximately $53.8 million from this issuance were used to make a capital contribution to the Company. The accreted value of these notes
is $66.6 million at December 31, 2004. The Senior Discount Notes are Parents senior obligations and are unsecured, ranking equally in right of payment to all of Parents future unsubordinated obligations and senior in right of payment to
any obligations that are by their terms subordinated to the Senior Discount Notes, and will be effectively subordinated to any secured obligations of Parent to the extent of the assets securing those obligations. The Senior Discount Notes are not
guaranteed by the Company or any of its subsidiaries and are structurally subordinated to all of the Company and its subsidiaries obligations, including the New Senior Notes. The Company or Parent from time to time may seek to retire all or a
portion of the Senior Discount Notes through cash purchases and/or exchanges for other securities in open market purchases, privately negotiated transaction, or otherwise.



Looking forward, due to the lower than anticipated operating performance of the Companys core business and increased
net expenses resulting from the Companys developmental activities relating to Zig-Zag Premium Cigarettes, the Company currently anticipates that it will not likely meet the fixed charge coverage ratio test contained in the New Credit Agreement
for the rolling four quarter periods ending June 30, 2005 and thereafter without the contribution of additional equity into the Company. In the event that such covenant is breached, the Company would be in default under the New Credit Agreement,
pursuant to which the lenders would have all rights and remedies available to them at that time, including the right to accelerate payment of all obligations thereunder. Such acceleration would trigger an event of-default under the indentures
governing the New Senior Notes and the Senior Discount Notes, allowing an acceleration of the obligations thereunder. In the event of an acceleration of its obligations under either the New Credit Agreement or New Senior Notes, the Company would not
be able to satisfy its obligations and would likely be required to seek protection from its creditors under applicable laws. Although there can be no assurance, the Company believes that it will be able to successfully negotiate new senior secured
financing on reasonably acceptable terms, refinance out the existing lenders and avoid a default under the New Credit Agreement.





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



F-22



---

North Atlantic Trading Company, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

for the years ended
December 31, 2004, 2003 and 2002

(dollars in thousands)



|12. | Income Taxes:
|--- | -------------



The income tax provision (benefit) for the years ended December 31, 2004, 2003, and 2002 consists of the following components (in thousands):



|                |  |      |        |      |   |        |      |  |   |      
|--------------- |  | ---- | ------ | ---- | - | ------ | ---- |  | - | -----
|                |  | 2004 |        | 2003 |   |        | 2002
|Deferred        |  |      |        |      |   |        |      |  |   |      
|Federal         |  | $    | 15,574 |      | $ | (3,301 | )    |  | $ | 2,876
|State and local |  |      | 1,830  |      |   | (388   | )    |  |   | 338  
|                |  |      |        |      |   |        |      |  |   |      
|                |  | $    | 17,404 |      | $ | (3,689 | )    |  | $ | 3,214
|                |  |      |        |      |   |        |      |  |   |      



Deferred tax assets
and liabilities at December 31, 2004 and 2003 consist of (in thousands):



|                                         |  |        |         |   |             |   |        |        |  |             |        |  |   |      
|---------------------------------------- |  | ------ | ------- | - | ----------- | - | ------ | ------ |  | ----------- | ------ |  | - | -----
|                                         |  | 2004   |         |   | 2003       
|                                         |  | Assets |         |   | Liabilities |   |        | Assets |  | Liabilities
|Inventory                                |  | $      |        |   |             | $ | 4,801  |        |  | $           |       |  | $ | 4,654
|Property, plant and equipment            |  |        |        |   |             |   | 979    |        |  |             |       |  |   | 1,141
|Goodwill and other intangible assets     |  |        | 2,764   |   |             |   |       |        |  |             | 6,372  |  |   |     
|Accrued pension and postretirement costs |  |        | 3,364   |   |             |   |       |        |  |             | 5,630  |  |   |     
|Minimum pension liability                |  |        | 614     |   |             |   |       |        |  |             | 540    |  |   |     
|NOL carryforward                         |  |        | 13,267  |   |             |   |       |        |  |             | 8,051  |  |   |     
|Other                                    |  |        | 2,506   |   |             |   |       |        |  |             | 1,956  |  |   |     
|                                         |  |        |         |   |             |   |        |        |  |             |        |  |   |      
|Sub-total                                |  |        | 22,515  |   |             |   | 5,780  |        |  |             | 22,549 |  |   | 5,795
|Valuation allowance                      |  |        | (22,515 | ) |             |   | (5,780 | )      |  |             |       |  |   |     
|                                         |  |        |         |   |             |   |        |        |  |             |        |  |   |      
|Deferred income taxes                    |  | $      |        |   |             | $ |       |        |  | $           | 22,549 |  | $ | 5,795
|                                         |  |        |         |   |             |   |        |        |  |             |        |  |   |      



At December 31, 2004
the Company had NOL carryforwards for income tax purposes of approximately $34.0 million which expire in the years beginning in 2012.



The Company has determined that at December 31, 2004, its ability to realize future benefits of net deferred tax assets does not meet the more
likely than not criteria in SFAS No. 109, Accounting for Income Taxes; therefore, a valuation allowance of $16.7 million has been recorded.



Reconciliation of the federal statutory rate and the effective income tax rate for the years ended December 31, 2004, 2003, and 2002 is as follows:



|                          |  |          |    |  |      |    |  |      |  
|------------------------- |  | -------- | -- |  | ---- | -- |  | ---- | -
|                          |  | 2004     |    |  | 2003 |    |  | 2002 |  
|Federal statutory rate    |  | 35.0     | %  |  | 35.0 | %  |  | 35.0 | %
|State taxes               |  | 1.9      |    |  | 3.5  |    |  | 3.0  |  
|Permanent differences     |  | (17.0    | )  |  | (0.8 | %) |  | 0.5  | %
|Valuation                 |  | (2,809.0 | )  |  |     |    |  |     |  
|Other                     |  |         |    |  | (0.6 | )  |  | (1.6 | )
|                          |  |          |    |  |      |    |  |      |  
|Effective income tax rate |  | (2,789.1 | %) |  | 37.1 | %  |  | 36.9 | %
|                          |  |          |    |  |      |    |  |      |  



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



F-23



---

North Atlantic Trading Company, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

for the years ended
December 31, 2004, 2003 and 2002

(dollars in thousands)



|13. | Pension and Postretirement Benefit Plans:
|--- | -----------------------------------------



The Company has two defined benefit pension plans covering substantially all of its employees. Benefits for the hourly employees plan are based on a
stated benefit per year of service, reduced by amounts earned in a previous plan. Benefits for salaried employees are based on years of service and the employees final compensation.



The Company sponsors two defined benefit postretirement plans that cover
both salaried and hourly employees. One plan provides medical and dental benefits, and the other provides life insurance benefits. The post-retirement health care plan is contributory, with retiree contributions adjusted annually; the life insurance
plan is noncontributory.



Effective December 31, 2003, the
Company froze the defined benefit retirement plan for its salaried employees. Effective June 30, 2004 and July 31, 2004, the Company also froze the defined benefit retirement plan for the respective hourly employees of its three collective
bargaining units.



Effective September 30, 2004, the Company
terminated its postretirement benefit plan for its salaried employees. Accordingly, the Company recognized a reduction in the postretirement benefit plan liability of $3,811.



