UNITED STATES SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 10-Q

(Mark)

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

	For the Quarterly Period Ended June 30, 2007

	or

o	TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

Commission file numbers:	333-135646-12
	001-12381
	333-135646-11

LINENS HOLDING CO.

LINENS ‘N THINGS, INC.

LINENS ‘N THINGS CENTER, INC.

(Exact names of registrants as specified in their charters)

Delaware Delaware California	20-4192917 22-3463939 59-2740308
(States or other jurisdictions of incorporation or organization)	(I.R.S. Employer Identification Nos.)

6 Brighton Road, Clifton, New Jersey 07015

(Address of principal executive offices) (Zip Code)

(973) 778-1300

(Registrants’ telephone number, including area code)

Indicate by check mark whether the registrants (1) have 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) have been subject to such filing requirements for the past 90 days:

Yes x No o

Indicate by check mark whether the registrants are large accelerated filers, accelerated filers, or non-accelerated filers. See definition of “accelerated filer and large accelerated filer” in Rule 12b-2 of the Exchange Act. (Check one):

Large Accelerated Filer o Accelerated Filer o Non-accelerated filer x

Indicate by check mark whether the registrants are a shell company (as defined in Rule 12b-2 of the Act):

Yes o No x

As of July 31, 2007, there were 13,013,000 shares of Linens Holding Co. common stock, $0.01 par value, outstanding; 1,000 shares of Linens ‘n Things, Inc. common stock, $0.01 par value, outstanding; and 100 shares of Linens ‘n Things Center, Inc. common stock, no par value, outstanding.

INDEX

		Page No.

Explanatory Note and Forward-Looking Statements		3

Part I.	Financial Information

Item 1.	Financial Statements

	Condensed Consolidated Statements of Operations (Unaudited) for the thirteen weeks ended June 30, 2007 and July 1, 2006	4

	Condensed Consolidated Statements of Operations (Unaudited) for the twenty-six weeks ended June 30, 2007 (Successor Entity); the period February 14, 2006 to July 1, 2006 (Successor Entity); and the period January 1, 2006 to February 13, 2006 (Predecessor Entity)	5

	Condensed Consolidated Balance Sheets (Unaudited) as of June 30, 2007; December 30, 2006; and July 1, 2006 (Restated)	6

	Condensed Consolidated Statements of Cash Flows (Unaudited) for the twenty-six weeks ended June 30, 2007 (Successor Entity); the period February 14, 2006 to July 1, 2006 (Successor Entity)(Restated); and the period January 1, 2006 to February 13, 2006 (Predecessor Entity)	7

	Notes to Unaudited Condensed Consolidated Financial Statements	8

Item 2.	Management’s Discussion and Analysis of Financial Condition and Results of Operations	33

Item 3.	Quantitative and Qualitative Disclosures about Market Risk	43

Item 4.	Controls and Procedures	45

Part II.	Other Information

Item 1.	Legal Proceedings	46

Item 1A.	Risk Factors	46

Item 6.	Exhibits	46

	Signatures	47

EXPLANATORY NOTE

On November 8, 2005, Linens Merger Sub Co. was formed by affiliates of Apollo Management, L.P., and National Realty & Development Corp. and Silver Point Capital Fund Investments LLC (collectively, the “Sponsors”) to serve as a holding company. On February 14, 2006, Linens Merger Sub Co. merged with and into Linens ‘n Things, Inc. (the “Merger”), and Linens ‘n Things, Inc., as the surviving corporation, became a wholly owned subsidiary of Linens Holding Co. (the “Company”). The Merger was financed in part by the issuance of $650.0 million aggregate principal amount of Senior Secured Floating Rate Notes (the “Notes”) due 2014 of Linens ‘n Things, Inc. and Linens ‘n Things Center, Inc., a wholly owned subsidiary of Linens ‘n Things, Inc. The Notes are guaranteed by the Company and each of its domestic subsidiaries (other than Linens ‘n Things, Inc. and Linens ‘n Things Center, Inc.). This report also contains the condensed consolidated financial statements of the Company’s predecessor entity, Linens ‘n Things, Inc. and its subsidiaries, for the period January 1, 2006 to February 13, 2006. The accompanying condensed consolidated financial statements are those of Linens Holding Co. and its subsidiaries. The Company has not presented separate financial statements for Linens ‘n Things, Inc. and its subsidiaries or Linens ‘n Things Center, Inc. and its subsidiaries (collectively, the “Issuers” as described in Note 12) because management has determined that the differences in such financial statements are minor. Unless the context requires otherwise, “we,” “us,” “our,” or the “Company” refer to Linens Holding Co. and its subsidiaries and, for periods prior to February 14, 2006, the Company’s predecessor entity and its subsidiaries.

FORWARD-LOOKING STATEMENTS

This report may contain forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995 (Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934) with respect to the Company’s financial condition, results of operations and business that is not historical information. All statements, other than statements of historical fact, included in this report are forward-looking statements. In particular, statements that the Company makes relating to its overall volume trends, industry forces, margin trends, anticipated capital expenditures and its strategies are forward-looking statements. When used in this document, the words “believe,” “expect,” “anticipate,” “intend,” “estimate,” “project,” “plan,” and similar expressions, as well as future or conditional verbs such as “will,” “should,” “would” and “could,” are intended to identify forward-looking statements.

These statements are based on assumptions and assessments made by the Company’s management in light of its experience and its perception of historical trends, current conditions, expected future developments and other factors it believes to be appropriate. The Company believes there is a reasonable basis for its expectations and beliefs, but they are inherently uncertain, the Company may not realize its expectations and its beliefs may not prove correct. Any forward-looking statements are not guarantees of the Company’s future performance and are subject to risks and uncertainties that could cause actual results, developments and business decisions to differ materially from those described or implied by any such forward-looking statements. The Company undertakes no obligation to publicly update or revise any forward-looking statement, whether as a result of new information, future events or otherwise. Such factors include, without limitation: general economic conditions; changes in the retailing environment and consumer spending habits; inclement weather and natural disasters; competition from existing and potential competitors; the amount of merchandise markdowns; loss or retirement of key members of management; increases in the costs of borrowings and unavailability of additional debt or equity capital; impact of the Company’s substantial indebtedness on its operating income and its ability to grow; the cost of labor; labor disputes; increased healthcare benefit costs; other costs and expenses; and other important factors that could cause actual results to differ materially from those described or implied by the forward-looking statements contained in this report.

PART I – FINANCIAL INFORMATION

Item 1. Financial Statements

LINENS HOLDING CO. AND SUBSIDIARIES (AND PREDECESSOR)

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(In thousands) (Unaudited)

	Thirteen Weeks Ended June 30, 2007			Thirteen Weeks Ended July 1, 2006

Net sales	$	593,571		$	611,583
Cost of sales, including buying and distribution costs	346,654			373,265

Gross profit	246,917			238,318
Selling, general and administrative expenses	289,179			283,219

Operating loss	(42,262		)	(44,901		)

Interest income	(109		)	(33		)
Interest expense	25,725			21,845

Interest expense, net	25,616			21,812

Other income, net	(1,425		)	(2,932		)

Loss before benefit for income taxes	(66,453		)	(63,781		)
Benefit for income taxes	(24,467		)	(24,654		)

Net loss	$	(41,986	)	$	(39,127	)

See accompanying Notes to Unaudited Condensed Consolidated Financial Statements

LINENS HOLDING CO. AND SUBSIDIARIES (AND PREDECESSOR)

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(In thousands) (Unaudited)

	Twenty-six Weeks Ended June 30, 2007			February 14, 2006 to July 1, 2006			January 1, 2006 to February 13, 2006
	(Successor Entity)			(Successor Entity)			(Predecessor Entity)

Net sales	$	1,165,131		$	919,428		$	284,971
Cost of sales, including buying and distribution costs	704,730			562,333			180,675

Gross profit	460,401			357,095			104,296
Selling, general and administrative expenses	572,115			420,779			175,424

Operating loss	(111,714		)	(63,684		)	(71,128		)

Interest income	(264		)	(119		)	(668		)
Interest expense	49,887			31,832			—

Interest expense (income), net	49,623			31,713			(668		)

Other income, net	(2,298		)	(2,731		)	(1,286		)

Loss before benefit for income taxes	(159,039		)	(92,666		)	(69,174		)
Benefit for income taxes	(58,879		)	(35,967		)	(21,270		)

Net loss	$	(100,160	)	$	(56,699	)	$	(47,904	)

See accompanying Notes to Unaudited Condensed Consolidated Financial Statements

LINENS HOLDING CO. AND SUBSIDIARIES

CONDENSED CONSOLIDATED BALANCE SHEETS

(In thousands, except share amounts)(Unaudited)

	June 30, 2007			December 30, 2006			July 1, 2006
							(Restated)

Current assets:
Cash and cash equivalents	$	16,963		$	12,526		$	13,494
Accounts receivable	36,133			37,063			39,695
Inventories	858,368			793,002			854,823
Prepaid expenses and other current assets	14,288			15,308			74,658
Current deferred taxes	17,879			16,815			6,678

