----

| x | Quarterly      Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of      1934 for the Quarterly Period Ended September 30,  2008 |
|---|------------------------------------------------------------------------------------------------------------------------------------------------------|

| o | Transition      Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of      1934 for      the transition period from ___________ to    ___________ |
|---|----------------------------------------------------------------------------------------------------------------------------------------------------------------------|

|   | Mississippi                                                             |   | 64-0665423                                   |   |
|--------|-------------------------------------------------------------------------|--------|----------------------------------------------|--------|
|   | (State      or Other Jurisdiction ofIncorporation      or Organization) |   | (I.R.S.      Employer Identification Number) |   |

|   | 500 Main Street,      Natchez,Mississippi  39120 |
|--------|------------------------------------------------------------|

|   | (Address      of Principal Executive Offices) (ZipCode) |
|--------|---------------------------------------------------------|

|   | 601-445-5576 |
|--------|--------------|

|   | (Registrant’s      Telephone Number, Including AreaCode) |
|--------|----------------------------------------------------------------|

| Large      accelerated filer o                                                 | Accelerated      filer o         |
|--------------------------------------------------------------------------------|----------------------------------|
| Non-accelerated      filer o(Do      not check if a smaller reporting company) | Smaller      reporting company x |

----

Tab;e of Contents

B

| PART I.         | FINANCIAL INFORMATION                                                                                                               |
|-----------------|-------------------------------------------------------------------------------------------------------------------------------------|
|            |                                                                                                                                |
|            |                                                                                                                                |
|            | Item 1.     Financial      Statements                                                                           |
|            |                                                                                                                                |
|            | Consolidated Balance Sheets                                                                                                         |
|            | Consolidated Statements of Income                                                                                                   |
|            | Consolidated Statements of Changes in Stockholders'      Equity                                                                     |
|            | Consolidated Statements of Cash Flows                                                                                               |
|            | Notes to the Consolidated Financial      Statements                                                                                 |
|            |                                                                                                                                |
|            | Item 2.     Management’s Discussion and      Analysis of Financial Condition and Results of    Operations |
|            |                                                                                                                                |
|            | Item 3.     Quantitative and Qualitative      Disclosures About Market Risk                                     |
|            |                                                                                                                                |
|            | Item 4T.   Controls and      Procedures                                                                                   |
|            |                                                                                                                                |
|            |                                                                                                                                |
| PART II.        | OTHER INFORMATION                                                                                                                   |
|            |                                                                                                                                |
|            | Item 2.     Unregistered Sales of      Equity Securities and Use of Proceeds                                    |
|            |                                                                                                                                |
|            | Item 5.     Other      Information                                                                         |
|            |                                                                                                                                |
|            | Item      6.     Exhibits                                                                                  |
|            |                                                                                                                                |
|            |                                                                                                                                |
| SIGNATURES      |
|            |                                                                                                                                |
|            |                                                                                                                                |
| CERTIFICATIONS: |

Certification of Chief Executive Officer as required pursuantto section 302 of the Sarbanes Oxley Act of 2002

Certification of Chief Financial Officer as required pursuantto section 302 of the Sarbanes Oxley Act of 2002

Certification of Chief Executive Officer as required pursuantto section 906 of the Sarbanes Oxley Act of 2002

Certification of Chief Financial Officer as required pursuantto section 906 of the Sarbanes Oxley Act of 2002

