SECURITIES AND EXCHANGE COMMISSION

                             WASHINGTON, D.C. 20549

                                    FORM 10-Q


         (X)   QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15 (d) OF THE
                      SECURITITES AND EXCHANGE ACT OF 1934

                         For the Quarterly Period Ended:
                                  June 30, 2004
                         Commission File Number 1-12506


                               LUCILLE FARMS, INC.
                               ------------------
             (Exact Name of Registrant as Specified in its charter)

                  Delaware                          13-2963923
          ------------------------             ---------------------
        (State or other Jurisdiction             (I.R.S. Employer
              of Incorporation)               Identification number)

       150 River Road, P.O. Box 517
           Montville, New Jersey                      07045
           ---------------------                      -----
 (Address of Principal Executive Offices)          (zip code)


(Registrant's Telephone Number, Including Area Code)
(973)334-6030

Former name, former address and former fiscal year, if changed since last
report. N/A

Indicate by check mark whether the registrant (1) has filed all reports required
to be filed by Section 13 or 15 (d) of the Securities and Exchange Act of 1934
during the preceding 12 months (or 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 [ ]


The number of shares of Registrant's common stock, par value $.001 per share,
outstanding as of August 13, 2004 was 3,137,937.














 PART I. FINANCIAL INFORMATION

Item 1. Financial Statements


                      LUCILLE FARMS, INC. AND SUBSIDIARIES
                           CONSOLIDATED BALANCE SHEETS
                                     ASSETS


                                           JUNE 30, 2004          MARCH 31, 2004
                                           -------------          --------------
                                           (UNAUDITED)
                                           -----------
CURRENT ASSETS:

Cash and cash equivalents                   $  178,000              $  611,000

Accounts receivable, net
of allowances of $210,000
at June 30, 2004 and $170,000
at March 31, 2004                            5,083,000               4,618,000

Inventories                                  3,353,000               3,234,000

Prepaid expenses and other
current assets                                 621,000                 684,000
                                               -------                 -------


    Total current assets                     9,235,000               9,147,000


PROPERTY, PLANT AND EQUIPMENT, NET           9,501,000               9,579,000
                                             ---------               ---------


OTHER ASSETS:

Deferred costs, net                            200,000                 215,000

Other                                           19,000                  19,000
                                                ------                  ------

         Total other assets                    219,000                 234,000
                                               -------                 -------

         TOTAL ASSETS                      $18,955,000             $18,960,000
                                           ===========             ===========


           See accompanying notes to consolidated financial statements



                                       2




                       LUCILLE FARMS,INC. AND SUBSIDIARIES
                           CONSOLIDATED BALANCE SHEETS
                      LIABILITIES AND STOCKHOLDERS' EQUITY

                                               JUNE 30, 2004     MARCH 31, 2004
                                               -------------     --------------
                                                (UNAUDITED)
                                                -----------
CURRENT LIABILITES:

Revolving credit loan                           $ 4,352,000         $ 4,281,000

Accounts payable                                  4,056,000           3,970,000

Current portion of long-term debt                   695,000             711,000

Accrued expenses                                    482,000             568,000
                                                    -------             -------

    Total Current Liabilities                     9,585,000           9,530,000
                                                  ---------           ---------

LONG-TERM LIABILITY:

Long-term debt                                    5,888,000           6,423,000
                                                  ---------           ---------

         TOTAL LIABILITIES                       15,473,000          15,953,000
                                                 ----------          ----------

STOCKHOLDERS' EQUITY:

Preferred stock, $ 0.001 per value,
250,000 shares authorized:

216 shares Series A convertible
issued and outstanding                                1,000               1,000

583 shares Series B convertible
issued and outstanding                                1,000               1,000

Common stock, $ 0.001 par value,
25,000,000 shares authorized, 3,354,675
shares issued, 3,137,937 outstanding                  3,000               3,000
at June 30, 2004 and March 31, 2004

Additional paid in capital                        8,548,000           8,548,000

Accumulated deficit                              (4,759,000)         (5,234,000)
                                               ------------         -----------