Total current assets	943,631			874,714			989,348
Property and equipment, net of accumulated depreciation of $162,059, $100,616 and $43,543 at June 30, 2007, December 30, 2006 and July 1, 2006, respectively	487,489			530,829			590,781
Identifiable intangible assets, net	146,434			150,044			157,887
Goodwill	270,880			267,830			265,865
Deferred financing costs and other noncurrent assets	42,589			34,517			35,364

Total assets	$	1,891,023		$	1,857,934		$	2,039,245

Liabilities and Shareholders’ Equity
Current liabilities:
Accounts payable	$	191,021		$	204,760		$	191,491
Accrued expenses and other current liabilities	194,280			241,911			223,806
Mortgage note payable on property sold	2,043			—			—
Short-term borrowings	—			—			155,006

Total current liabilities	387,344			446,671			570,303
Senior secured notes and other long-term debt	915,125			689,876			652,108
Noncurrent deferred income taxes	74,959			125,977			176,061
Other long-term liabilities	58,287			50,667			45,422

Total liabilities	1,435,715			1,313,191			1,443,894

Shareholders’ equity:
Common stock, $0.01 par value; 15,000,000 shares authorized; 13,013,000 shares issued and outstanding at June 30, 2007 and December 30, 2006; 13,003,000 shares issued and outstanding at July 1, 2006	131			131			130
Additional paid-in capital	653,851			652,395			649,966
Retained deficit	(206,693		)	(106,533		)	(56,699		)
Accumulated other comprehensive income (loss)	8,019			(1,250		)	1,954

Total shareholders’ equity	455,308			544,743			595,351

Total liabilities and shareholders’ equity	$	1,891,023		$	1,857,934		$	2,039,245

See accompanying Notes to Unaudited Condensed Consolidated Financial Statements

LINENS HOLDING CO. AND SUBSIDIARIES (AND PREDECESSOR)

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(In thousands) (Unaudited)

	Successor Entity						Predecessor Entity
	Twenty-six Weeks Ended June 30, 2007			February 14, 2006 to July 1, 2006			January 1, 2006 to February 13, 2006
				(Restated)
Cash flows from operating activities:
Net loss	$	(100,160	)	$	(56,699	)	$	(47,904	)
Adjustments to reconcile net loss to net cash used in operating activities:
Depreciation and amortization	64,285			46,816			12,642
Deferred income taxes	(60,738		)	(9,902		)	(6,725		)
Share-based compensation	1,455			2,328			12,484
Amortization of deferred financing charges	4,381			1,610			43
Loss on sale and disposals of property and equipment	307			73			—
Changes in assets and liabilities, net of effect of acquisition:
Decrease (increase) in accounts receivable	1,184			6,231			(2,240		)
Increase in inventories	(60,010		)	(33,433		)	(31,886		)
Decrease (increase) in prepaid expenses and other current assets	2,611			(45,410		)	(12,153		)
Decrease in identifiable intangible assets and other noncurrent assets	72			236			9,580
(Decrease) increase in accounts payable	(16,373		)	(41,174		)	12,010
Decrease in accrued expenses and other liabilities	(38,969		)	(18,169		)	(7,807		)

Net cash used in operating activities	(201,955		)	(147,493		)	(61,956		)

Cash flows from investing activities:
Acquisition of the Predecessor Entity, net of cash acquired(1)	—			(1,205,502		)	—
Additions to property and equipment	(22,495		)	(29,630		)	(10,956		)
Proceeds from sale of property and equipment	3,300			—			—

Net cash used in investing activities	(19,195		)	(1,235,132		)	(10,956		)

Cash flows from financing activities:
Issuance of common stock to Linens Investors LLC and others	—			650,150			—
Issuance of floating rate notes	—			650,000			—
Financing and direct acquisition costs	(2,095		)	(59,220		)	—
Federal tax benefit from common stock issued under stock incentive plans	—			—			4,298
Net increase in borrowings under revolving credit facility	227,325			155,006			—
Decrease in treasury stock	—			—			674
Payments on mortgage note	(33		)	(23		)	(10		)

Net cash provided by financing activities	225,197			1,395,913			4,962

Effect of exchange rate changes on cash and cash equivalents	390			206			125
Net increase (decrease) in cash and cash equivalents	4,437			13,494			(67,825		)
Cash and cash equivalents at beginning of period	12,526			—			158,158

Cash and cash equivalents at end of period	$	16,963		$	13,494		$	90,333

Supplemental disclosure of cash flow information
Cash paid during the period for:
Interest (net of amounts capitalized)	$	43,131		$	14,031		$	135
Income taxes
Income taxes paid	$	9,527		$	25,761		$	57
Income tax refunds	$	947		$	261		$	—

Non-cash transactions:
Increase (decrease) in goodwill due to purchase accounting adjustments, net	$	3,050		$	(120	)	$	—
Decrease in accrued additions to property and equipment	$	6,453		$	4,408		$	3,180

(1) In connection with the Merger, net cash settlements of approximately $20.0 million and $4.4 million for stock options and restricted stock units, respectively, are included in “Acquisition of the Predecessor Entity, net of cash acquired.”

See accompanying Notes to Unaudited Condensed Consolidated Financial Statements

LINENS HOLDING CO. AND SUBSIDIARIES (AND PREDECESSOR)

NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

1. Basis of Presentation

On November 8, 2005, Linens Merger Sub Co. was formed by affiliates of Apollo Management, L.P., and National Realty & Development Corp. and Silver Point Capital Fund Investments LLC (collectively, the “Sponsors”) to serve as a holding company. On February 14, 2006, Linens Merger Sub Co. merged with and into Linens ‘n Things, Inc. (the “Merger”), and Linens ‘n Things, Inc., as the surviving corporation, became a wholly owned subsidiary of Linens Holding Co. (the “Company”). The acquisition and related financings are referred to collectively as the “Transactions” and are discussed in more detail in Note 3 to the audited consolidated financial statements included in the Company’s 2006 Annual Report on Form 10-K. As a result of the consummation of the Transactions, a new entity (the “Successor” or “Successor Entity”) was formed for financial accounting purposes with an effective date of February 14, 2006, consisting of Linens Holding Co. and Subsidiaries. The condensed consolidated financial statements as of June 30, 2007 and July 1, 2006, for the twenty-six weeks ended June 30, 2007 and for the period February 14, 2006 to July 1, 2006 show the financial position and results of operations and cash flows of the Successor Entity, Linens Holding Co. and Subsidiaries. The condensed consolidated financial statements for the period January 1, 2006 to February 13, 2006 show the results of operations and cash flows of Linens ’n Things, Inc. and Subsidiaries (the “Predecessor” or “Predecessor Entity”).

The accompanying condensed consolidated financial statements are unaudited. In the opinion of management, the accompanying condensed consolidated financial statements for the Successor Entity and Predecessor Entity include all normal and recurring adjustments that are considered necessary to present fairly the financial position and the results of operations and cash flows for the respective periods presented. As a result of the consummation of the Transactions, the condensed consolidated financial statements for the periods after February 13, 2006 are presented on a different basis than that for the periods before February 14, 2006 as a result of the application of purchase accounting as of February 14, 2006 and, therefore, are not comparable.

The preparation of financial statements in conformity with U.S. generally accepted accounting principles requires management to make estimates and assumptions that affect the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates. Because of the seasonality of the specialty retailing business, operating results of the Company on a quarterly or interim basis may not be indicative of operating results for the full year.

These condensed consolidated financial statements should be read in conjunction with the audited consolidated financial statements for the fiscal year ended December 30, 2006 included in the Company’s 2006 Annual Report on Form 10-K available from the Securities and Exchange Commission (“SEC”) or through the Company’s website at lnt.com posted on March 27, 2007 under SEC Filings. All significant intercompany accounts and transactions have been eliminated.

The accompanying condensed consolidated financial statements are those of Linens Holding Co. and its subsidiaries. The Company has not presented separate financial statements for Linens ‘n Things, Inc. and its subsidiaries or Linens ‘n Things Center, Inc. and its subsidiaries (collectively, the “Issuers” as described in Note 12) because management has determined that the differences in such financial statements are minor.

The Predecessor adopted SEC Staff Accounting Bulletin No. 108, “Considering the Effects of Prior Year Misstatements when Quantifying Misstatements in Current Year Financial Statements” (“SAB No. 108”) effective January 1, 2006, the beginning of the 52-week period ended December 30, 2006, which is more fully described in Note 2 to the audited consolidated financial statements included in the Company’s 2006 Annual Report on Form 10-K under “Summary of Significant Accounting Policies – Adoption of Staff Accounting Bulletin No. 108.” In accordance with the requirements of SAB No. 108 and to conform to the current period’s presentation, the Company has restated certain balances at July 1, 2006 in the accompanying condensed consolidated balance sheets.

LINENS HOLDING CO. AND SUBSIDIARIES (AND PREDECESSOR)
NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS, cont’d

The cumulative effect of the January 1, 2006 adoption of SAB 108 by the Predecesor to certain accounts on the Company’s balance sheet at July 1, 2006 is as follows (in thousands):

	Increase (Decrease) to Amount Previously Reported
Balance Sheet Account Adjusted	Assets			Liabilities and Shareholders’ Equity
Goodwill	$	(11,450	)	$	—
Noncurrent deferred income taxes	—			(10,371		)
Current deferred income taxes	1,079			—

Total	$	(10,371	)	$	(10,371	)

The adoption of SAB No. 108 by the Predecessor did not impact the Company’s results of operations and cash flows for any of the periods presented.