The following tables provide a reconciliation of the changes in the plans benefit obligations and fair value of assets
for the years ended December 31, 2004 and 2003 and a statement of the funded status as of December 31 (in thousands):



|                                             |  |                  |        |   |                        |   |        |      |  |   |        |   |  |   |         |  
|-------------------------------------------- |  | ---------------- | ------ | - | ---------------------- | - | ------ | ---- |  | - | ------ | - |  | - | ------- | -
|                                             |  | Pension Benefits |        |   | PostretirementBenefits |  
|                                             |  | 2004             |        |   | 2003                   |   |        | 2004 |  |   | 2003   |  
|Reconciliation of benefit obligation:        |  |                  |        |   |                        |   |        |      |  |   |        |   |  |   |         |  
|Benefit obligation at January 1              |  | $                | 15,298 |   |                        | $ | 12,737 |      |  | $ | 14,298 |   |  | $ | 9,351   |  
|Service cost                                 |  |                  | 161    |   |                        |   | 552    |      |  |   | 238    |   |  |   | 728     |  
|Interest cost                                |  |                  | 783    |   |                        |   | 803    |      |  |   | 460    |   |  |   | 807     |  
|Actuarial loss                               |  |                  | 368    |   |                        |   | 1,772  |      |  |   | 1,742  |   |  |   | 3,847   |  
|Curtailment of salaried benefits             |  |                  | (1,386 | ) |                        |   |       |      |  |   | (7,843 | ) |  |   |        |  
|Benefits paid                                |  |                  | (696   | ) |                        |   | (566   | )    |  |   | (267   | ) |  |   | (435    | )
|                                             |  |                  |        |   |                        |   |        |      |  |   |        |   |  |   |         |  
|Benefit obligation at December 31            |  | $                | 14,528 |   |                        | $ | 15,298 |      |  | $ | 8,628  |   |  | $ | 14,298  |  
|                                             |  |                  |        |   |                        |   |        |      |  |   |        |   |  |   |         |  
|Reconciliation of fair value of plan assets: |  |                  |        |   |                        |   |        |      |  |   |        |   |  |   |         |  
|Fair value of plan assets at January 1       |  | $                | 9,433  |   |                        | $ | 6,956  |      |  | $ |       |   |  |   |        |  
|Actual return on plan assets                 |  |                  | 1,268  |   |                        |   | 1,643  |      |  |   |       |   |  |   |        |  
|Employer contributions                       |  |                  | 1,700  |   |                        |   | 1,400  |      |  |   | 267    |   |  |   | 435     |  
|Benefit paid                                 |  |                  | (696   | ) |                        |   | (566   | )    |  |   | (267   | ) |  |   | (435    | )
|                                             |  |                  |        |   |                        |   |        |      |  |   |        |   |  |   |         |  
|Fair value of plan assets at December 31     |  | $                | 11,705 |   |                        | $ | 9,433  |      |  | $ |       |   |  | $ |        |  
|                                             |  |                  |        |   |                        |   |        |      |  |   |        |   |  |   |         |  
|Funded status:                               |  |                  |        |   |                        |   |        |      |  |   |        |   |  |   |         |  
|Funded status at December 31                 |  | $                | (2,823 | ) |                        | $ | (5,865 | )    |  | $ | (8,628 | ) |  | $ | (14,318 | )
|Unrecognized prior service cost              |  |                  |       |   |                        |   | 6      |      |  |   |        |   |  |   |        |  
|Unrecognized net actuarial loss              |  |                  | 1,476  |   |                        |   | 3,032  |      |  |   | 2,567  |   |  |   | 4,985   |  
|                                             |  |                  |        |   |                        |   |        |      |  |   |        |   |  |   |         |  
|Net amount recognized                        |  | $                | (1,347 | ) |                        | $ | (2,827 | )    |  | $ | (6,061 | ) |  | $ | (9,333  | )
|                                             |  |                  |        |   |                        |   |        |      |  |   |        |   |  |   |         |  



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



F-24



---

North Atlantic Trading Company, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

for the years ended
December 31, 2004, 2003 and 2002

(dollars in thousands)



|13. | Pension and Postretirement Benefit Plans:, continued:
|--- | -----------------------------------------------------



The asset allocation for the Companys defined benefit plans as of December 31, 2004 and 2003, and the target
allocation for 2005, by asset category, follows:



|                  |  |                  |   |  |                                     |   |  |       |  
|----------------- |  | ---------------- | - |  | ----------------------------------- | - |  | ----- | -
|                  |  | TargetAllocation |   |  | Percentage ofPlan Assets atDecember |  
|                  |  | 2005             |   |  | 2004                                |   |  | 2003  |  
|Asset category:   |  |                  |   |  |                                     |   |  |       |  
|Equity securities |  | 70.0             | % |  | 71.3                                | % |  | 67.0  | %
|Debt Securities   |  | 30.0             | % |  | 28.7                                | % |  | 33.0  | %
|Cash              |  | 0.0              | % |  | 0.0                                 | % |  | 0.0   | %
|                  |  |                  |   |  |                                     |   |  |       |  
|Total             |  | 100.0            | % |  | 100.0                               | % |  | 100.0 | %
|                  |  |                  |   |  |                                     |   |  |       |  



Equity securities
included no shares of the Companys common stock at December 31, 2004 or 2003.



The Companys investment philosophy is to earn a reasonable return without subjecting plan assets to undue risk. The Company uses one management firm to manage plan assets, which are invested in high quality
equity and debt securities. The Companys investment objective is to provide long-term growth of capital as well as current income.



The following table provides the amounts recognized in the balance sheets as of December 31 (in thousands):



|                                       |  |                  |        |   |                        |   |        |      |  |   |        |   |  |   |        |  
|-------------------------------------- |  | ---------------- | ------ | - | ---------------------- | - | ------ | ---- |  | - | ------ | - |  | - | ------ | -
|                                       |  | Pension Benefits |        |   | PostretirementBenefits |  
|                                       |  | 2004             |        |   | 2003                   |   |        | 2004 |  |   | 2003   |  
|Accrued benefit cost                   |  | $                | (1,347 | ) |                        | $ | (2,827 | )    |  | $ | (6,061 | ) |  | $ | (9,333 | )
|Minimum pension liability              |  |                  | (1,965 | ) |                        |   | (1,769 | )    |  |   |       |   |  |   |       |  
|Deferred tax asset                     |  |                  | 614    |   |                        |   | 540    |      |  |   |       |   |  |   |       |  
|Accumulated other comprehensive income |  |                  | 1,351  |   |                        |   | 1,229  |      |  |   |       |   |  |   |       |  
|                                       |  |                  |        |   |                        |   |        |      |  |   |        |   |  |   |        |  
|Net amount recognized                  |  | $                | (1,347 | ) |                        | $ | (2,827 | )    |  | $ | (6,061 | ) |  | $ | (9,333 | )
|                                       |  |                  |        |   |                        |   |        |      |  |   |        |   |  |   |        |  



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



F-25



---

North Atlantic Trading Company, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

for the years ended
December 31, 2004, 2003 and 2002

(dollars in thousands)



|13. | Pension and Postretirement Benefit Plans:, continued:
|--- | -----------------------------------------------------



The following table provides the components of net periodic pension and postretirement benefit costs
for the plans for the years ended December 31 (in thousands):



|                                 |  |                  |      |   |                         |   |      |      |  |   |      |   |  |      |        |      |  |   |       |  |   |    
|-------------------------------- |  | ---------------- | ---- | - | ----------------------- | - | ---- | ---- |  | - | ---- | - |  | ---- | ------ | ---- |  | - | ----- |  | - | ---
|                                 |  | Pension Benefits |      |   | Postretirement Benefits
|                                 |  | 2004             |      |   | 2003                    |   |      | 2002 |  |   | 2004 |   |  | 2003 |        | 2002
|Service cost                     |  | $                | 161  |   |                         | $ | 552  |      |  | $ | 550  |   |  | $    | 238    |      |  | $ | 728   |  | $ | 421
|Interest cost                    |  |                  | 782  |   |                         |   | 803  |      |  |   | 803  |   |  |      | 460    |      |  |   | 808   |  |   | 473
|Expected return on plan assets   |  |                  | (850 | ) |                         |   | (582 | )    |  |   | (658 | ) |  |      |       |      |  |   |      |  |   |   
|Amortization of gains and losses |  |                  | 121  |   |                         |   | 85   |      |  |   |     |   |  |      | 133    |      |  |   | 408   |  |   |   
|Curtailment of salaried benefits |  |                  |     |   |                         |   |     |      |  |   |     |   |  |      | (3,811 | )    |  |   |      |  |   |   
|                                 |  |                  |      |   |                         |   |      |      |  |   |      |   |  |      |        |      |  |   |       |  |   |    
|Net periodic benefit cost        |  | $                | 214  |   |                         | $ | 858  |      |  | $ | 695  |   |  | $    | (3,080 | )    |  | $ | 1,944 |  | $ | 894
|                                 |  |                  |      |   |                         |   |      |      |  |   |      |   |  |      |        |      |  |   |       |  |   |    



The Company is
required to make assumptions regarding such variables as the expected long-term rate of return on plan assets and the discount rate applied to determine service cost and interest cost. The rate of return on assets used is determined based upon
analysis of the plans historical performance relative to the overall markets and mix of assets. The assumptions listed below represents Managements review of relevant market conditions and have been adjusted, as appropriate. The weighted
average assumptions used in the measurement of the Companys benefit obligation are as follows:



|                               |  |                  |   |  |                        |   |  |      |   |  |      |   |  |      |   |  |      |  
|------------------------------ |  | ---------------- | - |  | ---------------------- | - |  | ---- | - |  | ---- | - |  | ---- | - |  | ---- | -
|                               |  | Pension Benefits |   |  | PostretirementBenefits |  
|                               |  | 2004             |   |  | 2003                   |   |  | 2002 |   |  | 2004 |   |  | 2003 |   |  | 2002 |  
|Discount rate                  |  | 5.50             | % |  | 5.50                   | % |  | 6.75 | % |  | 5.75 | % |  | 6.25 | % |  | 6.75 | %
|Expected return on plan assets |  | 8.50             | % |  | 8.50                   | % |  | 8.50 | % |  |     |   |  |     |   |  |     |  
|Rate of compensation increase  |  | N/A              |   |  | 4.00                   | % |  | 4.00 | % |  |     |   |  |     |   |  |     |  



For measurement
purposes of the postretirement benefits, the assumed health care cost trend rate for participants under age 65 as of December 31, 2004, 2003 and 2002 was 11.0%, 12.0% and 12.0%, respectively, and for participants age 65 and over the rate was 11.0%,
12.0% and 12.0%, respectively. The health care cost trend rate was assumed to decline gradually to 5.5% for pre-age 65 and for post-age 65 costs over 6 years.