                                                  3,794,000           3,319,000
Less: cost of 216,738 shares of treasury stock     (312,000)           (312,000)
                                                  ---------           ---------


Total Stockholders' Equity                        3,482,000           3,007,000
                                                  ---------           ---------

TOTAL LIABILITIES AND
STOCKHOLDERS' EQUITY                           $ 18,955,000        $ 18,960,000
                                               ============        ============


           See accompanying notes to consolidated financial statements



                                       3



                      LUCILLE FARMS, INC. AND SUBSIDIARIES
                        CONSOLIDATED STATEMENTS OF INCOME
                                   (UNAUDITED)

                           THREE MONTHS ENDED JUNE 30

                                           2004                      2003
                                           ----                      ----

SALES                                  $ 12,964,000            $   8,510,000

COST OF SALES                            11,774,000                7,892,000
                                      -------------                ---------

GROSS PROFIT                              1,190,000                  618,000
                                     --------------             ------------

OTHER EXPENSE:

SELLING                                     241,000                  224,000

GENERAL AND ADMINISTRATIVE                  230,000                  187,000


INTEREST EXPENSE                            243,000                  185,000
                                            -------            -------------

TOTAL OTHER EXPENSE                         714,000                  596,000
                                            -------            -------------

INCOME BEFORE INCOME TAXES                  476,000                   22,000

PROVISION FOR INCOME TAXES                    1,000                       --
                                              -----               ----------

NET INCOME                                 $475,000                  $22,000
                                           --------                  -------


NET INCOME PER SHARE:

     BASIC:
                                        $       .15               $      .01
                                        -----------               ----------

     DILUTED:                           $       .15               $      .01
                                        -----------               ----------




WEIGHTED AVERAGE SHARES
OUTSTANDING USED TO COMPUTE
NET INCOME PER SHARE
        BASIC:                            3,137,937                3,284,775

        DILUTED:                          3,138,899                3,284,775


           See accompanying notes to consolidated financial statements


                                       4



                      LUCILLE FARMS, INC. AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                                   (UNAUDITED)

                           Three Months Ended June 30,

                                                     2004                2003
                                                  -----------        -----------


Cash flows from operating activities:

Net Income                                     $   475,000          $   22,000

 Adjustments to reconcile net Income to net
  cash provided by operating activities:

Depreciation and amortization                      236,000             227,000
Provision for doubtful accounts                     40,000                  --
(Increase) decrease in assets:
     Accounts receivable                          (505,000)            169,000
     Inventories                                  (119,000)           (359,000)
     Prepaid expenses and other current
     assets                                         63,000              31,000
     Other assets                                   15,000             100,000
 Increase (decrease) in liabilities:
     Accounts payable                               86,000             658,000
     Accrued expenses                              (86,000)           (215,000)
                                                ----------            --------
Net cash provided by
 operating activities                              205,000             633,000
                                               -----------            --------

CASH FLOW FROM INVESTING ACTIVITIES:

 Purchase of property, plant
 and equipment                                   (158,000)             (72,000)
                                                ---------             --------
Net cash used in investing
 Activities                                      (158,000)             (72,000)
                                                ---------             --------

CASH FLOW FROM FINANCING ACTIVITIES:
 Proceeds from revolving
  credit loan-net                                  71,000               62,000
Principal Payments on long-term debt             (551,000)            (581,000)
                                                ---------            ---------
Net cash used in financing activities            (480,000)            (519,000)
                                                ---------            ---------
NET DECREASE IN CASH AND
CASH EQUIVALENTS                                 (433,000)              42,000
CASH AND CASH EQUIVALENTS-BEGINNING               611,000                4,000
                                                ---------           ----------
CASH AND CASH EQUIVALENTS-ENDING                 $178,000           $   46,000
                                                ---------           ----------

           See accompanying notes to consolidated financial statements



                                       5



                      LUCILLE FARMS, INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

1.     The Consolidated Balance Sheet as of June 30, 2004 and the Consolidated
       Statements of Income and Cash Flows for the three month periods ended
       June 30, 2004 and 2003 have been prepared by the Company without audit.
       In the opinion of management, the accompanying consolidated financial
       statements contain all adjustments (consisting only of normal recurring
       adjustments) necessary to present fairly the financial position of
       Lucille Farms, Inc. and subsidiaries as of June 30, 2004, the results of
       its operations and its cash flows for the three months ended June 30,
       2004 and 2003.