Certain other prior period amounts have been reclassified to conform to the current period’s presentation. Additionally, the Company corrected its reporting of cash flows for the period February 14, 2006 to July 1, 2006. Additions to property and equipment on the condensed consolidated statements of cash flows was adjusted to exclude accrued additions. This correction increased additions to property and equipment with an offsetting reduction to net cash used in operating activities by $4.4 million for the period February 14, 2006 to July 1, 2006.

2. Share-based Compensation

On January 1, 2006, the Company adopted Statement of Financial Accounting Standards (“SFAS”) No. 123 (Revised 2004), “Share-Based Payment” (“SFAS No. 123 (Revised 2004)”), requiring the recognition of compensation cost for all equity classified awards granted, modified or settled after the effective date and for the unvested portion of awards outstanding as of the effective date using the fair-value measurement method. SFAS No. 123 (Revised 2004) revised SFAS No. 123, “Accounting for Stock-Based Compensation,” and superseded Accounting Principles Board (“APB”) Opinion No. 25, “Accounting for Stock Issued to Employees.”

The Company recognizes the cost of all time-based employee stock options on a straight-line attribution basis and the cost of all performance-based employee stock options on an accelerated basis in accordance with Financial Accounting Standards Board Interpretation No. 28, “Accounting for Stock Appreciation Rights and Other Variable Stock Option or Award Plans” over their respective vesting periods, net of estimated forfeitures.

Share-based Compensation Plans—Predecessor Entity

Prior to the completion of the Merger, the Company granted stock options and restricted stock units for a fixed number of shares to employees and directors under share-based compensation plans, which are more fully described in Note 13 to the audited consolidated financial statements included in the Company’s 2006 Annual Report on Form 10-K under “Share-based Compensation Plans—Predecessor Entity.” The exercise prices of the stock options were equal to the fair market value of the underlying shares at the date of grant. Compensation expense for restricted stock awards was measured at fair value on the date of grant based on the number of shares granted and the quoted market price of the Company’s common stock. Such value was recognized as an expense over the vesting period of the award adjusted for actual forfeitures.

Upon completion of the Merger and in accordance with the terms of the stock plans, all of the outstanding stock options became fully vested and immediately exercisable. Each option was exercised, equal to the excess of $28.00 over the underlying stock option exercise price, less applicable withholding taxes. Each restricted stock unit award was exercised at $28.00 in cash, without interest, less applicable withholding taxes.

LINENS HOLDING CO. AND SUBSIDIARIES (AND PREDECESSOR)
NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS, cont’d

There were no share-based grants during the period January 1, 2006 to February 13, 2006. The total intrinsic value of stock options and restricted stock units exercised due to the Merger was approximately $20.0 million and $4.4 million, respectively, for the period January 1, 2006 to February 13, 2006.

The total fair value of stock options and restricted stock units vested during the period from January 1, 2006 to February 13, 2006 was approximately $11.2 million and $4.0 million, respectively.

As of January 1, 2006, there was approximately $9.3 million and $3.2 million of total unrecognized compensation cost related to stock option grants and restricted stock unit awards, respectively, under the share-based compensation plans. The consummation of the Merger accelerated the recognition of compensation cost and, accordingly, all of this cost was included in selling, general and administrative expense in the condensed consolidated statements of operations for the period January 1, 2006 to February 13, 2006.

Share-based Compensation Plans—Successor Entity

On February 14, 2006, the board of directors (the “Board”) and stockholders of Linens Holding Co. adopted the Linens Holding Co. Stock Option Plan (the “Plan”). The Plan provides employees or directors of the Company or its subsidiaries who are in a position to contribute to the long-term success of these entities, with options to acquire shares in the Company to aid in attracting, retaining and motivating persons of outstanding ability. The Plan was amended in March 2006 to increase the number of shares of common stock, par value $0.01 per share, of Linens Holding Co. (the “Common Stock”) available for issuance under the Plan to 1,157,298 shares.

As of June 30, 2007, a total of 953,696 stock options were outstanding.

Stock options granted under the Plan to each optionee are equally divided between a “Time Option” and a “Performance Option,” as those terms are defined in the standard form of option grant letter. For each stock option granted the estimated fair market value of the underlying shares at the date of grant was less than or equal to the stock option’s exercise price of $50.00 per share, and expire seven years after the date of grant. Time Options become vested and exercisable in four equal installments on either (1) each of February 14, 2007, February 14, 2008, February 14, 2009, and February 14, 2010 with respect to options initially granted March 27, 2006 or (2) on each of the first four anniversaries of the date of grant for all other options. With respect to Performance Options and as provided for and defined in the standard form of grant letter, the stock options become vested and exercisable in two equal installments from a measurement date if, on such measurement date, the value per share equals or exceeds a target stock price.

The following is a summary of share-based option activity for the twenty-six weeks ended June 30, 2007:

Successor Entity
Options	Shares		Weighted Average Exercise Price		Weighted Average Remaining Contractual Term (years)

Outstanding at December 30, 2006	839,946		$	50.00
Options granted	195,750		50.00
Exercised	—		—
Canceled	(82,000	)	50.00

Outstanding at June 30, 2007	953,696		$	50.00	5.99

Exercisable at June 30, 2007	178,658		$	50.00	5.80

There are no provisions in the Plan for the issuance of restricted stock units.

LINENS HOLDING CO. AND SUBSIDIARIES (AND PREDECESSOR)
NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS, cont’d

The weighted-average grant date fair value of options granted during the twenty-six weeks ended June 30, 2007 and the period February 14, 2006 to July 1, 2006 was $ 9.34 and $17.39, respectively.

There were no stock option exercises during the twenty-six weeks ended June 30, 2007 and the period February 14, 2006 to July 1, 2006.

The following is a summary of the activity for nonvested stock option grants as of June 30, 2007 and the changes for the twenty-six weeks then ended:

	Successor Entity Stock Options
	Options		Fair Value(1)
Nonvested at December 30, 2006	736,946		$	17.41
Grants	195,750		$	9.34
Vested	(76,595	)	$	17.46
Canceled	(81,063	)	$	17.38

Nonvested at June 30, 2007	775,038		$	15.37

(1) Represents the weighted-average grant date fair value per option, using the Monte Carlo simulation option-pricing model for Performance Options, and the Black-Scholes option-pricing model for Time Options.

The total fair value of stock options vested during the twenty-six weeks ended June 30, 2007 and the period February 14, 2006 to July 1, 2006 was approximately $1.3 million and $1.5 million, respectively.

As of June 30, 2007, there was approximately $8.7 million of total unrecognized compensation cost related to stock option grants both under and outside the Plan. This cost is expected to be recognized over a remaining weighted-average period of 2.5 years. The compensation cost that has been charged against income for stock option grants was approximately $0.9 million and $1.6 million for the thirteen weeks ended June 30, 2007 and July 1, 2006, respectively. The compensation cost that has been charged against income for stock option grants was approximately $1.5 million and $2.3 million for the twenty-six weeks ended June 30, 2007 and for the period February 14, 2006 to July 1, 2006, respectively. Such compensation cost is included in selling, general and administrative expenses in the condensed consolidated statements of operations.

Prior to the adoption of SFAS 123 (Revised 2004) the Company used the Black-Scholes option-pricing model for estimating the fair value for all options granted. Beginning in the first quarter of 2006, the Company used the Monte Carlo simulation option-pricing model for estimating the fair value of Performance Options and the Black-Scholes option-pricing model for Time Options. This change was made in order to provide a better estimate of fair value. The Monte Carlo option-pricing model is particularly useful in the valuation of options with complicated features that make them difficult to value through a straight-forward Black-Scholes-style computation.

LINENS HOLDING CO. AND SUBSIDIARIES (AND PREDECESSOR)
NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS, cont’d

Presented below is a comparative summary of valuation assumptions for grants issued in each of the indicated periods:

Valuation Assumptions:	Thirteen Weeks Ended June 30, 2007 (Monte Carlo Simulation and Black-Scholes)			Thirteen Weeks Ended July 1, 2006 (Monte Carlo Simulation and Black-Scholes)
Weighted-average calculated value of options granted	$	9.14		$	17.21
Expected volatility (1)	N/A			N/A
Weighted-average volatility (1)	33.7		%	36.8		%
Weighted-average expected term (in years)	3.4			3.7
Dividend yield	—			—
Risk-free interest rate	4.5% - 5.1		%	4.8% - 5.2		%
Weighted-average risk-free interest rate	4.6		%	4.9		%
Weighted average expected annual forfeiture	2.0		%	1.4		%

Valuation Assumptions:	Twenty-six Weeks Ended June 30, 2007 (Monte Carlo Simulation and Black-Scholes) (Successor Entity)			February 14, 2006 to July 1, 2006 (Monte Carlo Simulation and Black-Scholes) (Successor Entity)			January 1, 2006 to February 13, 2006 (Black-Scholes) (Predecessor Entity)
Weighted-average calculated value of options granted	$	9.34		$	17.39		No Grants
Expected volatility (1)	N/A			N/A			No Grants
Weighted-average volatility (1)	34.0		%	38.0		%	No Grants
Weighted-average expected term (in years)	3.4			3.7			No Grants
Dividend yield	—			—			No Grants
Risk-free interest rate	4.4% - 5.1		%	4.7% - 5.2		%	No Grants
Weighted-average risk-free interest rate	4.6		%	4.8		%	No Grants
Weighted average expected annual forfeiture	2.0		%	3.9		%	No Grants

(1) The Company used the average of the historical volatility of each of the component companies included in the Standard & Poor’s Specialty Retail Index as a substitute for expected volatility.