----

Tab;e of Contents

P

----

Tab;e of Contents

BRITTON & KOONTZ CAPITAL CORPORATION ANDSUBSIDIARIES

|                                                                               |   | September      30, |        |   | December      31, |   |
|------------------------------------------------------------------------------------|--------|--------------------|-------------|--------|-------------------|--------|
|  ASSETS:                                                                      |   | 2008               |        |   | 2007              |   |
|  Cash      and due from banks:                                                |   |               |        |   |              |   |
|  Non-interest      bearing                                                    |   | $                  | 6,950,596   |   |              | $      | 6,102,837 |   |
|  Interest      bearing                                                        |   |               | 201,458     |   |              |   | 2,629,470 |   |
|         Total      cash and due from banks |   |               | 7,152,054   |   |              |   | 8,732,307 |   |
|                                                                               |   |               |        |   |              |   |   |   |
|  Federal      funds sold                                                      |   |               | 37,714      |   |              |   | 245,192 |   |
|  Investment      Securities:                                                  |   |               |        |   |              |   |   |   |
|  Trading      (amortized cost, in 2008 and 2007,                              |   |               |        |   |              |   |   |   |
|      of      $0 and $19,144,678, respectively)            |   |               | -           |   |              |   | 19,199,207 |   |
|  Available-for-sale      (amortized cost, in 2008 and 2007,                   |   |               |        |   |              |   |   |   |
|      of      $90,726,633 and $63,612,681, respectively)   |   |               | 90,644,831  |   |              |   | 63,983,146 |   |
|  Held-to-maturity      (market value, in 2008 and 2007,                       |   |               |        |   |              |   |   |   |
|      of      $53,368,103 and $40,639,894, respectively)   |   |               | 54,101,291  |   |              |   | 39,988,305 |   |
|  Equity      securities                                                       |   |               | 3,359,738   |   |              |   | 2,521,000 |   |
|  Loans,      less allowance for loan losses of $2,292,273                     |   |               |        |   |              |   |   |   |
|      in      2008 and $2,430,936 in 2007                  |   |               | 219,201,732 |   |              |   | 220,921,727 |   |
|  Bank      premises and equipment, net                                        |   |               | 6,975,101   |   |              |   | 7,357,785 |   |
|  Other      real estate, net of reserves of $163,380                          |   |               | 1,389,812   |   |              |   | 746,796 |   |
|  Accrued      interest receivable                                             |   |               | 2,207,684   |   |              |   | 2,294,235 |   |
|  Cash      surrender value of life insurance                                  |   |               | 1,046,229   |   |              |   | 1,013,683 |   |
|  Core      Deposits, net                                                      |   |               | 584,946     |   |              |   | 665,658 |   |
|  Other      assets                                                            |   |               | 814,445     |   |              |   | 676,231 |   |
|                                                                               |   |               |        |   |              |   |   |   |
|  TOTAL      ASSETS                                                            |   | $                  | 387,515,577 |   |              | $      | 368,345,272 |   |
|                                                                               |   |               |        |   |              |   |   |   |
| LIABILITIES      AND STOCKHOLDERS' EQUITY                                          |   |
|                                                                               |   | September      30, |        |   | December      31, |   |
|  LIABILITIES:                                                                 |   | 2008               |        |   | 2007              |   |
|  Deposits                                                                     |   |               |        |   |              |   |   |   |
|  Non-interest      bearing                                                    |   | $                  | 48,712,324  |   |              | $      | 47,305,927 |   |
|  Interest      bearing                                                        |   |               | 188,335,968 |   |              |   | 199,088,223 |   |
|         Total      deposits                |   |               | 237,048,292 |   |              |   | 246,394,150 |   |
|                                                                               |   |               |        |   |              |   |   |   |
|  Federal      Home Loan Bank advances                                         |   |               | 55,027,868  |   |              |   | 29,160,730 |   |
|  Securities      sold under repurchase agreements                             |   |               | 50,393,869  |   |              |   | 48,229,299 |   |
|  Accrued      interest payable                                                |   |               | 1,270,646   |   |              |   | 2,070,075 |   |
|  Advances      from borrowers for taxes and insurance                         |   |               | 271,259     |   |              |   | 359,501 |   |
|  Accrued      taxes and other liabilities                                     |   |               | 1,444,558   |   |              |   | 1,175,652 |   |
|  Junior      subordinated debentures                                          |   |               | 5,155,000   |   |              |   | 5,155,000 |   |
|         Total      liabilities             |   |               | 350,611,492 |   |              |   | 332,544,407 |   |
|                                                                               |   |               |        |   |              |   |   |   |
|  STOCKHOLDERS'      EQUITY:                                                   |   |               |        |   |              |   |   |   |
|  Common      stock - $2.50 par value per share;                               |   |               |        |   |              |   |   |   |
|  12,000,000      shares authorized; 2,132,466 issued and                      |   |               |        |   |              |   |   |   |
|  2,117,966      outstanding, for September 30, 2008, and                      |   |               |        |   |              |   |   |   |
| December      31, 2007                                                             |   |               | 5,331,165   |   |              |   | 5,331,165 |   |
|  Additional      paid-in capital                                              |   |               | 7,315,954   |   |              |   | 7,305,970 |   |
|  Retained      earnings                                                       |   |               | 24,565,631  |   |              |   | 23,071,921 |   |
|  Accumulated      other comprehensive income/(loss)                           |   |               | (51,290     | )      |              |   | 349,184 |   |
|                                                                               |   |               | 37,161,460  |   |              |   | 36,058,240 |   |
|  Cost      of 14,500 shares of common stock held by the company               |   |               | (257,375    | )      |              |   | (257,375 | ) |
|         Total      stockholders' equity    |   |               | 36,904,085  |   |              |   | 35,800,865 |   |
|                                                                               |   |               |        |   |              |   |   |   |
|  TOTAL      LIABILITIES AND STOCKHOLDERS' EQUITY                              |   | $                  | 387,515,577 |   |              | $      | 368,345,272 |   |