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



F-26



---

North Atlantic Trading Company, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

for the years ended
December 31, 2004, 2003 and 2002

(dollars in thousands)



|13. | Pension and Postretirement Benefit Plans:, continued:
|--- | -----------------------------------------------------



Assumed health care cost trend rates could have a significant effect on the amounts reported for the
postretirement benefit plans. A 1% increase in assumed health care cost trend rates would have the following effects (in thousands):



|                                                                                            |  |      |       |      |   |       |  |   |   
|------------------------------------------------------------------------------------------- |  | ---- | ----- | ---- | - | ----- |  | - | --
|                                                                                            |  | 2004 |       | 2003 |   | 2002 
|Effect on total of service and interest cost components of net periodic postretirement cost |  | $    | 123   |      | $ | 269   |  | $ | 3 
|Effect on the health care component of the accumulated postretirement benefit obligation    |  | $    | 1,100 |      | $ | 2,280 |  | $ | 49



The following benefit
payments, which reflect expected future service, as appropriate, are expected to be paid:



|          |  |                           |       |                                         |   |      
|--------- |  | ------------------------- | ----- | --------------------------------------- | - | -----
|          |  | PensionBenefits U.S.Plans |       | OtherPostretirementBenefits (U.S.Plans)
|          |  | (In Thousands)            |       | (In Thousands)                         
|2005      |  | $                         | 681   |                                         | $ | 204  
|2006      |  |                           | 736   |                                         |   | 244  
|2007      |  |                           | 766   |                                         |   | 280  
|2008      |  |                           | 811   |                                         |   | 330  
|2009      |  |                           | 861   |                                         |   | 385  
|2010-2014 |  | $                         | 5,083 |                                         | $ | 2,851



The Companys
policy for the postretirement benefits plan is to make contributions equal to the benefits paid during the year. The Company expects to make $0.3 million of contributions to the plan in the year ending December 31, 2005.



The Company also sponsors a voluntary 401(k) retirement savings plan.
Eligible employees may elect to contribute up to 15% of their annual earnings subject to certain limitations. The Company match for the hourly employees is 100.0% of each eligible participants contribution up to 6% of compensation for the plan
year. The Companys matching for hourly employees is subject to a 3-year vesting schedule. The Company match for the salaried employees is 100.0% of each eligible participants contribution up to 6% of compensation for the plan year.
Company matching is immediate for salaried employees. Additional discretionary matching contributions by the Company are determined annually by the Board of Directors. Company matching contributions to this plan were approximately $0.5 million, $0.5
million and $0.4 million for each of the years ended December 31, 2004, 2003 and 2002, respectively.



|14. | Lease Commitments:
|--- | ------------------



The Company leases certain office space and vehicles for varying periods.



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



F-27



---

North Atlantic Trading Company, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

for the years ended
December 31, 2004, 2003 and 2002

(dollars in thousands)



|14. | Lease Commitments, continued:
|--- | -----------------------------



The following is a schedule of future minimum lease payments for operating leases that had initial or
remaining non-cancelable lease terms in excess of one year as of December 31, 2004 (in thousands):



|                             |  |                 |      
|---------------------------- |  | --------------- | -----
|                             |  | OperatingLeases
|2005                         |  | $               | 1,213
|2006                         |  |                 | 1,139
|2007                         |  |                 | 932  
|2008                         |  |                 | 510  
|2009                         |  |                 | 312  
|2010 and beyond              |  |                 | 1,486
|                             |  |                 |      
|Total minimum lease payments |  | $               | 5,592
|                             |  |                 |      



Lease expense for the
years ended December 31, 2004, 2003 and 2002 was $1,081, $840 and $786, respectively.



|15. | Mandatorily Redeemable Preferred Stock
|--- | --------------------------------------



On July 1, 2002 the Company commenced a consent solicitation (the Consent Solicitation) from registered holders of its 12% Senior Exchange
Payment-in-Kind Preferred Stock, par value $0.01 per share (Preferred Stock), for certain amendments to the certificate of incorporation of the Company which would amend the terms of the Preferred Stock. The proposed amendments required
the consent of the holders of a majority of the issued and outstanding shares of common stock of the Company and the consent of the holders of a majority of the issued and outstanding shares of Preferred Stock. A consent by the holders of a majority
of the Companys outstanding common stock was executed on June 28, 2002. On July 29, 2002, the Consent Solicitation was successfully completed, with the Company receiving consents from the holders of more than 99% of the outstanding shares of
Preferred Stock.



The amendments to the Preferred Stock, among
other things: (i) accelerated the mandatory redemption date of the Preferred Stock from June 15, 2007 to June 15, 2005, which will require the Company to redeem the Preferred Stock at an earlier date, (ii) reduced the liquidation preference from
$25.00 to $22.00 per share, which will lower the Companys cost of redeeming the Preferred Stock and will lower the amount of dividends payable thereon (which dividends are equal to 12% of the liquidation preference per annum), (iii) eliminated
any redemption premium, which will lower the Companys potential cost of redeeming the Preferred Stock prior to June 15, 2005, (iv) reduced the repurchase price that the Company must offer the holders of Preferred Stock upon a change of control
from 101% to 100% of the liquidation preference, which will lower the Companys potential cost of any such repurchase obligation, (v) permitted future dividends to be paid through the issuance of additional shares of preferred stock, which will
provide the Company with greater flexibility in financing its operations, and (vi) included a



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



F-28



---

North Atlantic Trading Company, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

for the years ended
December 31, 2004, 2003 and 2002

(dollars in thousands)



|15. | Mandatorily Redeemable Preferred Stock, continued:
|--- | --------------------------------------------------



definition for the term Permitted Investments, which definition was inadvertently omitted from the Certificate of Designation pursuant to which
the Preferred Stock was created.



As consideration for these
amendments, the Company paid each registered holder of Preferred Stock that consented thereto $0.40 per share in cash. A total of approximately $985 in consent fees were paid. The Company paid an additional amount of approximately $236 in legal and
other fees related to the Consent Solicitation. As a result of the Consent Solicitation the Company recognized a gain of $5.4 million.



For the preferred stock dividend payments on September 15, 2002, December 15, 2002, March 15, 2003, June 15, 2003, September 15, 2003 and December 15,
2003, the Company chose to make this payment in kind. For the preferred stock dividend payment due on March 15, 2004 the Company chose to make this payment in cash.



Persons affiliated with the initial purchases of the Preferred Stock were also issued warrants, with an original fair value
of $0.7 million, to purchase 19,050 shares of common stock of the Company for $0.01 per share, exercisable immediately. The original fair value of these warrants has been recorded in equity, with a corresponding amount capitalized and included in
deferred financing costs.