       Certain information and footnote disclosures normally included in
       financial statements prepared in accordance with accounting principles
       generally accepted in the United States of America have been condensed or
       omitted pursuant to the rules and regulations of the Securities and
       Exchange Commission ("SEC"). Although the Company believes that the
       disclosures are adequate to make the information presented not
       misleading, it is suggested that these financial statements be read in
       conjunction with the year-end financial statements and notes thereto for
       the fiscal year ended March 31, 2004 included in the Company's Annual
       Report on Form 10-K as filed with the SEC.

       The accounting policies followed by the Company are set forth in the
       notes to the Company's consolidated financial statements as set forth in
       its Annual Report on Form 10-K as filed with the SEC.

Recent Accounting Pronouncements

The FASB has issued FIN 46 and related revisions, "Consolidation of Variable
Interest Entities." FIN 46 clarifies the application of Accounting Research
Bulleting No. 51, "Consolidated Financial Statements, " to certain entities in
which equity investors do not have the characteristics of a controlling
financial interest or do not have sufficient equity at risk for the entity to
finance its activity without additional subordinated financial support from
other parties. FIN 46 should be applied no later than the end of the first
reporting period that ends after March 15, 2004. FIN 46 does not have a material
effect on its financial position, results of operations or cash flows of the
Company.


Stock Based Compensation

The Company has elected to follow Accounting Principles Board Opinion No. 25,
"Accounting for Stock Issued to Employees" and related interpretations in
accounting for stock options and rewards. Accordingly, no compensation costs for
stock options are included in operating results since all awards were made at
exercise prices at or above their fair value on the dates of grants.

In December 2002, the FASB issued SFAS No. 148, "Accounting for Stock-Based
Compensation- Transition and Disclosure", amending FASB Statement No. 123,
"Accounting for Stock Based Compensation." This statement amends SFAS No. 123 to
provide alternative methods of transition for an entity that voluntarily changes
to the fair value based method of accounting for stock-based employee
compensation. It also amends the disclosure provisions of SFAS No. 123 to
require prominent disclosure about the effects on operating results of an
entity's accounting policy decisions with respect to stock-based employee
compensation. SFAS No. 148 also amends APB Opinion No. 128, "Interim Financial
Reporting" to require disclosure about those effects in interim financial
information.

In April 2004, ten-year options to purchase 5,000 shares of the Company's common
stock pursuant to the 2002 Stock Option Plan were granted to six directors of
the Company at an exercise price of $3.00 per share. Such options vest
immediately. Fair value was determined on the date of grant using the
Black-Scholes option pricing model using an expected dividend yield of 0; a risk
free interest rate of 4.40%; expected stock volatility of 116%; and an expected
option life of 10 years.



                                       6


The following table illustrates the effect on results of operations if the
Company had applied the fair value recognition provisions of SFAS No. 123 for
the three-month periods ended June 30, 2004 and 2003 (unaudited).



                                                               3-Mos. ended
                                                          ======================
                                                           2004             2003
                                                          =====            =====

       Net Income as reported                            $475,000        $22,000
       Deduct: Total stock-based
        Employee Compensation
       determined under fair value
       method for stock options, net of tax                42,000             --
                                                         ========       ========
       Pro forma income applicable
       to common stockholders                            $433,000        $22,000
                                                         ========       ========
       Basic income per share, as reported                  $0.15          $0.01
                                                         ========       ========
       Basic income per share, pro forma                    $0.14          $0.01
                                                         ========       ========
       Diluted income per share, as reported                $0.15          $0.01
                                                         ========       ========
       Diluted income per share, pro forma                  $0.14          $0.01
                                                         ========       ========


2. Inventories are summarized as follows:

                                          June 30, 2004       March 31, 2004
                                          -------------       --------------