----

Tab;e of Contents

B

|                                                               |   | Three      Months Ended |       |   | Nine      Months Ended |    |
|--------------------------------------------------------------------|--------|-------------------------|------------|--------|------------------------|---------|
|                                                               |   | September      30,      |       |   | September      30,     |    |
|                                                               |   | 2008                    |       |   | 2007                   |    |   | 2008 |   |   | 2007 |   |
|  INTEREST INCOME:                                             |   |                    |       |   |                   |    |   |   |   |   |   |   |
|  Interest      and fees on loans                              |   | $                       | 3,811,902  |   |                   | $       | 4,927,873 |   |   | $ | 12,077,937 |   |   | $ | 14,604,205 |   |
|  Interest      on investment securities:                      |   |                    |       |   |                   |    |   |   |   |   |   |   |   |   |   |   |
|      Taxable      interest income         |   |                    | 1,428,241  |   |                   |    | 983,216 |   |   |   | 3,822,149 |   |   |   | 2,765,617 |   |
|      Exempt      from federal taxes       |   |                    | 416,120    |   |                   |    | 408,169 |   |   |   | 1,245,032 |   |   |   | 1,236,172 |   |
|  Interest      on federal funds sold                          |   |                    | 1,474      |   |                   |    | 4,144 |   |   |   | 4,569 |   |   |   | 10,225 |   |
|  Total      interest income                                   |   |                    | 5,657,737  |   |                   |    | 6,323,402 |   |   |   | 17,149,687 |   |   |   | 18,616,219 |   |
|                                                               |   |                    |       |   |                   |    |   |   |   |   |   |   |   |   |   |   |
|  INTEREST      EXPENSE:                                       |   |                    |       |   |                   |    |   |   |   |   |   |   |   |   |   |   |
|  Interest      on deposits                                    |   |                    | 1,212,286  |   |                   |    | 1,976,714 |   |   |   | 4,214,165 |   |   |   | 5,845,880 |   |
|  Interest      on Federal Home Loan Bank advances             |   |                    | 286,571    |   |                   |    | 505,670 |   |   |   | 782,271 |   |   |   | 1,825,196 |   |
|  Interest      on trust preferred securities                  |   |                    | 76,625     |   |                   |    | 108,624 |   |   |   | 245,498 |   |   |   | 322,410 |   |
|  Interest      on securities sold under repurchase agreements |   |                    | 542,806    |   |                   |    | 269,840 |   |   |   | 1,626,631 |   |   |   | 468,815 |   |
|  Total      interest expense                                  |   |                    | 2,118,288  |   |                   |    | 2,860,848 |   |   |   | 6,868,565 |   |   |   | 8,462,301 |   |
|                                                               |   |                    |       |   |                   |    |   |   |   |   |   |   |   |   |   |   |
|  NET      INTEREST INCOME                                     |   |                    | 3,539,449  |   |                   |    | 3,462,554 |   |   |   | 10,281,122 |   |   |   | 10,153,918 |   |
|                                                               |   |                    |       |   |                   |    |   |   |   |   |   |   |   |   |   |   |
|  Provision      for loan losses                               |   |                    | 120,000    |   |                   |    | 120,000 |   |   |   | 360,000 |   |   |   | 320,000 |   |
|                                                               |   |                    |       |   |                   |    |   |   |   |   |   |   |   |   |   |   |
|  NET      INTEREST INCOME AFTER PROVISION                     |   |                    |       |   |                   |    |   |   |   |   |   |   |   |   |   |   |
|  FOR      LOAN LOSSES                                         |   |                    | 3,419,449  |   |                   |    | 3,342,554 |   |   |   | 9,921,122 |   |   |   | 9,833,918 |   |
|                                                               |   |                    |       |   |                   |    |   |   |   |   |   |   |   |   |   |   |
|  OTHER      INCOME:                                           |   |                    |       |   |                   |    |   |   |   |   |   |   |   |   |   |   |
|  Service      charges on deposit accounts                     |   |                    | 489,450    |   |                   |    | 409,424 |   |   |   | 1,326,362 |   |   |   | 1,197,900 |   |
|  Income      from fiduciary activities                        |   |                    | 999        |   |                   |    | 999 |   |   |   | 2,997 |   |   |   | 2,997 |   |
|  Income      from networking arrangements                     |   |                    | 59,351     |   |                   |    | 68,894 |   |   |   | 126,558 |   |   |   | 194,865 |   |
|  Gain/(loss)      on sale of mortgage loans                   |   |                    | 55,037     |   |                   |    | 91,889 |   |   |   | 176,114 |   |   |   | 216,521 |   |
|  Gain/(loss)      on sale of securities                       |   |                    | -          |   |                   |    | - |   |   |   | 148,116 |   |   |   | (558,770 | ) |
|  Net      gain on trading securities                          |   |                    | -          |   |                   |    | 204,754 |   |   |   | - |   |   |   | (155,412 | ) |
|  Other                                                        |   |                    | 114,094    |   |                   |    | 103,821 |   |   |   | 375,954 |   |   |   | 366,130 |   |