On March 18, 2004, in connection
with the refinancing of its existing debt, the Company redeemed all outstanding shares of the preferred stock, at the applicable redemption price equal to the liquidation preference of the preferred stock ($22.00 per share), plus an amount in cash
equal to all accumulated and unpaid dividends for a total of $65,080.



|16. | Share Incentive Plans:
|--- | ----------------------



As of December 31, 2003, the Company had two share incentive plans covering certain key employees which provided for the granting of options to purchase
common stock of the Company and other stock related benefits. Pursuant to the reorganization on February 9, 2004, as described in Note 1, each of the 539,235 issued and outstanding shares of voting common stock of the Company were converted into the
right to receive one share of common stock of the Parent. In connection therewith, the liability of $2,149 relating to the share incentive plans was transferred to the Parent.



|17. | Income (Loss) Per Common Share Reconciliation (dollars in thousands, except per share amounts):
|--- | -----------------------------------------------------------------------------------------------



|                                          |  |                                      |         |   |                     |        |                 |   |         |  
|----------------------------------------- |  | ------------------------------------ | ------- | - | ------------------- | ------ | --------------- | - | ------- | -
|                                          |  | For the Year Ended December 31, 2004 |        
|                                          |  | Income(Numerator)                    |         |   | Shares(Denominator) |        | Per ShareAmount |  
|Net loss                                  |  | $                                    | (18,029 | ) |                     |        |                 |   |         |  
|Less: Preferred stock dividends           |  |                                      | (1,613  | ) |                     |        |                 |   |         |  
|                                          |  |                                      |         |   |                     |        |                 |   |         |  
|Basic and diluted:                        |  |                                      |         |   |                     |        |                 |   |         |  
|Net loss available to common stockholders |  | $                                    | (19,642 | ) |                     | 58,161 |                 | $ | (337.72 | )
|                                          |  |                                      |         |   |                     |        |                 |   |         |  



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



F-29



---

North Atlantic Trading Company, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

for the years ended
December 31, 2004, 2003 and 2002

(dollars in thousands)



|17. | Income (Loss) Per Common Share Reconciliation (dollars in thousands, except per share amounts), continued:
|--- | ----------------------------------------------------------------------------------------------------------



|                                                   |  |                                      |         |   |                     |         |                 |   |        |  
|-------------------------------------------------- |  | ------------------------------------ | ------- | - | ------------------- | ------- | --------------- | - | ------ | -
|                                                   |  | For the Year Ended December 31, 2003 |        
|                                                   |  | Income(Numerator)                    |         |   | Shares(Denominator) |         | Per ShareAmount |  
|Net income                                         |  | $                                    | (6,241  | ) |                     |         |                 |   |        |  
|Less: Preferred stock dividends                    |  |                                      | 7,275   |   |                     |         |                 |   |        |  
|                                                   |  |                                      |         |   |                     |         |                 |   |        |  
|Basic:                                             |  |                                      |         |   |                     |         |                 |   |        |  
|Net income available to common stockholders        |  | $                                    | (13,516 | ) |                     | 528,241 |                 | $ | (25.59 | )
|                                                   |  |                                      |         |   |                     |         |                 |   |        |  
|                                                   | 
|                                                   |  | For the Year Ended December 31, 2002 |        
|                                                   |  | Income(Numerator)                    |         |   | Shares(Denominator) |         | Per ShareAmount |  
|Net income                                         |  | $                                    | 5,485   |   |                     |         |                 |   |        |  
|Less: Preferred stock dividends                    |  |                                      | (6,976  | ) |                     |         |                 |   |        |  
|Plus: Net gain on restructuring of preferred stock |  |                                      | 5,395   |   |                     |         |                 |   |        |  
|                                                   |  |                                      |         |   |                     |         |                 |   |        |  
|Basic:                                             |  |                                      |         |   |                     |         |                 |   |        |  
|Net loss available to common stockholders          |  | $                                    | 3,904   |   |                     | 528,241 |                 | $ | 7.39   |  
|                                                   |  |                                      |         |   |                     |         |                 |   |        |  
|Diluted:                                           |  |                                      |         |   |                     |         |                 |   |        |  
|Net loss available to common stockholders          |  | $                                    | 3,904   |   |                     | 664,939 |                 | $ | 5.87   |  
|                                                   |  |                                      |         |   |                     |         |                 |   |        |  



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



F-30



---

North Atlantic Trading Company, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

for the years ended
December 31, 2004, 2003 and 2002

(dollars in thousands)



The calculations above are based on the weighted average number of shares of common stock outstanding during the
year. For the year ended December 31, 2003, common equivalent shares from stock options of 93,271 are excluded from the computations as their effect is antidilutive. For the year ended December 31, 2003, warrants of 63,490 are excluded from the
computations as their effect is antidilutive.



|18. | Fourth Quarter Adjustment:
|--- | --------------------------



The fourth quarters of 2004, 2003 and 2002 included adjustments to increase the LIFO expense and decrease pre-tax income by approximately $2.1 million,
$1.9 million and $0.4 million, respectively. The fourth quarter of 2004 also included adjustments to decrease pension/post-retirement benefit expense by approximately ($0.2) million. The fourth quarter of 2003 also included adjustments to increase
the post retirement benefits expense by approximately $1.1 million, as a result of year-end actuarial computations.



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



F-31



---

North Atlantic Trading Company, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

for the years ended
December 31, 2004, 2003 and 2002

(dollars in thousands)



|19. | Selected Quarterly Financial Data (unaudited):
|--- | ----------------------------------------------



All amounts are in thousands except net income (loss) per share.



|                                    |  |         |        |   |     |   |            |     |  |     |            |  |   |               |  
|----------------------------------- |  | ------- | ------ | - | --- | - | ---------- | --- |  | --- | ---------- |  | - | ------------- | -
|                                    |  | QUARTER |       
|                                    |  | 1st     |        |   | 2nd |   |            | 3rd |  | 4th |           
|2004                                |  |         |        |   |     |   |            |     |  |     |            |  |   |               |  
|Net sales                           |  | $       | 22,105 |   |     | $ | 37,207     |     |  | $   | 30,741     |  | $ | 25,267        |  
|Gross profit                        |  |         | 9,853  |   |     |   | 20,140     |     |  |     | 16,966     |  |   | 9,744         |  
|Net income (loss)                   |  |         | (7,245 | ) |     |   | 1,974      |     |  |     | 7,174      |  |   | (21,545       | )
|Basic net income (loss) per share   |  |         | (30.98 | ) |     |   | 197,400.00 |     |  |     | 717,400.00 |  |   | (2,154,500.00 | )
|Diluted net income (loss) per share |  |         | (30.98 | ) |     |   | 197,400.00 |     |  |     | 717,400.00 |  |   | (2,154,500.00 | )
|                                    |  |         |        |  
|2003                                |  |         |        |   |     |   |            |     |  |     |            |  |   |               |  
|Net sales                           |  | $       | 14,249 |   |     | $ | 30,251     |     |  | $   | 28,718     |  | $ | 28,375        |  
|Gross profit                        |  |         | 6,549  |   |     |   | 17,496     |     |  |     | 16,882     |  |   | 12,049        |  
|Net income (loss)                   |  |         | (5,164 | ) |     |   | (11,822    | )   |  |     | 232        |  |   | 3,237         |  
|Basic net income (loss) per share   |  |         | (9.78  | ) |     |   | (22.38     | )   |  |     | 0.44       |  |   | 6.13          |  
|Diluted net income (loss) per share |  |         | (9.78  | ) |     |   | (22.38     | )   |  |     | 0.38       |  |   | 6.13          |  



|20. | Contingencies:
|--- | --------------



Litigation with Republic Tobacco



On July 15, 1998, North Atlantic Operating Company, Inc. (NAOC) and National Tobacco Company, L.P. (NTC) filed a complaint (the
Kentucky Complaint) against Republic Tobacco, Inc. and its affiliates (Republic Tobacco) in Federal District Court for the Western District of Kentucky. Republic Tobacco imports and sells Roll-Your-Own (RYO)
premium cigarette papers under the brand names JOB and TOP as well as other brand names. The Kentucky Complaint alleges, inter alia, that Republic Tobaccos use of exclusivity agreements, rebates, incentive programs, buy-backs and other
activities related to the sale of premium cigarette papers in the southeastern United States violate federal and state antitrust and unfair competition laws and that Republic Tobacco defaced and directed others to deface NAOCs point of
purchase vendor displays for premium cigarette papers by covering up the ZIG-ZAG brand name and advertising material with advertisements for Republic Tobaccos RYO cigarette paper brands. The Kentucky Complaint alleges that these
activities constitute unfair competition under federal and state laws.



On June 30, 1998, Republic Tobacco filed a complaint against the Company, NAOC and NTC in the U.S. District Court of the Northern District of Illinois (the Illinois Complaint) and served it on the Company after the institution
of the Kentucky action. In the Illinois Complaint, Republic Tobacco seeks declaratory relief with respect to the Companys claims. In addition, the Illinois Complaint alleges that certain actions taken by the Company to inform its customers of
its claims against Republic Tobacco constitute tortuous interference with customer relationships, false advertising, violations of Uniform Deceptive Trade Practices and Consumer Fraud Acts, defamation and unfair competition. In addition, although
not included in its original complaint



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



F-32



---

North Atlantic Trading Company, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

for the years ended
December 31, 2004, 2003 and 2002

(dollars in thousands)



|20. | Contingencies, continued:
|--- | -------------------------



but in its amended complaint, Republic Tobacco alleged that the Company has unlawfully monopolized and attempted to monopolize the market on a national and
regional basis for premium cigarette papers. Republic sought unspecified compensatory damages, injunctive relief and attorneys fees and costs.