       Finished Goods                     $  2,291,000        $  2,164,000
       Raw Materials                           649,000             691,000
       Supplies and Packaging                  413,000             379,000
                                          ------------        ------------
                                          $  3,353,000        $  3,234,000


3.     The Company has a $ 5,000,000 revolving credit facility at June 30, 2004.
       The loan matures on November 30, 2004 at which time the outstanding
       principal and interest is due. The Company is seeking alternative
       financing to replace this loan. Should the Company not be able to secure
       alternative financing by the extended due date, it will request an
       additional extension of the loan's due date. However, there is no
       assurance that such financing can be secured or the extension granted.
       Failure to secure such financing can have a significant negative effect
       on the Company's ability to fund operational requirements.

4.     Earnings per Share
       Basic earnings per share are computed by dividing net earnings available
       to common shareholders by the weighted average common shares outstanding
       for the period. Diluted earnings per share is computed by dividing net
       earnings available to common shareholders by the weighted average common
       shares outstanding adjusted for the dilutive effect of options granted
       under the Company's stock option plans, outstanding warrants, and
       convertible preferred stock.


                                       7


       At June 30, 2004 and 2003, 1,382,666 potential common shares, issuable
       upon conversion of preferred stock and exercise of warrants are excluded
       from the determination of diluted earnings per share as the related
       contingencies have not been met. The dilutive effect of 330,000 and
       300,000 potential common shares at June 30, 2004 and 2003, respectively,
       are outlined in the following schedule:


                                             Three Months        Three Months
                                               Ended                Ended
                                            June 30, 2004        June 30, 2004
                                           ---------------       -------------
Numerator:

Net income-basic                             $      475,000      $      22,000
                                             ==============      =============

Net income - diluted                         $      475,000      $      22,000
                                             ==============      =============

Denominator:

Denominator for basic earnings per share
Weighted avg. shares                              3,137,937          3,284,775

Effect of dilutive securities
Stock options                                           962                 --
                                            ---------------      -------------

Denominator for diluted earnings per share        3,138,899          3,284,775

Earnings per share:

Basic:                                          $      0.15        $      0.01
                                                ===========        ===========

Diluted:                                        $      0.15        $      0.01
                                                ===========        ===========





                                       8




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

Results of Operations

General

The Company's low moisture mozzarella cheese, which accounts for more than a
majority of the Company's sales, is a commodity item. The Company prices this
product competitively with others in the industry, which pricing is based on the
Chicago Mercantile Exchange Block Cheddar Market ("CME Block Market). The price
the Company pays for fluid milk and condensed skim milk solids, a significant
component of cost of goods sold, is not determined until the month after its
cheese has been sold. The price of milk is based upon the raw milk components
and a weighted average of a number of market components. While the Company
generally can anticipate a change in the price of milk because of changes in the
CME Block Market, it cannot anticipate the full extent thereof. Therefore, if
the CME Block Market price to which our selling price is referenced changes at a
different rate than the price of milk, our margins are affected accordingly. By
virtue of the pricing structure in the industry, the Company cannot readily pass
along to its customers the changes in the cost of milk. As a consequence
thereof, the Company's gross profit margin for its products is subject to
fluctuation, which fluctuation, however slight, can have a significant effect on
profitability.

The Company is unable to predict any future increase or decrease in prices in
the CME Block Market as such market is subject to fluctuation based on factors
and commodity markets outside of the control of the Company. Although the cost
of fluid milk does tend to move correspondingly with the CME Block Market, the
extent of such movement and the timing thereof is not predictable. As a result
of these factors, the Company is unable to predict pricing trends.



Three months ended June 30, 2004 compared to the three months ended June 30,
2003

Sales for the three months ended June 30, 2004 increased to $12,964,000 from
$8,510,000 for the comparable period in 2003, an increase of $4,454,000 or
(52.3%). Approximately $4,310,000 or (95.9%) was due to an increase in the
average selling price per pound of cheese comparing $2.02 this year versus $1.37
last year. The CME Block Market during the period had reached a high of $2.20, a
level not seen in recent years. Like the cheese market, the whey market also
experienced a rising market reaching $.21 per pound from $.16 per pound at the
beginning of the quarter. Sales for whey amounted to $521,000 in 2004 compared
to $337,000 for the same period last year, an increase of $184,000 (or 54.6%).