|  Total      other income                                      |   |                    | 718,931    |   |                   |    | 879,781 |   |   |   | 2,156,101 |   |   |   | 1,264,231 |   |
|                                                               |   |                    |       |   |                   |    |   |   |   |   |   |   |   |   |   |   |
|                                                               |   |                    |       |   |                   |    |   |   |   |   |   |   |   |   |   |   |
|  OTHER      EXPENSES:                                         |   |                    |       |   |                   |    |   |   |   |   |   |   |   |   |   |   |
|  Salaries                                                     |   |                    | 1,347,170  |   |                   |    | 1,327,749 |   |   |   | 4,137,534 |   |   |   | 3,847,802 |   |
|  Employee      benefits                                       |   |                    | 177,865    |   |                   |    | 189,403 |   |   |   | 547,327 |   |   |   | 567,805 |   |
|  Director      fees                                           |   |                    | 41,400     |   |                   |    | 52,500 |   |   |   | 125,000 |   |   |   | 158,425 |   |
|  Net      occupancy expense                                   |   |                    | 251,436    |   |                   |    | 241,814 |   |   |   | 718,499 |   |   |   | 724,242 |   |
|  Equipment      expenses                                      |   |                    | 269,932    |   |                   |    | 287,544 |   |   |   | 835,170 |   |   |   | 851,620 |   |
|  FDIC      assessment                                         |   |                    | 10,602     |   |                   |    | 7,733 |   |   |   | 25,093 |   |   |   | 23,247 |   |
|  Advertising                                                  |   |                    | 54,178     |   |                   |    | 41,594 |   |   |   | 154,494 |   |   |   | 121,770 |   |
|  Stationery      and supplies                                 |   |                    | 39,764     |   |                   |    | 61,795 |   |   |   | 127,487 |   |   |   | 144,273 |   |
|  Audit      expense                                           |   |                    | 58,102     |   |                   |    | 57,292 |   |   |   | 172,025 |   |   |   | 183,551 |   |
|  Other      real estate expense (includes gn/ls on sale)      |   |                    | 53,669     |   |                   |    | 118,113 |   |   |   | 113,154 |   |   |   | 328,084 |   |
|  Amortization      of deposit premium                         |   |                    | 26,904     |   |                   |    | 26,904 |   |   |   | 80,712 |   |   |   | 80,712 |   |
|  Other                                                        |   |                    | 460,763    |   |                   |    | 450,047 |   |   |   | 1,423,447 |   |   |   | 1,497,184 |   |
|  Total      other expenses                                    |   |                    | 2,791,785  |   |                   |    | 2,862,488 |   |   |   | 8,459,942 |   |   |   | 8,528,715 |   |
|                                                               |   |                    |       |   |                   |    |   |   |   |   |   |   |   |   |   |   |
|  INCOME      BEFORE INCOME TAX EXPENSE                        |   |                    | 1,346,595  |   |                   |    | 1,359,847 |   |   |   | 3,617,281 |   |   |   | 2,569,434 |   |
|                                                               |   |                    |       |   |                   |    |   |   |   |   |   |   |   |   |   |   |
|  Income      tax expense                                      |   |                    | 403,515    |   |                   |    | 358,773 |   |   |   | 979,869 |   |   |   | 527,932 |   |
|                                                               |   |                    |       |   |                   |    |   |   |   |   |   |   |   |   |   |   |
|  NET      INCOME                                              |   | $                       | 943,080    |   |                   | $       | 1,001,074 |   |   | $ | 2,637,412 |   |   | $ | 2,041,502 |   |
|                                                               |   |                    |       |   |                   |    |   |   |   |   |   |   |   |   |   |   |
|  EARNINGS      PER SHARE DATA:                                |   |                    |       |   |                   |    |   |   |   |   |   |   |   |   |   |   |
|                                                               |   |                    |       |   |                   |    |   |   |   |   |   |   |   |   |   |   |
|  Basic      earnings per share                                |   | $                       | 0.45       |   |                   | $       | 0.47 |   |   | $ | 1.25 |   |   | $ | 0.96 |   |
|  Basic      weighted shares outstanding                       |   |                    | 2,117,966  |   |                   |    | 2,117,966 |   |   |   | 2,117,966 |   |   |   | 2,117,966 |   |
|                                                               |   |                    |       |   |                   |    |   |   |   |   |   |   |   |   |   |   |
|  Diluted      earnings per share                              |   | $                       | 0.45       |   |                   | $       | 0.47 |   |   | $ | 1.25 |   |   | $ | 0.96 |   |
|  Diluted      weighted shares outstanding                     |   |                    | 2,117,966  |   |                   |    | 2,119,093 |   |   |   | 2,117,966 |   |   |   | 2,119,824 |   |
|                                                               |   |                    |       |   |                   |    |   |   |   |   |   |   |   |   |   |   |
|      Cash      dividends per share             |   | $                  | 0.18  |   |                   | $  | 0.18  |   |   | $  | 0.54  |   |   | $  | 0.54  |   |