On October 20, 2000, Republic Tobacco filed a motion to dismiss, stay, or transfer the Kentucky Complaint to the Illinois Court. On December 19, 2000, the
Court denied Republic Tobaccos motion, holding that it was premature. The Court noted also that it had communicated with the Court in Illinois and that it had concluded that Republic Tobacco may not be entitled to any preference on forum
selection, which would ordinarily be given because it was first to file. The Kentucky complaint is still on file.



Prior to the completion of discovery, the Court dismissed Republic Tobaccos antitrust claims against the Company. After discovery was completed in
2001, both parties moved for summary judgment on the others claims. In April 2002, the District Court for the Northern District of Illinois decided the summary judgment motions by dismissing all claims of both the Company and Republic Tobacco and
its affiliates, except for Republic Tobaccos claim of defamation per se against the Company, on which it granted summary judgment on liability in favor of Republic Tobacco, and a Lanham Act false advertising claim, based on the same facts as
the defamation claim, for equitable relief. In February 2003, the District Court granted Republics motion for summary judgment on the Companys counterclaim that Republic tortuously interfered with the Companys business
relationships and economic advantage. The only claim that remained to be tried was Republics Lanham Act claim and damages on the defamation claim on which the Court previously ruled that Republic could only obtain equitable relief if
successful.



On July 8, 2003, following a four-day trial, an
Illinois jury returned a verdict in favor of Republic on the defamation claims of $8.4 million in general damages and $10.2 million in punitive damages, for a total damage award of $18.6 million. The Company recorded an $18.8 million charge during
the second quarter 2003 relating to this transaction. The Company filed post-trial motions for a new trial and, in the alternative, for a reduction of the awards. On August 1, 2003, the Company posted a judgment bond in the amount of $18.8 million
with the U.S. District Court. This was accomplished by obtaining a $19.0 million senior secured term loan pursuant to a July 31, 2003 amendment to the Companys existing credit facility. On November 20, 2003, the court ruled that the awards
were excessive and reduced the awards by approximately 60%, with the award of compensatory damages being reduced to $3.36 million and the award of punitive damages being reduced to $4.08 million, for a total of $7.44 million. On December 18, 2003,
Republic accepted these reduced awards. The Company reversed $11.16 million during the fourth quarter 2003 due to this court ruling.



On January 8, 2004, the Company appealed the final judgment, including the finding of liability in this case as well as the amount of the award. On
January 22, 2004, Republic filed a general notice of cross appeal and argued in its appellate briefs that the judgment should be affirmed and also asserted, in its cross-appeal, that the original judgment should be reinstated despite its acceptance
of the District Courts order reducing the judgment amount.



On September 1, 2004, the Court of Appeals issued its ruling affirming the finding of liability against the Company for defamation, but reducing the amount of the damage



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



F-33



---

North Atlantic Trading Company, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

for the years ended
December 31, 2004, 2003 and 2002

(dollars in thousands)



|20. | Contingencies, continued:
|--- | -------------------------



award to $3.0 million. The Court of Appeals also affirmed the dismissal of the Companys antitrust claim against Republic and the dismissal of
Republics motion to re-instate the original jury award of $18.8 million. As a result of these rulings, in October 2004 the Company received approximately $4.5 million relating to the cash bond it had posted with the Court in 2003. This amount
was included in Other income during 2004.



The Company has
also applied to the Court of Appeals for an order awarding the Company approximately $1.0 million for the difference in the expense of the original bond of $18.8 million and the subsequent reduced bond of $7.0 million, on the one hand, and the
lesser expense the Company would have incurred to bond the final $3.0 million judgment, on the other hand. On November 30, 2004, the Court of Appeals ruled that the application for costs should be directed to the District Court. On December 17,
2004, the Company filed this motion with the District Court. That motion has been fully briefed and the parties are waiting for the Court to rule.



Litigation Related to Counterfeiting



Texas Infringing Products Litigation. In Bolloré, S.A. v. Import Warehouse, Inc., Civ. No. 3-99-CV-1196-R (N.D. Texas),
Bolloré, the Companys Licensor ofZIG-ZAG brand premium cigarette papers, obtained a sealed order allowing it to conduct a seizure of infringing and counterfeit
ZIG-ZAG products in the United States. On June 7, 1999, seizures of products occurred in Michigan and Texas. Subsequently, all named defendants have been enjoined from buying and selling such infringing or counterfeit goods.
Bolloré and the Company negotiated settlements with all defendants. These defendants included Import Warehouse, Ravi Bhatia, Tarek Makki and Adham Makki. Those settlements included a consent injunction against distribution of infringing or
counterfeit goods.



On May 18, 2001, the Company, in
conjunction with Bolloré and law enforcement authorities conducted raids on the businesses and homes of certain defendants previously enjoined (including Tarek Makki and Adham Makki) from selling infringing or counterfeit
ZIG-ZAG brand products in the Bolloré S.A. v. Import Warehouse litigation. Evidence was uncovered that showed that these defendants and certain other individuals were key participants in importing and distributing
counterfeit ZIG-ZAGpremium cigarette papers. After a two day hearing in the U.S. District Court for the Northern District of Texas, on May 30, 2001, the Court held the previously enjoined defendants in contempt of court, and enjoined the
additional new defendants, including Ali Makki, from selling infringing or counterfeit ZIG-ZAGpremium cigarette papers.



The Company entered into a settlement with the defendants, the principal terms of which included a cash payment, an agreed permanent injunction, the
withdrawal of the defendants appeal of the civil contempt order, an agreed judgment of $11.0 million from the civil contempt order and an agreement to forbear from enforcing that $11.0 million money judgment until such time in the future that
the defendants violate the terms of the permanent injunction. Two of the defendants, Tarek Makki and Adham Makki, also agreed to provide complete information concerning the counterfeiting conspiracy as well as information on other parties engaged in
the purchase and distribution of infringing ZIG-ZAGpremium cigarette papers.



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



F-34



---

North Atlantic Trading Company, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

for the years ended
December 31, 2004, 2003 and 2002

(dollars in thousands)



|20. | Contingencies, continued:
|--- | -------------------------



On February 17, 2004, the Company and Bolloré filed a motion in the U.S. District Court for
the Northern District of Texas, which had issued the original injunctions against the infringing defendants, seeking, with respect to respondents Adham Makki, Tarek Makki and Ali Makki, to have the $11.0 million judgment released from the
forbearance agreement and to have the named respondents held in contempt of court. The motion alleged that the three respondents had trafficked in counterfeit ZIG-ZAG cigarette papers after the execution of the settlement, citing
evidence that all three had been charged in the United States District Court for the Eastern District of Michigan with criminal violations of the United States counterfeiting laws by trafficking in counterfeit ZIG-ZAG cigarette papers,
which trafficking occurred after the settlement agreement.



On
April 13, 2004, the Court entered an order (the Contempt 2 Order), finding Ali Mackie, Tarek Makki, Adham Mackie and their companies Best Price Wholesale (the Makki Defendants) and Harmony Brands LLC in civil contempt,
freezing all of their assets, releasing the July 12, 2002 Final Judgment of $11.0 million from the forbearance agreement as to the Makki Defendants, and again referring the matter to the United States Attorney for Criminal Prosecution. Subsequent to
the entry of the Contempt 2 Order, the Company settled with defendant Harmony Brands and its members for the amount of $750,000 and the entry of a permanent injunction. The Company is seeking to execute on the outstanding $11.0 million judgment
against the remaining Makki Defendants and those efforts are currently underway.



Pursuant to the U.S. Distribution Agreement and a related agreement between Bolloré and the Company, any collections on the judgments issued in the Bolloré v. Import Warehouse case are to be
divided evenly between Bolloré and the Company after the payment of all expenses.