Cost of sales and gross profit margin for the three month period ended June 30,
2004 were $11,774,000 or (90.8% of sales) and, $1,190,000 or (9.2% of sales),
respectively, compared to a cost of sales and gross profit margin of $7,892,000
or (92.7% of sales) and $618,000 or (7.3% of sales) respectively for the
comparable period in 2003. The decrease in the cost of sales and corresponding
increase in gross profit margin for 2004 as a percentage of sales were the
result of a larger increase in the price of cheese compared to the increase in
the price of milk. Cost of sales was also affected by higher labor costs, rising
natural gas costs, insurance expense, repairs and maintenance expenses, waste
removal costs and equipment parts and supplies.

Selling, general, and administrative expenses for the three-month period ended
June 30, 2004 amounted to $471,000 (or 3.6% of sales) compared to $411,000 (or
4.8% of sales) for the comparable period in 2003. Higher commission costs,
advertising expenses, legal fees, and labor costs accounted for most of the
increase in expenses.

Interest expense for the period ended June 30, 2004 amounted to $243,000
compared to $185,000 for the same period last year, an increase of $58,000.
Higher balances and a higher interest rate on our revolver loan along with
interest expense on a long term payable were partially offset by the repayment
of $500,000 on our term loan with Co Bank to account for the increase year to
year.


                                       9


The provision for income tax for the period ended June 30, 2004 reflects a
minimum state tax, with the tax benefits of operating losses being offset by the
effect of changes in the valuation allowance. Such amounts are re-evaluated each
period based on the results of operations.

The company's net income was $475,000 for June 30, 2004 compared to net income
of $22,000 for the comparable period in 2003, an increase of $453,000. The
primary factors contributing to these changes are discussed above.

Liquidity and Capital Resources

The Company had available a $5,000,000 revolving credit facility at June 30,
2004, which will mature on November 30, 2004 (with St. Albans Cooperative
Creamery, Inc. participating therein to the extent of $4,000,000) at which time
the outstanding principal balance is due. The rate of interest on amounts
borrowed against the revolving credit facility is based upon the prime rate plus
3% (7.25% at June 30, 2004). Advances under this facility are limited to 50% of
inventory (with a cap on inventory borrowing of $1,000,000) and 80% of
receivables, as defined in the agreement. The commitment contains various
restrictive covenants including requiring the Company to generate an increase in
its dollar amount of net worth annually. The Company is seeking alternative
financing to replace this facility. Should the Company not be able to secure
alternative financing by the due date, it will request an extension until such
financing is secured. However, there is no assurance that such financing can be
secured or that the extension will be granted. Failure to secure such financing
or extension can have a significant negative effect on the Company's ability to
fund operational requirements.

At June 30, 2004, the Company had negative working capital of ($350,000) as
compared to negative working capital of ($383,000) at March 31, 2004. The
Company's revolving bank line of credit is available for the Company's working
capital requirements.

At June 30, 2004, $4,352,000 was outstanding under the revolving credit line and
$370,000 was available for additional borrowing.

On February 8, 1999, a $4,950,000 bank loan agreement was signed. The loan is
collateralized by the Company's plant and equipment and guaranteed by the USDA.
Provisions of the loan are as follows:

        A $3,960,000 commercial term note with interest fixed at 9.75 percent
        having an amortization period of 20 years with maturity in February,
        2019.

        A $990,000 commercial term note with interest fixed at 10.75 percent
        having an amortization period of 20 years with maturity in February
        2019.

On May 23, 2001, the Company entered into a new term loan with Co Bank for
$2,000,000 with interest payable at 1% above the rate of interest established by
the bank as its national variable rate. $1,000,000 of such loan has been repaid
and the balance is repayable in two consecutive annual installments of $500,000
with the next installment due on May 1, 2005. The loan is collateralized by the
Company's plant and equipment and was used for working capital.