It is not possible for the Company, whose stock is not publicly traded, to use Company-specific volatility in determining a reasonable estimate of fair value of options granted. Accordingly, the Company is required to use an alternative measurement method. Under the alternative measurement method, a nonpublic entity uses a calculated volatility, determined by applying the historical volatility of an appropriate index of public entities, as an input to the valuation models. The Company used the Standard & Poor’s Specialty Retail Index for a period approximating the expected term as this index most closely approximates the Company’s applicable operating industry. Expected term of share options granted represents the period of time that the option grants are expected to be outstanding. The Company is not expected to pay dividends and, accordingly, the dividend yield is zero. The risk-free interest rate within the expected term was based on the U.S. Treasury yield curve in effect at the time of grant.

Share-based employee compensation expense included in net loss in the condensed consolidated statements of operations, net of related tax effects, is detailed as follows:

LINENS HOLDING CO. AND SUBSIDIARIES (AND PREDECESSOR)
NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS, cont’d

							Successor Entity						Predecessor Entity
(In thousands)	Thirteen Weeks Ended June 30, 2007			Thirteen Weeks Ended July 1, 2006			Twenty-six Weeks Ended June 30, 2007			February 14, 2006 to July 1, 2006			January 1, 2006 to February 13, 2006
Compensation expense:
Stock option grants	$	884		$	1,619		$	1,455		$	2,328		$	9,305
Restricted stock units	—			—			—			—			3,179

	884			1,619			1,455			2,328			12,484

Benefit for income taxes:
Stock option grants	(325		)	(627		)	(539		)	(903		)	(2,861		)
Restricted stock units	—			—			—			—			(978		)

	(325		)	(627		)	(539		)	(903		)	(3,839		)

Share-based employee compensation expense, net of related tax effects	$	559		$	992		$	916		$	1,425		$	8,645

3. Comprehensive Loss

Comprehensive loss for the thirteen weeks ended June 30, 2007 and July 1, 2006 is as follows:

(In thousands)	Thirteen Weeks Ended June 30, 2007			Thirteen Weeks Ended July 1, 2006
Net loss	$	(41,986	)	$	(39,127	)
Other comprehensive income
Foreign currency adjustments	7,942			2,520
Unrealized gain on hedge arrangements(1)	82			—

Comprehensive loss	$	(33,962	)	$	(36,607	)

(1) On July 7, 2006 the Issuers entered into a zero cost interest rate collar agreement to hedge the cash flows associated with the LIBOR component of the interest rate on the Notes. On July 7, 2006 the Issuers also purchased a one-year forward-starting interest rate cap agreement which takes effect on January 15, 2008 (see Note 9 to the unaudited condensed consolidated financial statements for disclosures regarding these derivatives).

LINENS HOLDING CO. AND SUBSIDIARIES (AND PREDECESSOR)
NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS, cont’d

Comprehensive loss for the twenty-six weeks ended June 30, 2007, the period February 14, 2006 to July 1, 2006 and the period January 1, 2006 to February 13, 2006 is as follows:

	Successor Entity						Predecessor Entity
(In thousands)	Twenty-six Weeks Ended June 30, 2007			February 14, 2006 to July 1, 2006			January 1, 2006 to February 13, 2006
Net loss	$	(100,160	)	$	(56,699	)	$	(47,904	)
Other comprehensive income
Foreign currency adjustments	9,220			1,954			253
Unrealized gain on hedge arrangements(1)	49			—			—

Comprehensive loss	$	(90,891	)	$	(54,745	)	$	(47,651	)

4. Predecessor Restructuring and Asset Impairment Charge

In fiscal 2001, the Predecessor committed to a strategic initiative designed to improve store performance and profitability which called for the closing of certain under-performing stores. In connection with this initiative, the Predecessor recorded a pre-tax restructuring and asset impairment charge in fiscal 2001 of $37.8 million ($23.7 million after-tax). All of the stores included in the reserve at June 30, 2007 are closed. The Company continues to negotiate and/or explore lease buyouts or sublease agreements for certain of these stores as well as evaluates reopening stores previously closed. Certain components of the restructuring charge were based on estimates and may be subject to change in the future.

The restructuring reserve balance was approximately $2.7 million, $3.6 million and $3.4 million at June 30, 2007, December 30, 2006 and July 1, 2006 and is included in accrued expenses and other current liabilities in the condensed consolidated balance sheets. The $0.9 million reduction in the reserve during the twenty-six weeks ended June 30, 2007 primarily consists of payments for lease commitments.

5. Identifiable Intangible Assets (Including Goodwill)

The acquisition of Linens ’n Things, Inc. was accounted for as a business combination using the purchase method of accounting, whereby the purchase price (including liabilities assumed) was allocated to the assets acquired based on their estimated fair market values at the date of acquisition. Independent third-party appraisers were engaged to assist management and perform valuations of certain of the tangible and intangible assets acquired. The excess of the total purchase price over the fair value of the Company’s net assets was allocated to goodwill.

Goodwill

The following table presents an analysis of the change in goodwill for the twenty-six weeks ended June 30, 2007:

(in thousands)	Amount

Balance at December 30, 2006	$	267,830
Pre-existing tax adjustments	12,634
Pre-existing book adjustments	(11,130		)
Other – foreign currency translation	1,546

Balance at June 30, 2007	$	270,880

LINENS HOLDING CO. AND SUBSIDIARIES (AND PREDECESSOR)
NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS, cont’d

Identifiable Intangible Assets

The carrying amount and accumulated amortization of identifiable intangible assets consists of the following:

(in thousands)	June 30, 2007			December 30, 2006			July 1, 2006

Intangible assets subject to amortization:
Credit card customer relationships	$	10,201		$	10,129		$	10,163
Customer list	406			406			406
Favorable leases	23,973			23,852			27,834

	34,580			34,387			38,403
Less: accumulated amortization	(10,834		)	(7,031		)	(3,204		)

Total intangible assets subject to amortization	23,746			27,356			35,199
Total indefinite-lived trademarks	122,688			122,688			122,688

Total identifiable intangible assets	$	146,434		$	150,044		$	157,887

Customer list has an estimated life of 5 years, credit card customer relationships have an estimated life of 3 years and favorable leases have an average estimated life of 8 years. For the thirteen weeks ended June 30, 2007 and July 1, 2006 amortization expense of $1.8 million and $2.2 million, respectively, was recorded by the Company and is included in selling, general and administrative expenses in the condensed consolidated statements of operations. For the twenty-six weeks ended June 30, 2007, the period February 14, 2006 to July 1, 2006 and the period January 1, 2006 to February 13, 2006, amortization expense of $3.8 million, $3.2 million and $0.02 million, respectively, was recorded by the Company.

The following is a summary table representing the remaining amortization of identifiable intangible assets, net, with definitive lives, by year (in thousands):

Fiscal Year	Amortization
2007 (July 1, 2007 to December 29, 2007)	$	3,704
2008	6,523
2009	3,143
2010	2,420
2011	2,046
2012 and thereafter	5,910

Total	$	23,746

6. Accrued Expenses and Other Current Liabilities

Accrued expenses and other current liabilities includes amounts due customers principally for gift card, customer rebate and sales return liabilities of $47.0 million, $55.3 million and $44.3 million as of June 30, 2007, December 30, 2006 and July 1, 2006, respectively. Income from gift cards that are not expected to be redeemed is recorded in other income, net in the condensed consolidated statements of operations. Such amounts recognized for the thirteen weeks ended June 30, 2007 and July 1, 2006 were approximately $0.5 million and $1.0 million, respectively. Such amounts recognized for the twenty-six weeks ended June 30, 2007, the period February 14, 2006 to July 1, 2006 and the period January 1, 2006 to February 13, 2006 were approximately $1.5 million, $1.6 million and $0.5 million, respectively.

LINENS HOLDING CO. AND SUBSIDIARIES (AND PREDECESSOR)
NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS, cont’d

7. Senior Secured Notes, Asset-based Revolving Credit Facility and Other Long-Term Debt

Senior secured notes, asset-based revolving credit facility and other long-term debt consists of the following:

(in thousands)	June 30, 2007		December 30, 2006		July 1, 2006

Senior secured floating rate notes due 2014	$	650,000	$	650,000	$	650,000
Asset-based revolving credit facility	265,125		37,800		—
Mortgage note payable	—		2,076		2,108

	$	915,125	$	689,876	$	652,108

Senior Secured Floating Rate Notes Due 2014

Senior secured floating rate notes due 2014 consist of $650.0 million aggregate principal amount of Senior Secured Floating Rate Notes due 2014 of Linens ‘n Things, Inc. and Linens ‘n Things Center, Inc.