On February 7, 2002, Bolloré, NAOC and the Company filed a motion with the District Court in the Texas action seeking to hold Ravi Bhatia and Import Warehouse Inc. in contempt of court for violating the terms
of the consent order and injunction entered against those defendants. The Company alleges that Mr. Bhatia and Import Warehouse sold counterfeit goods to at least three different companies over an extended period of time. On June 27, 2003, the Court
found Import Warehouse and Mr. Bhatia in contempt of court for violating an existing injunction barring those parties from distributing infringing ZIG-ZAGcigarette paper products. The Court requested that the Company and Bolloré (the
Companys co-plaintiff in the case) file a submission detailing the damages incurred. The Company and Bolloré filed their submission on July 25, 2003 which reported and requested damages of $2.4 million.



On July 1, 2004, the Court issued an Order awarding approximately $2.5
million in damages to the Company for the damages incurred by the Company as a result of the Import Warehouse Defendants civil contempt. On July 15, 2004, the Court entered a Final Judgment in that amount for which defendants Import Warehouse,
Inc. and Ravi Bhatia are jointly and severally liable. After the Company and Bolloré commenced collection proceedings, Import Warehouse paid the Company and Bolloré an amount equal to the entire judgment plus the expenses incurred in
collection. Accordingly, approximately $1.2 million has been recorded in Other income during 2004. The Import Warehouse Defendants filed a notice of appeal on July 24, 2004. No briefing schedule has been established.



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



F-35



---

North Atlantic Trading Company, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

for the years ended
December 31, 2004, 2003 and 2002

(dollars in thousands)



|20. | Contingencies, continued:
|--- | -------------------------



Litigation Related to Alleged Personal Injury



West Virginia Complaints.Trial of the West Virginia
complaints against the smokeless tobacco defendants has been postponed indefinitely, as described below. On October 6, 1998 NTC was served with a summons and complaint on behalf of 65 individual plaintiffs in an action in the Circuit Court of
Kanawha County, West Virginia, entitled Kelly Allen, et al. v. Philip Morris Incorporated, et al. (Civil Action Nos. 98-C-240l). On November 13, 1998, NTC was served with a second summons and complaint on behalf of 18 plaintiffs in an action
in the Circuit Court of Kanawha County, West Virginia, entitled Billie J. Akers, et al. v. Philip Morris Incorporated et al. (Civil Action Nos. 98-C-2696 to 98-C-2713). The complaints are identical in most material respects. In the
Allen case, the plaintiffs have specified the defendant companies for each of the 65 cases. NTC is named in only one action. One Akers plaintiff alleged use of an NTC product, alleging lung cancer.



On September 14, 2000, NTC was served with a summons and complaint on behalf
of 539 separate plaintiffs filed in Circuit Court of Ohio County, West Virginia, entitled Linda Adams, et al. v. Philip Morris Inc., et al. (Civil Action Nos. 00-C-373 to 00-C-911). Only one of these plaintiffs alleged use of a product
currently manufactured by NTC. The time period during which this plaintiff allegedly used the product has not yet been specified. Thus, it is not yet known whether NTC is a proper defendant in this case.



On September 19, 2000, NTC was served with a second summons and complaint on
behalf of 561 separate plaintiffs filed in Circuit Court of Ohio County, West Virginia, entitled Ronald Accord, et al. v. Philip Morris Inc., et al. (Civil Action Nos. 00-C-923 to 00-C-1483). A total of five of these plaintiffs alleged use of
a product currently manufactured by NTC. One of these plaintiffs does not specify the time period during which the product was allegedly used. Another alleges use that covers, in part, a period when NTC did not manufacture the product. On motion by
cigarette company defendants, this claim was dismissed on February 11, 2004, for failure to follow the case management order. Of the remaining three, one alleges consumption of a competitors chewing tobacco from 1966 to 2000 and NTCs
Beech-Nutchewing tobacco from 1998 to 2000; another alleges a twenty-four year smoking history ending in 1995 and consumption of Beech-Nutchewing tobacco from 1990 to 1995; and the last alleges a thirty-five year smoking history
ending in 2000, and consumption of NTCs Durango Icechewing tobacco from 1990 to 2000 (although Durango Icedid not come onto the market until 1999).



In November 2001, NTC was served with an additional four separate summons and complaints in actions filed in the Circuit
Court of Ohio County, West Virginia. The actions are entitled Donald Nice v. Philip Morris Incorporated, et al. (Civil Action No. 01-C-479), Korene S. Lantz v. Philip Morris Incorporated, et al. (Civil Action No. 01-C-480), Ralph A.
Prochaska, et al. v. Philip Morris, Inc., et al. (Civil Action No. 01-C-481), and Franklin Scott, et al. v. Philip Morris, Inc., et al., (Civil Action No. 01-C-482).



All of the West Virginia smokeless tobacco actions have been consolidated before the West Virginia Mass Litigation Panel for
discovery and trial of certain issues. Trial of these matters was planned in two phases. In the initial phase, a trial was to be held to determine whether tobacco



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



F-36



---

North Atlantic Trading Company, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

for the years ended
December 31, 2004, 2003 and 2002

(dollars in thousands)



|20. | Contingencies, continued:
|--- | -------------------------



products, including all forms of smokeless tobacco, cigarettes, cigars and pipe and roll-your-own tobacco, can cause certain specified diseases or
conditions. In the second phase, individual plaintiffs would attempt to prove that they were in fact injured by tobacco products. Fact and expert discovery in these cases has closed, however, in the cigarette cases the Court has allowed additional
discovery.



The claims against NTC in the various consolidated
West Virginia actions include negligence, strict liability, fraud in differing forms, conspiracy, breach of warranty and violations of the West Virginia consumer protection and antitrust acts. The complaints in the West Virginia cases request
unspecified compensatory and punitive damages.



The
manufacturers of smokeless tobacco products (as well as the manufacturers of cigarettes) moved to sever the claims against the smokeless tobacco manufacturer defendants from the claims against the cigarette manufacturer defendants. That motion was
granted and the trial date on the smokeless tobacco claims has now been postponed indefinitely.



The trial court has now vacated the initial trial plan in its entirety because of concerns that its provisions violated the dictates of the United States
Supreme Courts decision in State Farm Mutual Automobile Insurance Company v. Campbell, 538 U.S. 408 (2003). A new trial plan has not yet been implemented with regard to the consolidated claims against the cigarette manufacturer
defendants. The West Virginia Supreme Court has accepted review of the case management order and the plaintiffs filed their brief on March 24, 2005. The claims against the smokeless tobacco manufacturer defendants remain severed and indefinitely
stayed.



Minnesota Complaint. On September 24, 1999,
NTC was served with a complaint in a case entitled Tuttle v. Lorillard Tobacco Company, et al. (Case No. C2-99-7105), brought in Minnesota. The other manufacturing defendants are Lorillard and The Pinkerton Tobacco Company. The Complaint
alleges that plaintiffs decedent was injured as a result of using NTCs (and, prior to the formation of NTC, Lorillards) Beech-Nutbrand and Pinkertons Red Manbrand of loose-leaf chewing tobacco. Plaintiff
asserts theories of liability, breach of warranty, fraud, and variations on fraud and misrepresentation. Plaintiff specifically requests in its complaint an amount of damages in excess of fifty thousand dollars ($50,000) along with costs,
disbursements and attorneys fees, and . . . an order prohibiting defendants from disseminating in Minnesota further misleading advertising and making further untrue, deceptive and/misleading statements about the health effects and/or
addictive nature of smokeless tobacco products. . . . After discovery, summary judgment motions were filed on behalf of all defendants. On March 3, 2003, the Court granted defendants motions, dismissing all claims against all defendants
and the Court has since denied the plaintiffs motion for reconsideration. Plaintiff has appealed the dismissal. Briefing has been completed. Oral argument before the Court of Appeals was held on February 11, 2004. On July 30, 2004, the Court
of Appeals affirmed the dismissal of all of the claims.



In addition to the above described legal proceedings, the Company is subject to other litigation in the ordinary course of its business. The Company does not believe that any of these other



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



F-37



---

North Atlantic Trading Company, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

for the years ended
December 31, 2004, 2003 and 2002

(dollars in thousands)



|20. | Contingencies, continued:
|--- | -------------------------



proceedings will have a material adverse effect on the results of operations, financial position or cash flows of the Company. For a description of
regulatory matters and related industry litigation to which the Company is a party, see Part I, Item 1. BusinessRegulation.



Other Employment Matters



The Company may, from time to time, have claims from and make settlements with former officers or employees.