----

Tab;e of Contents

B

|                                                                                       |   |              |      |   |       |   |      |    |   |   |      |   |   | Accumulated   |       |   |     |   |     |          |   |
|--------------------------------------------------------------------------------------------|--------|-------------------|-----------|--------|------------|--------|-----------|---------|--------|--------|-----------|--------|--------|---------------|------------|--------|----------|--------|----------|---------------|--------|
|                                                                                       |   | Common      Stock |      |   | Additional |   |      |    |   |   | Other     |   |   |          |       |   | Total    |   |
|                                                                                       |   |              |      |   |       |   |      | Paid-in |   |   | Retained  |   |   | Comprehensive |       |   | Treasury |   |     | Stockholders' |   |
|                                                                                       |   | Shares            |      |   | Amount     |   |      | Capital |   |   | Earnings  |   |   | Income        |       |   | Stock    |   |     | Equity        |   |
|                                                                                       |   |              |      |   |       |   |      |    |   |   |      |   |   |          |       |   |     |   |     |          |   |
|  Balance      at December 31, 2006                                                    |   |              | 2,117,966 |   |       | $      | 5,331,165 |    |   | $      | 7,295,235 |   |   | $             | 22,003,063 |   |     | $      | (775,200 | )             |   | $ | (257,375 | ) |   | $ | 33,596,888 |   |
|  Adjustment      to opening balance, net of tax, for the                              |   |              |      |   |       |   |      |    |   |   |      |   |   |          |       |   |     |   |     |          |   |   |   |   |   |   |   |   |
|  adoption      of SFAS No. 159                                                        |   |              |      |   |       |   |      |    |   |   |      |   |   |          | (411,989   | )      |     |   |     |          |   |   |   |   |   |   | (411,989 | ) |
|  Adjusted      opening balance, January 1, 2007                                       |   |              |      |   |       |   |      |    |   |   |      |   |   | $             | 21,591,074 |   |     |   |     |          |   |   |   |   |   | $ | 33,184,899 |   |
|  Comprehensive      Income:                                                           |   |              |      |   |       |   |      |    |   |   |      |   |   |          |       |   |     |   |     |          |   |   |   |   |   |   |   |   |
|      Net      income                                              |   |              |      |   |       |   |      |    |   |   |      |   |   |          | 2,041,502  |   |     |   |     |          |   |   |   |   |   |   | 2,041,502 |   |
|                                                                                       |   |              |      |   |       |   |      |    |   |   |      |   |   |          |       |   |     |   |     |          |   |   |   |   |   |   |   |   |
|      Other      comprehensive                                     |   |              |      |   |       |   |      |    |   |   |      |   |   |          |       |   |     |   |     |          |   |   |   |   |   |   |   |   |
|         income      (net of tax):                  |   |              |      |   |       |   |      |    |   |   |      |   |   |          |       |   |     |   |     |          |   |   |   |   |   |   |   |   |
|      Net      change in unrealized gain/(loss)                    |   |              |      |   |       |   |      |    |   |   |      |   |   |          |       |   |     |   |     |          |   |   |   |   |   |   |   |   |
|         on      securities available for sale, net |   |              |      |   |       |   |      |    |   |   |      |   |   |          |       |   |     |   |     |          |   |   |   |   |   |   |   |   |
|         of      taxes for $208,104                 |   |              |      |   |       |   |      |    |   |   |      |   |   |          |       |   |     |   | 349,817  |          |   |   |   |   |   |   | 349,817 |   |
|  Other      Comprehensive gains/(loss) from                                           |   |              |      |   |       |   |      |    |   |   |      |   |   |          |       |   |     |   |     |          |   |   |   |   |   |   |   |   |
|         derivatives,      net of reclassification  |   |              |      |   |       |   |      |    |   |   |      |   |   |          |       |   |     |   |     |          |   |   |   |   |   |   |   |   |
|         adjustment      of $43,163                 |   |              |      |   |       |   |      |    |   |   |      |   |   |          |       |   |     |   | 72,556   |          |   |   |   |   |   |   | 72,556 |   |
|  Total      Comprehensive income                                                      |   |              |      |   |       |   |      |    |   |   |      |   |   |          |       |   |     |   |     |          |   |   |   |   |   |   | 2,463,875 |   |
|  Cash      Dividend paid $0.54 per share                                              |   |              |      |   |       |   |      |    |   |   |      |   |   |          | (1,143,702 | )      |     |   |     |          |   |   |   |   |   |   | (1,143,702 | ) |
|  Fair      Value unexercised stock options                                            |   |              |      |   |       |   |      |    |   |   | 8,052     |   |   |          |       |   |     |   |     |          |   |   |   |   |   |   | 8,052 |   |
|  Balance      at September 30, 2007                                                   |   |              | 2,117,966 |   |       | $      | 5,331,165 |    |   | $      | 7,303,287 |   |   | $             | 22,488,874 |   |     | $      | (352,827 | )             |   | $ | (257,375 | ) |   | $ | 34,513,124 |   |
|                                                                                       |   |              |      |   |       |   |      |    |   |   |      |   |   |          |       |   |     |   |     |          |   |   |   |   |   |   |   |   |
|                                                                                       |   |              |      |   |       |   |      |    |   |   |      |   |   |          |       |   |     |   |     |          |   |   |   |   |   |   |   |   |
|  Balance      at December 31, 2007                                                    |   |              | 2,117,966 |   |       | $      | 5,331,165 |    |   | $      | 7,305,970 |   |   | $             | 23,071,921 |   |     | $      | 349,184  |          |   | $ | (257,375 | ) |   | $ | 35,800,865 |   |
|                                                                                       |   |              |      |   |       |   |      |    |   |   |      |   |   |          |       |   |     |   |     |          |   |   |   |   |   |   |   |   |
|  Comprehensive      Income:                                                           |   |              |      |   |       |   |      |    |   |   |      |   |   |          |       |   |     |   |     |          |   |   |   |   |   |   |   |   |
|      Net      income                                              |   |              |      |   |       |   |      |    |   |   |      |   |   |          | 2,637,412  |   |     |   |     |          |   |   |   |   |   |   | 2,637,412 |   |
|                                                                                       |   |              |      |   |       |   |      |    |   |   |      |   |   |          |       |   |     |   |     |          |   |   |   |   |   |   |   |   |
|      Other      comprehensive                                     |   |              |      |   |       |   |      |    |   |   |      |   |   |          |       |   |     |   |     |          |   |   |   |   |   |   |   |   |
|         income      (net of tax):                  |   |              |      |   |       |   |      |    |   |   |      |   |   |          |       |   |     |   |     |          |   |   |   |   |   |   |   |   |
|      Net      change in unrealized gain/(loss)                    |   |              |      |   |       |   |      |    |   |   |      |   |   |          |       |   |     |   |     |          |   |   |   |   |   |   |   |   |
|         on      securities available for sale, net |   |              |      |   |       |   |      |    |   |   |      |   |   |          |       |   |     |   |     |          |   |   |   |   |   |   |   |   |
|         of      taxes of $(168,695)                |   |              |      |   |       |   |      |    |   |   |      |   |   |          |       |   |     |   | (283,571 | )             |   |   |   |   |   |   | (283,571 | ) |
|  Other      Comprehensive gains/(loss) from                                           |   |              |      |   |       |   |      |    |   |   |      |   |   |          |       |   |     |   |     |          |   |   |   |   |   |   |   |   |
|         derivatives,      net of reclassification  |   |              |      |   |       |   |      |    |   |   |      |   |   |          |       |   |     |   |     |          |   |   |   |   |   |   |   |   |
|         adjustment      of $(69,545)               |   |              |      |   |       |   |      |    |   |   |      |   |   |          |       |   |     |   | (116,903 | )             |   |   |   |   |   |   | (116,903 | ) |
|  Total      Comprehensive income                                                      |   |              |      |   |       |   |      |    |   |   |      |   |   |          |       |   |     |   |     |          |   |   |   |   |   |   | 2,236,938 |   |
|  Cash      Dividend paid $0.54 per share                                              |   |              |      |   |       |   |      |    |   |   |      |   |   |          | (1,143,702 | )      |     |   |     |          |   |   |   |   |   |   | (1,143,702 | ) |
|  Fair      Value unexercised stock options                                            |   |              |      |   |       |   |      |    |   |   | 9,984     |   |   |          |       |   |     |   |     |          |   |   |   |   |   |   | 9,984 |   |
|  Balance      at September 30, 2008                                                   |   |              | 2,117,966 |   |       | $      | 5,331,165 |    |   | $      | 7,315,954 |   |   | $             | 24,565,631 |   |     | $      | (51,290  | )             |   | $ | (257,375 | ) |   | $ | 36,904,085 |   |