The Notes bear interest at a per annum rate equal to LIBOR plus 5.625%, which is to be paid every three months on January 15, April 15, July 15 and October 15. The interest rate on the Notes is reset quarterly. The Notes mature on January 15, 2014. As of June 30, 2007 the interest rate on the Notes was 11.0%, based on a LIBOR rate of 5.4%.

On July 7, 2006 the Issuers entered into a zero cost interest rate collar agreement to hedge the cash flows associated with the LIBOR component of the interest rate on the Notes. On July 7, 2006 the Issuers also purchased a one-year forward-starting interest rate cap agreement which takes effect on January 15, 2008 (see Note 9 to the unaudited condensed consolidated financial statements).

Deferred financing costs of approximately $31 million relating to the Notes are being amortized over eight years using the effective interest method.

The Notes are fully and unconditionally guaranteed jointly and severally on a senior basis by the Company and by certain of the Company’s domestic subsidiaries other than the Issuers (collectively, the “Note Guarantors”), and are secured by first-priority liens on all of the Company’s and Note Guarantors’ equipment, intellectual property rights and related general intangibles and the capital stock of the Issuers and certain subsidiaries and by second-priority liens on the Issuers’ and the Note Guarantors’ inventory, accounts receivable, cash, securities and other general intangibles. The lien on capital stock may be released under certain circumstances. As a result of the filing and effectiveness of a registration statement on Form S-4 with the SEC with respect to the Notes, the Issuers and the Note Guarantors became subject to applicable SEC rules with respect to information required to be included in the prospectus in the registration statement. To the extent that the securities of any Issuer or Note Guarantor constitute collateral for the Notes and the value of the securities equals or exceeds 20% of the principal amount, or $130.0 million of the Notes, separate financial statements of the Issuer or Note Guarantor would be required under these SEC rules to be included in the Company’s SEC filings. The indenture that governs the Notes provides, however, with respect to any direct or indirect subsidiary of Linens ‘n Things, Inc., that the securities of the subsidiary are released from the lien on capital stock on the date that the lien triggers this separate financial statement requirement. Accordingly, for any subsidiary with securities that equal or exceed the 20% threshold, the lien on the capital stock securing the Notes has been released with respect to those securities. The lien on the capital stock of Linens ‘n Things, Inc. remains in place.

If the Issuers sell certain assets or experience specific kinds of changes in control, the Issuers must offer to repurchase the Notes. The Issuers may, at their option, redeem the Notes at any time on or after January 15, 2008 at pre-determined prices. Prior to January 15, 2008, the Issuers may, at their option, redeem up to 35% of the Notes with the proceeds of certain sales of its equity or of its subsidiaries. Prior to January 15, 2008, the Issuers may, at their option, redeem the Notes at a price equal to 100% of the principal amount of the Notes plus a “make-whole” premium.

LINENS HOLDING CO. AND SUBSIDIARIES (AND PREDECESSOR)
NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS, cont’d

Senior Secured Asset-based Revolving Credit Facility

In February 2006, the Company entered into a new senior secured asset-based revolving credit facility agreement (the “Original Credit Facility”) with third-party institutional lenders, which expires February 14, 2011. In May 2007, the Company entered into an amended and restated credit agreement (the “Credit Facility”). The provisions of the Credit Facility are substantially the same as in the Original Credit Facility with several modifications that are generally favorable to the Company. The provisions of the Credit Facility were modified for: (i) a $100.0 million increase in the Credit Facility maximum availability from $600.0 million to $700.0 million; (ii) a decrease in the “Excess Availability” threshold for purposes of mandatory compliance with certain financial ratio maintenance covenants from $75.0 million to $70.0 million; and (iii) several other modifications that are all favorable to the Company including permitting the Company to make a one-time change in its fiscal year upon 45 days’ written notice to the administrative agents. A copy of the Credit Facility is attached as Exhibit 10.1 to Form 8-K filed with the SEC on May 29, 2007.

The Credit Facility provides senior secured financing of up to $700.0 million, subject to a borrowing base consisting of certain eligible inventory and receivables, minus certain reserves. A portion of the Credit Facility, not to exceed $40.0 million, is also available to a Canadian subsidiary of the Company subject to the Canadian borrowing base. The Company incurred deferred financing costs of approximately $17 million and $2 million related to the Original Credit Facility and the Credit Facility, respectively, which are being amortized over five years on a straight-line basis.

All obligations under the Credit Facility, and the guarantees of those obligations, are secured, subject to certain exceptions, by substantially all of the Company’s, the Issuers’ and the subsidiary guarantors’ assets, including: (1) a first-priority security interest in inventory, accounts receivable, cash, securities and other general intangibles; and (2) a second-priority security interest in equipment, intellectual property rights and related general intangibles and all of the capital stock of the Issuers and the capital stock of certain subsidiaries.

Borrowings under the Credit Facility bear interest at a rate equal to, at the Borrowers’ option, either (a) an alternate base rate determined by reference to the higher of (1) the base rate in effect on such day and (2) the federal funds effective rate plus 0.50% or (b) a LIBOR rate, with respect to any Eurodollar borrowing, determined by reference to the costs of funds for U.S. dollar deposits for the interest period relevant to such borrowing adjusted for certain additional costs, in each case plus an applicable margin. In addition to paying interest on outstanding principal under the Credit Facility, the Company is required to pay a variable rate commitment fee in respect of the unutilized commitments thereunder. The Credit Facility requires the Company to comply with financial ratio maintenance covenants if the excess availability under the Credit Facility, at any time, does not exceed $70.0 million and also contains certain restrictive covenants including the Company’s ability to pay dividends and certain customary affirmative covenants and events of default. During the twenty-six weeks ended June 30, 2007, the Company always maintained excess availability above $70.0 million.

As of June 30, 2007, the Issuers had (i) $265.1 million in borrowings outstanding under the Credit Facility at an average interest rate of 6.9%; (ii) $17.0 million of cash on hand; (iii) $64.6 million of letters of credit outstanding issued under the Credit Facility, which includes standby letters of credit and import letters of credit used for merchandise purchases; and (iv) $219.1 million of additional availability under the Credit Facility.

Mortgage Note Payable

Mortgage note payable represents an 8.2% fixed-rate mortgage note on the land and building of one of the Company’s closed stores. Under the mortgage note terms, the Company is required to make 96 equal payments of principal and interest, with a final principal payment of approximately $1.6 million in August 2012. In July 2007 the land and building was sold and the mortgage was repaid and, accordingly, the mortgage note is included in mortgage note payable on property sold in the condensed consolidated balance sheets as of June 30, 2007.

8. Income Taxes (Including the Adoption of FIN No. 48)

Adoption of Financial Accounting Standards Board Interpretation No. 48, “Accounting for Uncertainty in Income Taxes – an interpretation of FASB Statement No. 109”

The Company is subject to tax in the United States and in various states and foreign jurisdictions. The Company, joined by its domestic subsidiaries, files a consolidated income tax return for Federal income tax purposes. With few exceptions, the Company is no longer subject to U.S. Federal, state and local income tax or non-U.S. income tax examinations by tax authorities for tax years before 2004. The Internal Revenue Service (“IRS”) commenced an examination of the Company’s U.S. consolidated income tax returns for the years 2004 and 2005 and the period January 1, 2006 to February 13, 2006, inclusive, in the first quarter of 2007. Based on its work to date, the IRS has not proposed any adjustments to any of the Company’s tax positions.

LINENS HOLDING CO. AND SUBSIDIARIES (AND PREDECESSOR)
NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS, cont’d

Financial Accounting Standards Board (“FASB”) Interpretation No. 48, “Accounting for Uncertainty in Income Taxes – an Interpretation of FASB Statement No. 109” (“FIN No. 48”), was issued in July 2006 and interprets FASB SFAS No. 109, “Accounting for Income Taxes.” FIN No. 48 is effective for fiscal years beginning after December 15, 2006. The Company, in its opening balance sheet for 2007, is required to reflect, as cumulative adjustments to the Company’s retained earnings, the impact of FIN No. 48 on its income tax accruals for all prior years subject to adjustment by federal, state, local and foreign taxing authorities (open years). The Company has undertaken an analysis of all material tax positions in its tax accruals for all open years and has identified all of its outstanding tax positions and estimated the transition amounts with respect to each item at the effective date. The Company has determined that no adjustment to shareholders’ equity is required as a result of applying FIN No. 48. The Company expects no material change for the next twelve months as a result of adopting FIN No. 48. The Company will continue its policy of classifying interest on tax liabilities as part of the provision for income taxes. The Company does not anticipate any significant payments with respect to any tax assessments within the next twelve months.