David I. Brunson, the former President, Chief Financial Officer and
Treasurer of the Company, resigned from the Company effective January 19, 2005, at which time his employment agreement with the Company (the Brunson Employment Agreement) was effectively terminated. Pursuant to the Brunson Employment
Agreement, the Company is required to make certain severance payments to Mr. Brunson, including $425,000, which was paid within ten business days after January 19, 2005, and an additional $425,000 payable within the next 12 months. In addition, Mr.
Brunson may become entitled to a bonus payment of up to $725,000 relating to synergies achieved in the integration of the business of Stoker, Inc. that was acquired by the Company in 2003. Pursuant to the Brunson Employment Agreement, after the last
severance payment is made, Mr. Brunson will have an option to require the Company to repurchase all or a portion of his shares of Parent at their fair market value. The Company will not be obligated to repurchase these shares if, upon or after the
payment, it would be in default under any instrument, agreement or law by which it is bound; in this case, the repurchase may be deferred until it can be completed without such default. Similarly, the Company has an option to repurchase Mr.
Brunsons shares at their fair market value. In the event the Company and Mr. Brunson are unable to agree upon the fair market value of these shares, an independent investment banking firm will be selected to determine such fair market value,
in accordance with the procedure provided for by the Brunson Employment Agreement. If neither Mr. Brunson nor the Company exercise their respective options by the earliest of the fifth anniversary of the termination of Mr. Brunsons employment
or the date on which the Company refinances, or uses proceeds derived from refinancing, certain of its obligations, the Company will be required to repurchase Mr. Brunsons shares on such date unless Mr. Brunson waives his right to require the
Company to purchase his shares. During the first quarter of 2005, the Company expects to record approximately $1.1 million relating to the resignation of Mr. Brunson. Any options or shares of restricted stock granted to Mr. Brunson vest in full as
of the date of such termination.



|21. | Parent-Only Financial Information:
|--- | ----------------------------------



The Company is a holding company with no independent operations and no independent assets other than its investments in its subsidiaries, income tax
receivables, deferred income tax assets related to the differences between the book and tax basis of its investment in the Partnership, and deferred financing costs related to its debt.



All of the Companys subsidiaries are wholly-owned and guarantee the New Senior Notes of the Company on a full,
unconditional, and joint and several basis and any other subsidiaries of the Company other than the guarantors are minor. Within the New Senior Notes there are no significant restrictions on the ability of the Company to obtain funds from its
subsidiaries by dividend or loan. Separate financial statements of the subsidiaries are not required and have not been included in these financial statements.



|22. | Segment Information:
|--- | --------------------



The Company has been historically organized on the basis of product lines which are comprised of three reportable segments. The smokeless tobacco segment
manufactures smokeless tobacco products which are distributed primarily through wholesale and food distributors in the United States. The make-your-own segment imports and distributes premium cigarette papers, tobaccos and related products primarily
through wholesale distributors in the United States. The premium cigarette segment distributes contract manufactured cigarettes through wholesale distributors in the United States.



The accounting policies of the segments are the same as those described in the Summary of Significant Accounting
Policies. Segment data includes a charge allocating all corporate costs to each operating segment. Elimination and Other includes the assets of the Company not assigned to segments and the elimination of intercompany accounts between segments.
The Company evaluates the performance of its segments based on earnings before interest, taxes, depreciation, amortization, certain non-cash charges and other income and expenses (Adjusted EBITDA).



The table below presents financial information about reported segments for
2004, 2003 and 2002 (in thousands):



|                 |  |                  |        |               |   |                               |  |   |        |   |              |   |        |       |   |          |   |  |   |        
|---------------- |  | ---------------- | ------ | ------------- | - | ----------------------------- |  | - | ------ | - | ------------ | - | ------ | ----- | - | -------- | - |  | - | -------
|                 |  | SmokelessTobacco |        | Make-Your-Own |   | PremiumManufacturedCigarettes |  |   | Other  |   | Eliminations |   |        | Total
|2004             |  |                  |        |               |   |                               |  |   |        |   |              |   |        |       |   |          |   |  |   |        
|Net sales        |  | $                | 46,214 |               | $ | 63,577                        |  | $ | 270    |   |              | $ | 5,259  |       | $ |         |   |  | $ | 115,320
|Operating income |  |                  | 8,022  |               |   | 15,204                        |  |   | (4,830 | ) |              |   | 814    |       |   |         |   |  |   | 19,210 
|Adjusted EBITDA  |  |                  | 9,983  |               |   | 16,546                        |  |   | (4,815 | ) |              |   | 1,085  |       |   |         |   |  |   | 22,799 
|Assets           |  |                  | 62,172 |               |   | 275,713                       |  |   | 2,788  |   |              |   | 34,055 |       |   | (146,029 | ) |  |   | 228,699



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



F-38



---

North Atlantic Trading Company, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

for the years ended
December 31, 2004, 2003 and 2002

(dollars in thousands)



|22. | Segment Information, continued:
|--- | -------------------------------



|                 |  |                  |        |               |   |                               |  |   |        |   |              |   |     |       |   |          |   |  |   |        
|---------------- |  | ---------------- | ------ | ------------- | - | ----------------------------- |  | - | ------ | - | ------------ | - | --- | ----- | - | -------- | - |  | - | -------
|                 |  | SmokelessTobacco |        | Make-Your-Own |   | PremiumManufacturedCigarettes |  |   | Other  |   | Eliminations |   |     | Total
|2003             |  |                  |        |               |   |                               |  |   |        |   |              |   |     |       |   |          |   |  |   |        
|Net sales        |  | $                | 36,697 |               | $ | 64,677                        |  | $ | 64     |   |              | $ | 155 |       | $ |         |   |  | $ | 101,593
|Operating income |  |                  | 4,601  |               |   | 18,533                        |  |   | (2,843 | ) |              |   | 30  |       |   |         |   |  |   | 20,321 
|Adjusted EBITDA  |  |                  | 10,504 |               |   | 20,143                        |  |   | (2,825 | ) |              |   | 32  |       |   |         |   |  |   | 27,754 
|Assets           |  |                  | 72,570 |               |   | 277,612                       |  |   | 2,218  |   |              |   |    |       |   | (108,756 | ) |  |   | 243,644
|                 |  |                  |        |               |   |                              
|2002             |  |                  |        |               |   |                               |  |   |        |   |              |   |     |       |   |          |   |  |   |        
|Net sales        |  | $                | 35,732 |               | $ | 58,693                        |  | $ |       |   |              | $ |    |       | $ |         |   |  | $ | 94,425 
|Operating income |  |                  | 5,966  |               |   | 23,421                        |  |   |       |   |              |   |    |       |   |         |   |  |   | 29,387 
|Adjusted EBITDA  |  |                  | 9,904  |               |   | 25,214                        |  |   |       |   |              |   |    |       |   |         |   |  |   | 35,118 
|Assets           |  |                  | 67,951 |               |   | 256,756                       |  |   |       |   |              |   |    |       |   | (111,113 | ) |  |   | 213,594



A reconciliation of
Adjusted EBITDA to total consolidated operating income for 2004, 2003 and 2002 is as follows (in thousands):



|                               |  |      |        |   |      |   |        |      |  |   |        |  
|------------------------------ |  | ---- | ------ | - | ---- | - | ------ | ---- |  | - | ------ | -
|                               |  | 2004 |        |   | 2003 |   |        | 2002 | 
|Adjusted EBITDA                |  | $    | 22,799 |   |      | $ | 27,754 |      |  | $ | 35,118 |  
|Depreciation expense           |  |      | (816   | ) |      |   | (589   | )    |  |   | (700   | )
|Amortization expense           |  |      | (462   | ) |      |   | (67    | )    |  |   |       |  
|Incentive Pay                  |  |      | (2,107 | ) |      |   |       |      |  |   |       |  
|LIFO adjustment                |  |      | (2,232 | ) |      |   | (3,459 | )    |  |   | (3,878 | )
|Stock option expense           |  |      | (838   | ) |      |   | (417   | )    |  |   | (576   | )
|Pension/Postretirement expense |  |      | 2,866  |   |      |   | (2,901 | )    |  |   | (577   | )
|                               |  |      |        |   |      |   |        |      |  |   |        |  
|Operating income               |  | $    | 19,210 |   |      | $ | 20,321 |      |  | $ | 29,387 |  
|                               |  |      |        |   |      |   |        |      |  |   |        |  



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



F-39



---

North Atlantic Trading Company, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

for the years ended
December 31, 2004, 2003 and 2002

(dollars in thousands)



|23. | Terminated Asset Purchase Agreement:
|--- | ------------------------------------



On February 18, 2003, the Company entered into an asset purchase agreement (the Star Cigarette
Asset Purchase Agreement) with Star Scientific, Inc. (Star Scientific), and Star Tobacco, Inc., a wholly-owned subsidiary of Star Scientific (Star Tobacco and, together with Star Scientific, Star). Pursuant
to the Star Cigarette Asset Purchase Agreement, the Company was to purchase substantially all of the assets of Star relating to the manufacturing, marketing and distribution of four discount cigarette brands in the United States (the Star
Cigarette Assets). The purchase price for the Star Cigarette Assets was to have been $80.0 million in cash, subject to certain closing adjustments and the assumption of certain liabilities related to the Star Cigarette Assets.