                                       10


On May 16, 2002, the Company entered into an agreement with St. Albans
Cooperative Creamery, Inc. ("St. Albans"), the Company's primary supplier of raw
materials, pursuant to which St. Albans (i) converted $1,000,000 of accounts
payable owed by the Company to St. Albans into 333,333 shares of common stock,
(ii) converted $3,500,000 of accounts payable owed by the Company to St. Albans
into (A) preferred stock convertible into 583,333 shares of common stock, which
preferred stock (1) automatically converts into such number of shares of common
stock if the common stock is $8.00 or higher for 30 consecutive trading days,
and (2) may be redeemed by the Company for $3,500,000, and (B) a 10-year warrant
to purchase 583,333 shares of common stock (subject to adjustment under certain
circumstances to a maximum of 1,416,667 shares of common stock) at $.01 per
share, which warrant (1) may not be exercised for a period of three-years, (2)
terminates if, during such three-year period, the Company's common stock is
$8.00 or higher for 30 consecutive trading days, and, (3) in the event the
Company's common stock is not $8.00 or higher for 30 consecutive trading days
during such three-year period, may only be exercised on the same basis
percentage wise as the preferred shares are converted, (iii) converted an
additional $1,000,000 of accounts payable owed by the Company to St. Albans into
a convertible promissory note due on April 14, 2005, which note is convertible
into common stock at $6.00 per share at any time by St. Albans and, at the
option of the Company, automatically shall be converted into common stock at
$6.00 per share if the common stock is $8.00 or higher for a period of 30
consecutive trading days, and (iv) provided the Company with a pricing structure
for milk and milk by-products, for a minimum of one-year and a maximum of
four-years (subject to renegotiation at the expiration of the applicable
period), designed to produce profitability for the Company. The applicable
period for the milk and milk by-products pricing structure expired in May 2003.
Thereafter, St. Albans maintained the pricing structure through June 30, 2003.
Commencing July 2, 2003, and again as of September 1, 2003, the pricing
structure was modified to progressively decrease the benefits accruing to the
Company in light of the profitability of the Company.

The Company's major source of external working capital financing has been the
revolving line of credit. For the foreseeable future, assuming the line is
replaced, the Company believes that the Company's revolving line of credit will
continue to represent the major source of working capital financing besides
income generated from operations. However, failure to secure such replacement
financing or an extension of such line of credit can have a significant negative
effect on the Company's liquidity.

For the three-month period ended June 30, 2004, cash provided by operating
activities was $205,000. A profit from operations of $475,000 increased cash. In
addition, an increase in accounts payable of $86,000, along with increases in
prepaid expenses of $63,000 and other assets of $15,000 provided cash. While
increases in accounts receivable of $505,000 and inventory of $119,000 and a
decrease in accrued expenses of $86,000 decreased cash.

Net cash used in investing activities was $158,000 for the period ended June 30,
2004, which represented purchase of property, plant and equipment.

Net cash used in financing activities was $480,000 for the period ended June 30,
2004. Payments of the installment to Co Bank and other long-term debt of
$500,000 and 51,000, respectively, decreased cash.

The Company presently is seeking to replace its $5,000,000 secured revolving
credit line, the maturity of which has been extended to November 30, 2004. The
Company estimates that based on current plans and its ability to replace or
extend the revolving line of credit. its resources, including revenues from
operations and utilization of its revolving credit lines, should be sufficient
to meet anticipated needs for at least 12 months. Failure to secure such
financing or receive such extension will result in a significant negative effect
on the Company's liquidity.