The Company adopted the provisions of FIN No. 48 on December 31, 2006. As a result of the implementation of FIN No. 48, the Company recognized no change with respect to any unrealized tax benefits and therefore made no change to the December 31, 2006 opening retained earnings balance. A reconciliation of the beginning and ending amount of unrecognized tax benefits is as follows (in thousands):

	Amount
Beginning balance at December 31, 2006 (date of adoption)	$	8,702
Additions for current year tax positions	76
Additions for prior year tax positions	3,990
Reductions for prior year tax positions	—
Settlements	—

Ending balance at June 30, 2007	$	12,768

Included in the ending balance at June 30, 2007 are approximately $12.8 million of tax positions for which the ultimate deductibility is highly certain but for which uncertainty exists as to the timing of such deductions.

The Company recognizes interest and penalties accrued related to unrecognized tax benefits as part of the provision for income taxes. At June 30, 2007 and December 31, 2006 (the date of adoption), accrued interest and penalties amounted to approximately $1.4 million and $0.9 million, respectively, and is included in accrued expenses and other current liabilities in the condensed consolidated balance sheets. The Company recorded approximately $0.2 million and $0.4 million of interest and penalties during the thirteen weeks and twenty-six weeks ended June 30, 2007, respectively, which is included in benefit for income taxes in the condensed consolidated statements of operations.

Other Income Taxes

During the thirteen weeks ended June 30, 2007, the Company recorded an income tax benefit of approximately $24.5 million at an effective tax benefit rate of 36.8%. The Federal statutory rate of 35.0% is lower than the effective tax benefit rate primarily due to state tax benefits.

During the twenty-six weeks ended June 30, 2007, the Company recorded an income tax benefit of approximately $58.9 million at an effective tax benefit rate of 37.0%. The Federal statutory rate of 35.0% is lower than the effective tax benefit rate primarily due to state tax benefits.

At June 30, 2007, the Company has approximately $66.7 million of federal net operating loss carryforwards after carryback which expire in 2026 and approximately $200.0 million of state net operating loss carryforwards expiring at various dates between 2007 and 2026.

In assessing the realizability of deferred tax assets included in the condensed consolidated balance sheets, management considers whether it is more likely than not that some portion or all of the tax assets will not be realized. The ultimate realization of deferred tax assets is dependent upon the generation of future taxable income during the periods in which those temporary differences become deductible. Management considers the scheduled reversal of deferred tax liabilities, projected future taxable income and tax planning strategies in making this assessment. Based upon the level of historical taxable income and projections for future taxable income over

LINENS HOLDING CO. AND SUBSIDIARIES (AND PREDECESSOR)
NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS, cont’d

the periods in which the deferred tax assets are deductible, management believes it is more likely than not that the Company will realize the benefits of these deductible differences, net of existing valuation allowances.

9. Derivative Financial Instruments

The Company accounts for derivative instruments in accordance with SFAS No. 133, “Accounting for Derivative Instruments and Hedging Activities” (“SFAS No. 133”), as amended. In accordance with SFAS No. 133, the Company reports all derivative financial instruments on its balance sheet at fair value and has established criteria for designation and evaluation of effectiveness of transactions entered into for hedging purposes.

The Company employs derivative financial instruments to manage its exposure to interest rate changes and to limit the volatility and impact of interest rate changes on earnings and cash flows.

The Company does not enter into other derivative financial instruments for trading or speculative purposes. The Company faces credit risk if the counterparties to these transactions are unable to perform their obligations. However, the Company seeks to minimize this risk by entering into transactions with counterparties that are major financial institutions with high credit ratings.

The Company records unrealized gains and losses on derivative financial instruments qualifying as cash flow hedges in accumulated other comprehensive income (loss) on the condensed consolidated balance sheets, to the extent that hedges are effective. For derivative financial instruments which do not qualify as cash flow hedges, any changes in fair value would be recorded in the condensed consolidated statements of operations.

The Company may at its discretion terminate or de-designate any such hedging instrument agreements prior to maturity. At that time, any gains or losses previously reported in accumulated other comprehensive income (loss) on termination would amortize into interest expense or interest income to correspond to the recognition of interest expense or interest income on the hedged debt. If such debt instrument was also terminated, the gain or loss associated with the terminated derivative included in accumulated other comprehensive income (loss) at the time of termination of the debt would be recognized in the condensed consolidated statements of operations at that time.

On July 7, 2006 the Issuers entered into a zero cost interest rate collar agreement (the “Collar Agreement”) to hedge the cash flows associated with the LIBOR component of the interest rate on the Notes. The Collar Agreement provides for payments to be made to or received from the counterparty where the LIBOR component of the rate in effect for the Notes is below 4.45% or above 6.51% for a given reset period. Such payments represent the difference between the rates stated above in the Collar Agreement and those in effect on the Notes for the given reset period. Payment and reset dates under the Collar Agreement are matched exactly to those of the Notes. The Collar Agreement has an ultimate maturity of January 15, 2008. To the extent that the three-month LIBOR rate is below the Collar Agreement floor, payment is due from the Company to the counterparty for the difference. To the extent the three-month LIBOR rate is above the Collar Agreement cap, the Company is entitled to receive the difference from the counterparty. At the inception of the Collar Agreement, the Company determined that the hedging relationship would have no ineffectiveness, and the Company will continue to verify and document that the critical terms of the hedging instrument and the hedged item are exactly matched. At June 30, 2007, the notional amount of debt related to the Collar Agreement was $650.0 million and the fair value of the Collar Agreement was a de minimis liability.

On July 7, 2006 the Issuers also purchased a one-year forward-starting interest rate cap agreement (the “Cap Agreement”) which takes effect on January 15, 2008. The Cap Agreement provides for payments to be received from the counterparty where the LIBOR component of the rate in effect on a LIBOR-based borrowing arrangement is above 6.51% for a given reset period. Such payments represent the difference between the LIBOR rate stated above in the Cap Agreement and those in effect on a LIBOR-based borrowing arrangement for the given reset period. Payment and reset dates under the Cap Agreement are matched exactly to those of the LIBOR-based borrowing arrangement. The Cap Agreement has an ultimate maturity of January 15, 2009. The Issuers paid a premium of $0.7 million to purchase the Cap Agreement. The Cap Agreement consists of two components, a forward contract and an interest rate cap agreement. The Company’s intent is to hedge the cash flow associated with the LIBOR component of the interest rate on a LIBOR-based borrowing arrangement beyond 6.51% for the period January 15, 2008 through January 15, 2009. The forward contract enables the Company to achieve this objective. The Company will assess the effectiveness of the forward contract quarterly. Once the forward contract becomes an interest rate cap agreement, effectiveness will be assessed and documented as a new relationship. The interest rate cap agreement is expected to be perfectly effective at such time, and the Company will continue to subsequently verify and document that the critical terms of the interest rate cap agreement and the hedged item continue to match exactly over the remaining life of the relationship. At June 30, 2007, the notional amount of debt related to the Cap Agreement was $650.0 million and the fair value of the instrument was approximately a $0.04 million asset.

LINENS HOLDING CO. AND SUBSIDIARIES (AND PREDECESSOR)
NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS, cont’d

The Company has determined that the Collar Agreement and the Cap Agreement have been appropriately designated and documented as cash flow hedges under SFAS No. 133. As such, changes in the fair value of the Collar Agreement and the Cap Agreement have been recorded in accumulated other comprehensive income (loss) on the condensed consolidated balances sheets. During the thirteen weeks and twenty-six weeks ended June 30, 2007, the Company has recorded a gain of approximately $0.08 million and $0.05 million, respectively, in accumulated other comprehensive income (loss) related to these changes in fair value. The Collar Agreement and the Cap Agreement had no ineffectiveness and provided no amounts received or paid under the hedges that affected net loss during the period. Both agreements are expected to have no ineffectiveness during their contractual lives.

10. Recent Accounting Pronouncements

In February 2007, the Financial Accounting Standards Board (“FASB”) issued Statement of Financial Accounting Standards No. 159, “The Fair Value Option for Financial Assets and Financial Liabilities - Including an Amendment of FASB Statement No. 115” (“SFAS No. 159”). SFAS No. 159 permits, but does not require, companies to report at fair value the majority of recognized financial assets, financial liabilities and firm commitments. Under this standard, unrealized gains and losses on items for which the fair value option is elected are reported in earnings at each subsequent reporting date. The Company is currently assessing the effect SFAS No. 159 may have, if any, on its consolidated financial statements when it becomes effective as of the beginning of fiscal 2008.

In September 2006, the FASB issued Statement of Financial Accounting Standards No. 158, “Employers’ Accounting for Defined Benefit Pension and Other Postretirement Plans, an amendment of FASB Statements No. 87, 88, 106, and 132(R)” (“SFAS No. 158”). SFAS No. 158 requires, among other items, recognition of the overfunded or underfunded status of an entity’s defined benefit postretirement plan as an asset or liability, respectively, in the balance sheet, requires the measurement of defined benefit postretirement plan assets and obligations as of the end of the employer’s fiscal year, and requires recognition of changes in funded status of defined benefit postretirement plans in the year in which the changes occur in other comprehensive income. SFAS No. 158 is effective as of the end of the fiscal year ending after June 15, 2007 and early application is encouraged. The adoption of SFAS No. 158 is not expected to have a material effect on the Company’s financial position or results of operations.