On July 15, 2003, the Company and Star reached a mutual agreement to
terminate the Star Cigarette Asset Purchase Agreement. Pursuant to the termination agreement, Star Scientific retained a $2.0 million earnest money deposit that had been placed into escrow by the Company and the parties executed releases of any
liabilities arising out of the Star Cigarette Asset Purchase Agreement. The Company incurred $3.3 million of direct costs during 2003, including the $2.0 million earnest money deposit referred to above, in connection with this transaction. These
costs are included in Other Expenses in the Condensed Consolidated Statements of Operations.



|24. | New Accounting Standards:
|--- | -------------------------



In December 2004, the FASB issued SFAS No. 123R (Revised 2004), Accounting for Stock Based Compensation (SFAS No. 123R). SFAS No.
123R establishes standards for the accounting for transactions in which an entity exchanges its equity instruments for goods or services. It also addresses transactions in which an entity incurs liabilities in exchange for goods or services that are
based on the fair value of the entitys equity instruments or that may be settled by the issuance of those equity instruments. SFAS No. 123R eliminates the alternative to use APB 25s intrinsic value method of accounting that was provided
in SFAS No. 123 as originally issued. SFAS No. 123R requires entities to recognize the cost of employee services received in exchange for awards of equity instruments based on the grant-date fair value of those awards (with limited exceptions). That
cost will be recognized over the period during which an employee is required to provide service in exchange for the award or the vesting period. No compensation cost is recognized for equity instruments for which employees do not render the
requisite service. A public entity will initially measure the cost of liability based service awards based on their current fair value; the fair value of those awards will be remeasured subsequently at each reporting date through the settlement
date. Changes in fair value during the requisite service period will be recognized as compensation cost over that period. The provisions of SFAS No. 123R shall become effective for the Company in the third quarter of 2005 and will apply to all
awards granted after June 30, 2005 and to awards modified, repurchased, or cancelled after that date. The Company is evaluating SFAS No. 123R and believes it will not have a material effect on financial results of operations.



In December 2003, the FASB issued revised Interpretation No. 46R,
Consolidation of Variable Interest Entities (FIN 46R). FIN 46R provides guidance on how to identify a variable interest entity (VIE) and determine when the assets, liabilities, non-controlling interest, and
results of operations of a VIE need to be included in a companys consolidated financial statements. FIN



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



F-40



---

North Atlantic Trading Company, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

for the years ended
December 31, 2004, 2003 and 2002

(dollars in thousands)



|24. | New Accounting Standards, continued:
|--- | ------------------------------------



46R also requires additional disclosures by primary beneficiaries and other significant variable interest holders. Application of FIN 46R is required for
interests in variable interest entities for years ending after December 15, 2003. The Company has determined that it has no variable interest entities. Application of FIN 46R is required for all other types of VIEs for periods ending after
March 15, 2004. The application of FIN 46R had no effect on the Companys financial statements in 2004.



In November 2004, the FASB issued SFAS No. 151, Inventory Costs - an amendment of ARB No. 43, Chapter 4, to clarify the accounting for
abnormal amounts of idle facility expense, freight, handling costs, and wasted material (spoilage). SFAS No. 151 requires that items be recognized as current-period charges regardless of whether they meet the criterion of so abnormal
that was previously stated in ARB No. 43, Chapter 4. In addition, SFAS No. 151 requires that allocation of fixed production overheads to the costs of conversion be based on the normal capacity of the production facilities. The provisions of this
statement shall be effective for inventory costs incurred during fiscal years beginning after June 15, 2005. The Company does not expect SFAS No. 151 to have a material impact on the Companys financial condition or results of operations.



In December 2004, the FASB issued SFAS No. 152,
Accounting for Real Estate Time-Sharing Transactionsan amendment of FASB Statements No. 66 and 67. This Statement amends SFAS No. 66, Accounting for Sales of Real Estate, to reference the financial accounting and
reporting guidance for real estate time-sharing transactions that is provided in American Institute of Certified Public Accountants (AICPA) Statement of Position 04-2 (SOP 04-2), Accounting for Real Estate Time-Sharing
Transactions. This Statement also amends SFAS No. 67, Accounting for Costs and Initial Rental Operations of Real Estate Projects, to state that the guidance for (a) incidental operations and (b) costs incurred to sell real estate
projects does not apply to real estate time-sharing transactions. The accounting for those operations and costs is subject to the guidance in SOP 04-2. The Accounting Standards Executive Committee of the AICPA issued SOP 04-2 to address the
diversity in practice caused by a lack of guidance specific to real estate time-sharing transactions. SFAS No. 152 and SOP No. 04-2 will improve the accounting and reporting of those transactions. The guidance is effective for financial statements
for fiscal years beginning after June 15, 2005, with earlier application encouraged. The Company currently does not participate in any real estate time-sharing transactions.



In December 2004, the FASB issued SFAS No. 153, Exchanges of Nonmonetary Assets - an amendment of APB Opinion No.
29, to eliminate the exception for nonmonetary exchanges of similar productive assets and replaces it with a general exception for exchanges of nonmonetary assets that do not have commercial substance. A nonmonetary exchange has commercial
substance if the future cash flows of the entity are expected to change significantly as a result of the exchange. The guidance is effective for nonmonetary asset exchanges occurring in fiscal periods beginning after June 15, 2005. The Company does
not expect SFAS No. 153 to have a material impact on the Companys financial condition or results of operations.



In December 2004, the FASB issued two FASB Staff Positions (FSP) regarding the accounting implications of the American Jobs Creation Act of
2004 (the Act). The Act provides a deduction for income from qualified domestic production activities, which will be phased in from



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



F-41



---

North Atlantic Trading Company, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

for the years ended
December 31, 2004, 2003 and 2002

(dollars in thousands)



|24. | New Accounting Standards, continued:
|--- | ------------------------------------



2005 through 2010. In return, the Act also provides for a two-year phase-out of the existing extra-territorial income exclusion (ETI) for foreign
sales. Under the guidance in FSP No. FAS 109-1, Application of FASB Statement 109, Accounting for Income Taxes, to the Tax Deduction on Qualified Production Activities Provided by the American Jobs Creation Act of 2004, the
deduction will be treated as a special deduction as described in FASB Statement No. 109. As such, the special deduction has no effect on deferred tax assets and liabilities existing at the enactment date and is not expected to have an
impact on the Companys effective tax rate until fiscal year 2005. FSP No. FAS 109-2, Accounting and Disclosure Guidance for the Foreign Earnings Repatriation Provision within the American Jobs Creation Act of 2004, is effective for
2004 and is disclosed in Note (9) Income Taxes.



In December 2003, the Medicare Prescription Drug, Improvement and Modernization Act of 2003 (the Act), which introduces a Medicare prescription drug benefit, as well as a federal subsidy to sponsors of retiree health care
benefit plans that provide a benefit that is at least actuarially equivalent to the Medicare benefit, was enacted. In May 2004, the FASB issued Financial Staff Position No. 106-2, Accounting and Disclosure Requirements Related to the Medicare
Prescription Drug, Improvement and Modernization Act of 2003 (FSP 106-2) to discuss certain accounting and disclosure issues raised by the Act. FSP 106-2 addresses accounting for the federal subsidy for the sponsors of single
employer defined benefit postretirement healthcare plans and disclosure requirements for plans for which the employer has not yet been able to determine actuarial equivalency. In January 2005, the Centers for Medicare and Medicaid Services released
the final regulations implementing the Medicare Prescription Drug, Improvement, and Modernization Act of 2003.



The Company has not yet determined whether the prescription drug benefits provided under the postretirement plan are actuarially equivalent to the
Medicare benefit as necessary to qualify for the subsidy. The reported net periodic benefit costs of the postretirement plan in the accompanying Financial Statements and Notes to the Financial Statements do not reflect the effect of the Act. While
the Company may be eligible for benefits under the Act based on the prescription drug benefits provided in the postretirement plan, the Company does not believe such benefits will have a material impact on its financial statements.



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



F-42