Safe Harbor Statement

This Quarterly Report on Form 10-Q (and any other reports issued by the Company
from time to time) contains certain forward-looking statements made in reliance
upon the safe harbor provisions of the Private Securities Litigation Reform Act
of 1995. Such forward-looking statements are based on current expectations that
involve numerous risks and uncertainties. Actual results could differ materially
from those anticipated in such forward-looking statements as a result of various
known and unknown factors including, without limitation, future economic,
competitive, regulatory, and market conditions, future business decisions, the
uncertainties inherent in the pricing of cheese on the Chicago Mercantile
Exchange upon which the Company's prices are based, changes in consumer tastes,
fluctuations in milk prices, and those factors discussed above under
Management's Discussion and Analysis of Financial Condition and Results of
Operations. Words such as "believes," "anticipates," "expects," "intends,"
"may," and similar expressions are intended to identify forward-looking
statements, but are not the exclusive means of identifying such statements. The
Company undertakes no obligation to revise any of these forward-looking
statements.


                                       11


ITEM 3. QUALITATIVE AND QUANTITATIVE DISCLOSURE ABOUT MARKET RISK

The registrant does not utilize market rate sensitive instruments for trading or
other purposes.

The Company is subject to interest rate exposure on variable rate debt. The
amount of that debt at the balance sheet date, June 30, 2004 and March 31, 2004
amounted to $5,352,000 and $5,781,000, respectively. Since the interest rate on
debt is based upon the prime rate plus 1%, or 3%, the cost of this debt will
increase or decrease accordingly with changes in the prime rate.

The Company has exposure to the commodity price for cheese, dry whey and fluid
milk. We have addressed these exposures in the general paragraph of Management's
Discussion and Analysis, Item 2 above.

ITEM 4. CONTROLS AND PROCEDURES

Within 90 days prior to the date of filing this Form 10-Q, the Company carried
out an evaluation, under the supervision and with the participation of the
Company's management, including the CEO and CFO, of the effectiveness of the
design and operation of the Company's disclosure controls and procedures
pursuant to Securities Exchange Act of 1934 Rule 13a-14. Based upon the
evaluation, the Company's CEO and CFO concluded that the Company's disclosure
controls and procedures are effective, subject to the limitations set forth in
the next paragraph below, in timely alerting them to material information
relating to the Company required to be included in the Company's periodic SEC
filings.

The Company does not expect that its disclosure controls and procedures will
prevent all errors and all fraud. A control procedure, no matter how well
conceived and operated, can provide only reasonable, not absolute, assurance
that the objectives of the control procedures are met. Because of the inherent
limitations in all control procedures, no evaluation of controls can provide
absolute assurance that all control issues and instances of fraud, if any,
within the Company have been detected. These inherent limitations include the
realities that judgments in decision-making can be faulty, and that breakdowns
can occur because of simple error or mistake. Additionally, controls can be
circumvented by the individual acts of some persons, by collusion of two or more
people, or by management override of the control. The design of any control
procedure also is based in part upon certain assumptions about the likelihood of
future events, and there can be no assurance that any design will succeed in
achieving its stated goals under all potential future conditions; over time,
controls may become inadequate because of changes in conditions, or the degree
of compliance with the policies or procedures may deteriorate. Because of the
inherent limitations in a cost-effective control procedure, misstatements due to
error or fraud may occur and not be detected.

Subsequent to the date of the Company's evaluation, there have been no
significant changes in the Company's internal controls or in other factors that
could affect internal controls.

                           PART II - OTHER INFORMATION

Item 2.  Changes in Securities and Use of Proceeds

On June 12, 2001, the Company sold $540,000 of Series A Redeemable Convertible
Preferred Stock to an accredited investor in exchange for roll drying equipment.
The shares were sold pursuant to Section 4(2) of the Securities Act and Rule 506
of Regulation D promulgated thereunder.