----

Tab;e of Contents

B

|                                                                    |   | 2008   |        |   | 2007   |   |
|-------------------------------------------------------------------------|--------|--------|-------------|--------|--------|--------|
|  CASH FLOWS FROM OPERATING      ACTIVITIES                         |   |   |        |   |   |   |
|  Net      income                                                   |   | $      | 2,637,412   |   |   | $      | 2,041,502 |   |
|  Adjustments      to reconcile net income to net cash              |   |   |        |   |   |   |   |   |
|  provided      by (used in) operating activities:                  |   |   |        |   |   |   |   |   |
|  Deferred      income taxes                                        |   |   | (151,264    | )      |   |   | (298,255 | ) |
|  Provision      for loan losses                                    |   |   | 360,000     |   |   |   | 320,000 |   |
|  Provision      for losses on foreclosed real estate               |   |   | 105,030     |   |   |   | 23,340 |   |
|  Provision      for depreciation                                   |   |   | 560,085     |   |   |   | 592,380 |   |
|  Stock      dividends received                                     |   |   | (49,200     | )      |   |   | (131,900 | ) |
|  (Gain)/loss      on sale of other real estate                     |   |   | (32,694     | )      |   |   | 26,270 |   |
|  (Gain)/loss      on sale of other repossessed assets              |   |   | -           |   |   |   | (1,000 | ) |
|  (Gain)/loss      on sale of mortgage loans                        |   |   | (176,114    | )      |   |   | (216,521 | ) |
|  (Gain)/loss      on sale of investment securities                 |   |   | (148,116    | )      |   |   | 558,770 |   |
|  (Gain)/loss      on sale of trading securities                    |   |   | -           |   |   |   | 155,412 |   |
|  (Gain)/Loss      on other securities                              |   |   | 1,262  |   |   |   | -  |   |
|  Net      amortization (accretion) of securities                   |   |   | (66,552     | )      |   |   | (11,420 | ) |
|  Amortization      of deposit premium                              |   |   | 80,712      |   |   |   | 80,712 |   |
|  Writedown      of other real estate                               |   |   | -           |   |   |   | 297,959 |   |
|  Writedown      of other repossessed assets                        |   |   | -           |   |   |   | 15,000 |   |
|  Purchase      of trading securities                               |   |   | -           |   |   |   | (21,171,178 | ) |
|  Proceeds      from sales, maturities and paydowns                 |   |   |        |   |   |   |   |   |
|  of      trading securities                                        |   |   | 19,349,806  |   |   |   | 1,079,229 |   |
|  Net      change in:                                               |   |   |        |   |   |   |   |   |
|  Loans      held for sale                                          |   |   | -           |   |   |   | 54,810 |   |
|  Accrued      interest receivable                                  |   |   | 86,551      |   |   |   | 47,126 |   |
|  Cash      surrender value                                         |   |   | (32,546     | )      |   |   | (31,387 | ) |
|  Other      assets                                                 |   |   | 251,645     |   |   |   | 18,542 |   |
|  Accrued      interest payable                                     |   |   | (799,428    | )      |   |   | 499,244 |   |
|  Accrued      taxes and other liabilities                          |   |   | 112,103     |   |   |   | (49,823 | ) |
|                                                                    |   |   |        |   |   |   |   |   |
|  Net      cash provided by (used in) operating activities          |   |   | 22,088,692  |   |   |   | (16,101,188 | ) |
|                                                                    |   |   |        |   |   |   |   |   |
|  CASH FLOWS FROM      INVESTING ACTIVITIES                         |   |   |        |   |   |   |   |   |
|  (Increase)/decrease      in federal funds sold                    |   |   | 207,478     |   |   |   | 166,210 |   |
|  Proceeds      from sales, maturities and paydowns of securities:  |   |   |        |   |   |   |   |   |
|  Available-for-sale                                                |   |   | 8,148,272   |   |   |   | 58,187,260 |   |
|  Held-to-maturity                                                  |   |   | 3,074,478   |   |   |   | 5,698,207 |   |
|  Redemption      of FHLB stock                                     |   |   | 945,400     |   |   |   | 841,800 |   |
|  Purchase      of FHLB stock                                       |   |   | (1,736,200  | )      |   |   | - |   |
|  Purchase      of securities:                                      |   |   |        |   |   |   | - |   |
|  Available-for-sale                                                |   |   | (35,168,412 | )      |   |   | (36,954,202 | ) |
|  Held-to-maturity                                                  |   |   | (17,217,207 | )      |   |   | (5,308,539 | ) |
|  (Increase)/decrease      in loans                                 |   |   | 278,949     |   |   |   | 8,298,668 |   |
|  Proceeds      from sale and transfers of other real estate        |   |   | 511,808     |   |   |   | 362,850 |   |
|  Proceeds      from sale and transfers of other repossessed assets |   |   | -           |   |   |   | 5,000 |   |
|  Proceeds      from sale of premises and equipment                 |   |   | -           |   |   |   | 491 |   |
|  Purchase      of premises and equipment                           |   |   | (177,401    | )      |   |   | (382,495 | ) |
|                                                                    |   |   |        |   |   |   |   |   |
|  Net      cash provided by (used in) investing activities          |   |   | (41,132,835 | )      |   |   | 30,915,250 |   |
|                                                                    |   |   |        |   |   |   |   |   |