In September 2006, the FASB issued Statement of Financial Accounting Standards No. 157, “Fair Value Measurements” (“SFAS No. 157”) which is effective for fiscal years beginning after November 15, 2007 and for interim periods within those years. This statement defines fair value, establishes a framework for measuring fair value and expands the related disclosure requirements. The Company is in the process of determining the effect, if any, that the adoption of SFAS No. 157 will have on its financial statements.

In September 2006, the SEC staff issued Staff Accounting Bulletin No. 108, “Considering the Effects of Prior Year Misstatements when Quantifying Misstatements in Current Year Financial Statements” (“SAB No. 108”). SAB No. 108 provides guidance on the consideration of the effects of prior year misstatements in quantifying current year misstatements for the purpose of a materiality assessment. SAB No. 108 establishes an approach that requires quantification of financial statement errors based on the effects on each of the Company’s financial statements and related financial statement disclosures. SAB No. 108 permits existing public companies to record the cumulative effect of initially applying this approach in the first year ending after November 15, 2006 by recording the necessary correcting adjustments to the carrying values of assets and liabilities as of the beginning of that year with the offsetting adjustment recorded to the opening balance of retained earnings. Additionally, the use of the cumulative effect transition method requires detailed disclosure of the nature and amount of each individual error being corrected through the cumulative adjustment and how and when it arose. At December 31, 2006, the Company recorded an adjustment under SAB No. 108 (see Note 1 to the unaudited condensed consolidated financial statements).

In June 2006, the FASB’s Emerging Issues Task Force reached a consensus on Issue No. 06-3, “How Taxes Collected from Customers and Remitted to Governmental Authorities Should be Presented in the Income Statement (That Is, Gross versus Net Presentation)” (“EITF 06-3”). EITF 06-3 includes sales, use, value-added and some excise taxes that are assessed by a governmental authority on specific revenue-producing transactions between a seller and a customer. EITF 06-3 requires disclosure of the method of accounting for the applicable assessed taxes and the amount of assessed taxes included in revenues if such taxes are accounted for under the gross method. EITF 06-3 became effective for both interim and annual periods beginning in fiscal year 2007. EITF 06-3 did not impact the Company’s method for recording these applicable assessed taxes because the Company has historically presented sales excluding such taxes, that is “net” presentation.

11. Related Party Transactions

Management Services Agreement

Upon consummation of the Merger, the Company entered into a management services agreement with Apollo Management V, L.P., NRDC Linens B LLC and Silver Point Capital Fund Investments LLC (each of whom is an affiliate of the Company). Under this

LINENS HOLDING CO. AND SUBSIDIARIES (AND PREDECESSOR)
NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS, cont’d

management services agreement, the Sponsors agreed to provide to the Company certain investment banking, management, consulting, financial planning and real estate advisory services on an ongoing basis for a fee of $2.0 million per year. Under this management services agreement, Apollo Management V, L.P. also agreed to provide to the Company certain financial advisory and investment banking services from time to time in connection with major financial transactions that may be undertaken by it or its subsidiaries in exchange for fees customary for such services after taking into account Apollo Management V, L.P.’s expertise and relationships within the business and financial community. Under this management services agreement, the Company also agreed to provide customary indemnification. In addition, the Company paid a transaction fee of $15.0 million in the aggregate (plus reimbursement of expenses) to the Sponsors for financial advisory services rendered in connection with the Merger. Thirty percent of this fee, or $4.5 million, was included as part of the purchase price and the remaining 70%, or $10.5 million, has been included in deferred financing costs. These services included assisting the Company in structuring the Merger, taking into account tax considerations and optimal access to financing, and assisting in the negotiation of the Company’s material agreements and financing arrangements in connection with the Merger.

Stockholders’ Agreement

The only stockholders of the Company are Linens Investors, LLC, a limited liability company owned by the Sponsors, two executives of the Company, Robert J. DiNicola, Chairman and Chief Executive Officer, and F. David Coder, Executive Vice President, Store Operations, and one nonemployee director, George G. Golleher. In connection therewith, Linens Investors, LLC has entered into a stockholders’ agreement with the Company, and each of the other stockholders have entered into joinder agreements to be bound by the stockholders’ agreement. The stockholders’ agreement sets forth certain provisions relating to the management of the Company. In addition, the stockholders’ agreement contains customary drag along rights, tag along rights, registration rights, restrictions on the transfer of the Company’s common stock and an indemnity of the Sponsors.

12. Supplemental Condensed Consolidating Financial Information

On February 14, 2006 Linens ‘n Things, Inc. and Linens ‘n Things Center, Inc. (collectively, the “Issuers”), issued $650.0 million aggregate principal amount of Senior Secured Floating Rate Notes due 2014. The Notes are fully and unconditionally guaranteed, jointly and severally, on a senior basis by the Company, and by each of the Company’s direct and indirect subsidiaries that guarantee the Company’s new asset-based revolving credit facility except for its Canadian subsidiaries. The Company’s Canadian subsidiaries (the “Non-Guarantors”) are not guarantors of the Notes.

The following tables present the supplemental condensed consolidating financial information for the Company (Parent), the Co-Issuers, the Guarantors (excluding the Company which is also a Guarantor but is separately presented) and the Non-Guarantors, together with eliminations, as of and for the periods indicated. The Company has not presented separate financial statements and other disclosures concerning the Co-Issuers, Guarantors and Non-Guarantors because management has determined that such information is not meaningful to investors. The accounting policies for Parent, Co-Issuers, Guarantors, and Non-Guarantors are the same as those more fully described in Note 2 to the audited consolidated financial statements included in the Company’s 2006 Annual Report on Form 10-K under “Summary of Significant Accounting Policies”. The financial information may not necessarily be indicative of the financial position, results of operations or cash flows had the Parent, Co-Issuers, Guarantors and Non-Guarantors operated as independent entities.

The information (1) at June 30, 2007, December 30, 2006 and July 1, 2006 and (2) for the thirteen weeks ended June 30, 2007 and July 1, 2006, the twenty-six weeks ended June 30, 2007 and the period February 14, 2006 to July 1, 2006, presents the financial position and results of operations and cash flows, respectively, of the Successor Entity. The information for the period January 1, 2006 to February 13, 2006 presents the results of operations and cash flows of the Predecessor Entity.

LINENS HOLDING CO. AND SUBSIDIARIES (AND PREDECESSOR)

SUPPLEMENTAL CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS

For the Thirteen Week Period Ended June 30, 2007

(In Thousands) (Unaudited)

	Parent		Co-Issuers			Guarantors			Non- Guarantors			Eliminations		Consolidated


Net sales	$	—	$	13,995		$	526,637		$	52,939		$	—	$	593,571
Cost of sales, including buying and distribution costs	—		8,066			311,006			27,582			—		346,654

Gross profit	—		5,929			215,631			25,357			—		246,917
Selling, general and administrative expenses	—		5,055			259,018			25,106			—		289,179

Operating profit (loss)	—		874			(43,387		)	251			—		(42,262		)

Interest income	—		(1		)	(9		)	(99		)	—		(109		)
Interest expense	—		5,979			19,400			346			—		25,725

Interest expense, net	—		5,978			19,391			247			—		25,616

Other income, net	—		(12		)	(275		)	(1,138		)	—		(1,425		)

(Loss) income before income taxes	—		(5,092		)	(62,503		)	1,142			—		(66,453		)

(Benefit) provision for income taxes	—		(1,950		)	(22,730		)	213			—		(24,467		)

Net (loss) income	$	—	$	(3,142	)	$	(39,773	)	$	929		$	—	$	(41,986	)

LINENS HOLDING CO. AND SUBSIDIARIES (AND PREDECESSOR)

SUPPLEMENTAL CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS

For the Thirteen Week Period Ended July 1, 2006

(In Thousands) (Unaudited)

	Parent		Co-Issuers			Guarantors			Non- Guarantors			Eliminations			Consolidated

Net sales	$	—	$	15,774		$	552,785		$	43,024		$	—		$	611,583
Cost of sales, including buying and distribution costs	—		9,499			340,901			22,865			—			373,265

Gross profit	—		6,275			211,884			20,159			—			238,318
Selling, general and administrative expenses	—		4,612			259,776			18,831			—			283,219

Operating profit (loss)	—		1,663			(47,892		)	1,328			—			(44,901		)

Interest income	—		(27,988		)	—			(28		)	27,983			(33		)
Interest expense	—		22,341			27,119			368			(27,983		)	21,845

Interest (income) expense, net	—		(5,647		)	27,119			340			—			21,812

Other income, net	—		(1,106		)	(1,063		)	(763		)	—			(2,932		)

Income (loss) before income taxes	—		8,416			(73,948		)	1,751			—			(63,781		)

Provision (benefit) for income taxes	—		3,171			(27,862		)	37			—			(24,654		)

Net income (loss)	$	—	$	5,245		$	(46,086	)	$	1,714		$	—		$	(39,127	)

LINENS HOLDING CO. AND SUBSIDIARIES (AND PREDECESSOR)

(Successor Entity)

SUPPLEMENTAL CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS

For the Twenty-six Week Period Ended June 30, 2007

(In Thousands) (Unaudited)

	Parent		Co-Issuers			Guarantors			Non- Guarantors			Eliminations		Consolidated

Net sales	$	—	$	27,811		$	1,041,329		$	95,991		$	—	$	1,165,131
Cost of sales, including buying and distribution costs	—		16,520			639,612			48,598			—		704,730