                                       12


On May 16, 2002, the Company entered into an agreement with St. Albans
Cooperative Creamery, Inc., the Company's primary supplier of raw materials,
pursuant to which St. Albans (i) converted $1,000,000 of accounts payable owed
by the Company to St. Albans into 333,333 shares of common stock, (ii) converted
$3,500,000 of accounts payable owed by the Company to St. Albans into (A)
preferred stock convertible into 583,333 shares of common stock, which preferred
stock (1) automatically converts into such number of shares of common stock if
the common stock is $8.00 or higher for 30 consecutive trading days, and (2) may
be redeemed by the Company for $3,500,000, and (B) a 10-year warrant to purchase
583,333 shares of common stock (subject to adjustment under certain
circumstances to a maximum of 1,416,667 shares of common stock) at $.01 per
share, which warrant (1) may not be exercised for a period of three-years, (2)
terminates if, during such three-year period, the Company's common stock is
$8.00 or higher for 30 consecutive trading days, and, (3) in the event the
Company's common stock is not $8.00 or higher for 30 consecutive trading days
during such three-year period, may only be exercised on the same basis
percentage wise as the preferred shares are converted, (iii) converted an
additional $1,000,000 of accounts payable owed by the Company to St. Albans into
a convertible promissory note due on April 14, 2005, which note is convertible
into common stock at $6.00 per share at any time by St. Albans and, at the
option of the Company, automatically shall be converted into common stock at
$6.00 per share if the common stock is $8.00 or higher for a period of 30
consecutive trading days, and (iv) provided the Company with a pricing structure
for milk and milk by-products, for a minimum of one-year and a maximum of
four-years (subject to renegotiation at the expiration of the applicable
period), designed to produce profitability for the Company. The applicable
period for the milk and milk by-products pricing structure expired in May 2003.
Thereafter, St. Albans maintained the pricing structure through June 30, 2003.
Commencing July 2, 2003, and again as of September 1, 2003, the pricing
structure was modified to progressively decrease the benefits accruing to the
Company in light of the profitability of the Company.

On June 10, 2002, B&W Investment associates, a partnership of which Howard S.
Breslow, Chairman of the board of the Company is a partner, purchased, for
$25,000, a ten year warrant to purchase 500,000 shares of Common Stock at $3.00
per share. This transaction took place in connection with the conversion into
equity and long term debt of outstanding accounts payable owed by the Company to
St. Albans Cooperative Creamery, Inc. and the revision of the pricing structure
for milk and milk by-products.

Item 6.            Exhibits and Reports on Form 8-K

(a)      Exhibits

10       Loan and Security/Stock Purchase Agreement, dated May 16, 2002, by and
         among Lucille Farms, Inc., Lucille Farms of Vermont, Inc. and St Albans
         Cooperative Creamery, Inc. Portions have been omitted pursuant to a
         request for confidential treatment and have been filed separately with
         the Securities and Exchange Commission. (1)

99.1     Certification of Periodic Report pursuant to Section 302 of the
         Sarbanes-Oxley Act of 2002, dated August 13, 2004.

99.2     Certification of Periodic Report pursuant to Section 302 of the
         Sarbanes-Oxley Act of 2002, dated August 13, 2004.

99.3     Certification of Periodic Report pursuant to Section 906 of the
         Sarbanes-Oxley Act of 2002, dated August 13, 2004.

99.4     Certification of Periodic Report pursuant to Section 906 of the
         Sarbanes-Oxley Act of 2002, dated August 13, 2004.


                                       13


                                   SIGNATURES


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


Date:  August 13, 2004              Lucille Farms, Inc.
                                    (Registrant)



                                    By:  /s/ Jay Rosengarten
                                    --------------------
                                    Jay Rosengarten,
                                    Chief Executive Officer



                                    By:  /s/ Albert Moussab
                                    --------------------
                                    Albert Moussab,
                                    Chief Financial Officer
                                    (chief financial and accounting officer)


                                       14



EXHIBIT INDEX

Exhibit
Number     Description of Exhibit
------     ------------------------------------------------------------------


99.1*      Certification of Periodic Report pursuant to Section 302 of the
           Sarbanes-Oxley Act of 2002, dated August 13, 2004.

99.2*      Certification of Periodic Report pursuant to Section 302 of the
           Sarbanes-Oxley Act of 2002, August 13, 2004.

99.3*      Certification of Periodic Report pursuant to Section 906 of the
           Sarbanes-Oxley Act of 2002, dated August 13, 2004.

99.4*      Certification of Periodic Report pursuant to Section 906 of the
           Sarbanes-Oxley Act of 2002, dated August 13, 2004.

*  Filed herewith



                                       15