----

Tab;e of Contents

|                                                                    |   | 2008                                         |       |   | 2007   |    |
|-------------------------------------------------------------------------|--------|----------------------------------------------|------------|--------|--------|---------|
|  CASH FLOWS FROM      FINANCING ACTIVITIES                         |   |                                         |       |   |   |    |
|  Increase      /(decrease) in customer deposits                    |   |                                         | (4,563,107 | )      |   |    | (5,283,524 | ) |
|  Increase      /(decrease) in brokered deposits                    |   |                                         | (4,782,751 | )      |   |    | 6,776,968 |   |
|  Increase      /(decrease) in securities sold under                |   |                                         |       |   |   |    |   |   |
|  repurchase      agreements                                        |   |                                         | 2,164,570  |   |   |    | 20,115,216 |   |
|  Increase      /(decrease) in FHLB advances                        |   |                                         | 25,867,137 |   |   |    | (28,170,529 | ) |
|  Increase      /(decrease) in advances from borrowers              |   |                                         |       |   |   |    |   |   |
|  for      taxes and insurance                                      |   |                                         | (88,242    | )      |   |    | (104,331 | ) |
|  Cash      dividends paid                                          |   |                                         | (1,143,701 | )      |   |    | (1,143,702 | ) |
|  Common      stock issued                                          |   |                                         |       |   |   |    |   |   |
|  Fair      value of unexercised stock options                      |   |                                         | 9,984      |   |   |    | 8,052 |   |
|                                                                    |   |                                         |       |   |   |    |   |   |
|  Net      cash provided by (used in) financing activities          |   |                                         | 17,463,890 |   |   |    | (7,801,850 | ) |
|                                                                    |   |                                         |       |   |   |    |   |   |
|  NET      INCREASE/(DECREASE) IN CASH AND DUE FROM BANKS           |   |                                         | (1,580,253 | )      |   |    | 7,012,212 |   |
|                                                                    |   |                                         |       |   |   |    |   |   |
|  CASH      AND DUE FROM BANKS AT BEGINNING OF PERIOD               |   |                                         | 8,732,307  |   |   |    | 6,572,163 |   |
|                                                                    |   |                                         |       |   |   |    |   |   |
|  CASH      AND DUE FROM BANKS AT END OF PERIOD                     |   | $                                            | 7,152,054  |   |   | $       | 13,584,375 |   |
|                                                                    |   |                                         |       |   |   |    |   |   |
|                                                                    |   |                                         |       |   |   |    |   |   |
|                                                                    |   |                                         |       |   |   |    |   |   |
|                                                                    |   |                                         |       |   |   |    |   |   |
|  SUPPLEMENTAL      DISCLOSURES OF CASH FLOW                        |   |                                         |       |   |   |    |   |   |
|  INFORMATION:                                                      |   |                                         |       |   |   |    |   |   |
|                                                                    |   |                                         |       |   |   |    |   |   |
|  Cash      paid during the period for interest                     |   | $                                            | 7,667,994  |   |   | $       | 7,963,057 |   |
|  Cash      paid during the period for income taxes, net of refunds |   | $           698,186 |       |   | $      | 670,312 |   |
|                                                                    |   |                                         |       |   |   |    |   |   |
|  SCHEDULE      OF NONCASH INVESTING AND                            |   |                                         |       |   |   |    |   |   |
|  FINANCING      ACTIVITIES:                                        |   |                                         |       |   |   |    |   |   |
|                                                                    |   |                                         |       |   |   |    |   |   |
|   Transfers      from loans foreclosed to other real estate   |   | $                                            | 1,227,160  |   |   | $       | 304,918 |   |
|                                                                    |   |                                         |       |   |   |    |   |   |
|  Change      in unrealized gains (losses)                          |   |                                         |       |   |   |    |   |   |
|   on      securities available for sale                       |   | $                                            | (452,266   | )      |   | $       | 557,921 |   |
|                                                                    |   |                                         |       |   |   |    |   |   |
|  Change      in the deferred tax effect in unrealized              |   |                                         |       |   |   |    |   |   |
|   gains      (losses) on securities available for sale        |   | $                                            | (168,695   | )      |   | $       | 208,104 |   |
|                                                                    |   |                                         |       |   |   |    |   |   |
|  Change      in unrealized gains (losses) on derivative            |   | $                                            | (186,448   | )      |   | $       | 115,719 |   |
|                                                                    |   |                                         |       |   |   |    |   |   |
|  Change      in the deferred tax effect in                         |   |                                         |       |   |   |    |   |   |
|  unrealized      gains (losses) on derivative                      |   | $                                            | (69,545    | )      |   | $       | 43,163 |   |