Gross profit	—		11,291			401,717			47,393			—		460,401
Selling, general and administrative expenses	—		10,185			516,626			45,304			—		572,115

Operating profit (loss)	—		1,106			(114,909		)	2,089			—		(111,714		)

Interest income	—		(9		)	(9		)	(246		)	—		(264		)
Interest expense	—		14,040			35,194			653			—		49,887

Interest expense, net	—		14,031			35,185			407			—		49,623

Other expense (income), net	—		248			(1,272		)	(1,274		)	—		(2,298		)

(Loss) income before income taxes	—		(13,173		)	(148,822		)	2,956			—		(159,039		)

(Benefit) provision for income taxes	—		(4,899		)	(54,828		)	848			—		(58,879		)

Net (loss) income	$	—	$	(8,274	)	$	(93,994	)	$	2,108		$	—	$	(100,160	)

LINENS HOLDING CO. AND SUBSIDIARIES (AND PREDECESSOR)

(Successor Entity)

SUPPLEMENTAL CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS

For the Period February 14, 2006 - July 1, 2006

(In Thousands) (Unaudited)

	Parent		Co-Issuers			Guarantors			Non- Guarantors			Eliminations			Consolidated

Net sales	$	—	$	23,934		$	833,441		$	62,053		$	—		$	919,428
Cost of sales, including buying and distribution costs	—		14,199			516,114			32,020			—			562,333

Gross profit	—		9,735			317,327			30,033			—			357,095
Selling, general and administrative expenses	—		7,384			384,071			29,324			—			420,779

Operating profit (loss)	—		2,351			(66,744		)	709			—			(63,684		)

Interest income	—		(45,402		)	(81		)	(49		)	45,413			(119		)
Interest expense	—		32,355			44,267			623			(45,413		)	31,832

Interest (income) expense, net	—		(13,047		)	44,186			574			—			31,713

Other income, net	—		(657		)	(1,484		)	(590		)	—			(2,731		)

Income (loss) before income taxes	—		16,055			(109,446		)	725			—			(92,666		)

Provision (benefit) for income taxes	—		6,180			(41,844		)	(303		)	—			(35,967		)

Net income (loss)	$	—	$	9,875		$	(67,602	)	$	1,028		$	—		$	(56,699	)

LINENS HOLDING CO. AND SUBSIDIARIES (AND PREDECESSOR)

(Predecessor Entity)

SUPPLEMENTAL CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS

For the Period January 1, 2006 - February 13, 2006

(In Thousands) (Unaudited)

	Co-Issuers			Guarantors			Non- Guarantors			Eliminations			Consolidated

Net sales	$	7,684		$	259,826		$	17,461		$	—		$	284,971
Cost of sales, including buying and distribution costs	4,749			165,927			9,999			—			180,675

Gross profit	2,935			93,899			7,462			—			104,296
Selling, general and administrative expenses	2,571			164,013			8,840			—			175,424

Operating profit (loss)	364			(70,114		)	(1,378		)	—			(71,128		)

Interest income	(2,374		)	(139		)	(14		)	1,859			(668		)
Interest expense	—			1,730			129			(1,859		)	—

Interest (income) expense, net	(2,374		)	1,591			115			—			(668		)

Other income, net	(452		)	(502		)	(332		)	—			(1,286		)

Income (loss) before income taxes	3,190			(71,203		)	(1,161		)	—			(69,174		)

Provision (benefit) for income taxes	976			(21,822		)	(424		)	—			(21,270		)

Net income (loss)	$	2,214		$	(49,381	)	$	(737	)	$	—		$	(47,904	)

LINENS HOLDING CO. AND SUBSIDIARIES (AND PREDECESSOR)

SUPPLEMENTAL CONDENSED CONSOLIDATING BALANCE SHEET

June 30, 2007

(In Thousands) (Unaudited)

	Parent		Co-Issuers		Guarantors		Non- Guarantors		Eliminations			Consolidated
Assets
Current assets:
Cash and cash equivalents	$	—	$	1,360	$	10,550	$	5,053	$	—		$	16,963
Accounts receivable	—		635		33,070		2,428		—			36,133
Inventories	—		14,849		778,865		64,654		—			858,368
Prepaid expenses and other current assets	—		245		12,903		1,140		—			14,288
Current deferred taxes	—		249		17,366		264		—			17,879
Total current assets	—		17,338		852,754		73,539		—			943,631

Property and equipment, net	—		6,387		434,443		46,659		—			487,489
Identifiable intangible assets, net	—		658		144,176		1,600		—			146,434
Goodwill	—		11,254		241,906		17,720		—			270,880
Intercompany receivables	—		—		554,158		13,323		(567,481		)	—
Intercompany notes receivable	—		1,179,219		—		25,546		(1,204,765		)	—
Investment in subsidiaries	455,308		717,203		—		—		(1,172,511		)	—
Deferred financing costs and other noncurrent assets	—		41,952		613		24		—			42,589

Total assets	$	455,308	$	1,974,011	$	2,228,050	$	178,411	$	(2,944,757	)	$	1,891,023

Liabilities and Shareholders’ Equity
Current liabilities:
Accounts payable	$	—	$	—	$	158,791	$	32,230	$	—		$	191,021
Accrued expenses and other current liabilities	—		34,696		151,183		8,401		—			194,280
Mortgage note payable on property sold	—		—		2,043		—		—			2,043
Total current liabilities	—		34,696		312,017		40,631		—			387,344

Intercompany payable	—		567,481		—		—		(567,481		)	—
Intercompany notes payable	—		—		1,153,800		50,965		(1,204,765		)	—
Senior secured notes and other long-term debt	—		915,125		—		—		—			915,125
Noncurrent deferred income taxes	—		590		68,293		6,076		—			74,959
Other long-term liabilities	—		810		53,350		4,127		—			58,287
Total liabilities	—		1,518,702		1,587,460		101,799		(1,772,246		)	1,435,715

Total shareholders’ equity	455,308		455,309		640,590		76,612		(1,172,511		)	455,308

Total liabilities and shareholders’ equity	$	455,308	$	1,974,011	$	2,228,050	$	178,411	$	(2,944,757	)	$	1,891,023

LINENS HOLDING CO. AND SUBSIDIARIES (AND PREDECESSOR)

SUPPLEMENTAL CONDENSED CONSOLIDATING BALANCE SHEET

December 30, 2006

(In Thousands) (Unaudited)

	Parent		Co-Issuers			Guarantors		Non- Guarantors		Eliminations			Consolidated
Assets
Current assets:
Cash and cash equivalents	$	—	$	1,087		$	10,218	$	1,221	$	—		$	12,526
Accounts receivable	—		435			33,083		3,545		—			37,063
Inventories	—		14,822			728,503		49,677		—			793,002
Prepaid expenses and other current assets	—		141			14,662		505		—			15,308
Current deferred taxes	—		16,561			—		254		—			16,815
Total current assets	—		33,046			786,466		55,202		—			874,714

Property and equipment, net	—		10,154			477,390		43,285		—			530,829
Identifiable intangible assets, net	—		731			147,650		1,663		—			150,044
Goodwill	—		7,357			244,485		15,988		—			267,830
Intercompany receivables	—		—			774,784		22,986		(797,770		)	—
Intercompany notes receivable	—		1,176,998			—		23,314		(1,200,312		)	—
Investment in subsidiaries	544,742		802,241			—		—		(1,346,983		)	—
Deferred financing costs and other noncurrent assets	—		33,813			687		17		—			34,517

Total assets	$	544,742	$	2,064,340		$	2,431,462	$	162,455	$	(3,345,065	)	$	1,857,934

Liabilities and Shareholders’ Equity
Current liabilities:
Accounts payable	$	—	$	—		$	181,159	$	23,601	$	—		$	204,760
Accrued expenses and other current liabilities	—		38,466			186,994		16,451		—			241,911
Total current liabilities	—		38,466			368,153		40,052		—			446,671

Intercompany payable	—		797,770			—		—		(797,770		)	—
Intercompany notes payable	—		—			1,153,800		46,513		(1,200,313		)	—
Senior secured notes and other long-term debt	—		687,800			2,076		—		—			689,876
Noncurrent deferred income taxes	—		(5,343		)	125,894		5,426		—			125,977
Other long-term liabilities	—		905			46,953		2,809		—			50,667
Total liabilities	—		1,519,598			1,696,876		94,800		(1,998,083		)	1,313,191

Total shareholders’ equity	544,742		544,742			734,586		67,655		(1,346,982		)	544,743

Total liabilities and shareholders’ equity	$	544,742	$	2,064,340		$	2,431,462	$	162,455	$	(3,345,065	)	$	1,857,934

LINENS HOLDING CO. AND SUBSIDIARIES (AND PREDECESSOR)

SUPPLEMENTAL CONDENSED CONSOLIDATING BALANCE SHEET

July 1, 2006

(In Thousands) (Unaudited) (Restated)

Parent

Co-Issuers

Guarantors

Non-
Guarantors

Eliminations

Consolidated

Assets

Linens Holding Co. 10-Q