----

Tab;e of Contents

B

----

Tab;e of Contents

|                                             |   | For      the three months endedSeptember      30, |      |
|--------------------------------------------------|--------|---------------------------------------------------|-----------|
|                                             |   | 2008                                              |      |   | 2007 |   |
| Basic      weighted average shares outstanding   |   |                                              | 2,117,966 |   |   |   | 2,117,966 |   |
| Dilutive      effect of granted options          |   |                                              | 0         |   |   |   | 1,127 |   |
|                                             |   |                                              |      |   |   |   |   |   |
| Diluted      weighted average shares outstanding |   |                                              | 2,117,966 |   |   |   | 2,119,093 |   |
| Net      income                                  |   | $                                                 | 943,080   |   |   | $ | 1001,074 |   |
| Net      income per share-basic                  |   | $                                                 | 0.45      |   |   | $ | 0.47 |   |
| Net      income per share-diluted                |   | $                                                 | 0.45      |   |   | $ | 0.47 |   |
|                                             |   |                                              |      |   |   |   |   |   |

|                                             |   |  For      the nine months endedSeptember      30, |      |
|--------------------------------------------------|--------|--------------------------------------------------------|-----------|
|                                             |   | 2008                                                   |      |   | 2007 |   |
| Basic      weighted average shares outstanding   |   |                                                   | 2,117,966 |   |   |   | 2,117,966 |   |
| Dilutive      effect of granted options          |   |                                                   | 0         |   |   |   | 1,858 |   |
|                                             |   |                                                   |      |   |   |   |   |   |
| Diluted      weighted average shares outstanding |   |                                                   | 2,117,966 |   |   |   | 2,119,824 |   |
| Net      income                                  |   | $                                                      | 2,637,412 |   |   | $ | 2,041,502 |   |
| Net      income per share-basic                  |   | $                                                      | 1.25      |   |   | $ | 0.96 |   |
| Net      income per share-diluted                |   | $                                                      | 1.25      |   |   | $ | 0.96 |   |

----

Tab;e of Contents

Item

----

Tab;e of Contents

|                                                                                |   | 09/30/08 |        |   | 12/31/07 |   |
|-------------------------------------------------------------------------------------|--------|----------|-------------|--------|----------|--------|
| Mortgage-Backed      Securities                                                     |   | $        | 106,354,026 |   |     | $      | 84,741,030 |   |
| Obligations      of State and                                                       |   |     |        |   |     |   |   |   |
| Political      Subdivisions                                                         |   |     | 38,473,898  |   |     |   | 38,004,634 |   |
|              Total |   | $        | 144,827,924 |   |     | $      | 122,745,664 |   |

|                                          |   | 09/30/08 |        |   | 12/31/07 |   |
|-----------------------------------------------|--------|----------|-------------|--------|----------|--------|
| Commercial,      financial & agricultural |   | $        | 24,859,000  |   |     | $      | 25,884,000 |   |
| Real      estate-construction                 |   |     | 19,513,000  |   |     |   | 19,908,000 |   |
| Real      estate-1-4 family residential       |   |     | 62,890,000  |   |     |   | 68,041,000 |   |
| Real      estate-other                        |   |     | 107,282,000 |   |     |   | 101,709,000 |   |
| Installment                                   |   |     | 6,501,000   |   |     |   | 7,550,000 |   |
| Other                                         |   |     | 449,000     |   |     |   | 261,000 |   |
| Total      loans                              |   | $        | 221,494,000 |   |     | $      | 223,353,000 |   |

----

Tab;e of Contents

|                                                                                                  |   | 09/30/08                    |   |   | 12/31/07 |   |
|-------------------------------------------------------------------------------------------------------|--------|-----------------------------|--------|--------|----------|--------|
|                                                                                                  |   | (dollars      in thousands) |   |
| Non-accrual      loans by type:                                                                       |   |                        |   |   |     |   |
| Real      estate                                                                                      |   | $                           | 1,493  |   |     | $      | 992 |   |
| Installment                                                                                           |   |                        | 79     |   |     |   | 87 |   |
| Commercial      and all other loans                                                                   |   |                        | 0      |   |     |   | 223 |   |
| Total      non-accrual loans                                                                          |   |                        | 1,572  |   |     |   | 1,302 |   |
| Loans      past due 90 days or more                                                                   |   |                        | 603    |   |     |   | 12 |   |
| Total      nonperforming loans                                                                        |   |                        | 2,175  |   |     |   | 1,314 |   |
| Other      real estate owned (net)                                                                    |   |                        | 1,390  |   |     |   | 747 |   |
| Total      nonperforming assets                                                                       |   | $                           | 3,565  |   |     | $      | 2,061 |   |
| Nonperforming      loans as a percent of loans, net of unearned interest and loans held for      sale |   |                        | .98    | %      |     |   | .59 | % |

----

Tab;e of Contents

|                                                                                                          |   | 09/30/08                    |   |   | 09/30/07 |   |
|---------------------------------------------------------------------------------------------------------------|--------|-----------------------------|--------|--------|----------|--------|
|                                                                                                          |   | (dollars      in thousands) |   |
| Balance      at beginning of period                                                                           |   | $                           | 2,431  |   |     | $      | 2,344 |   |
| Charge-offs:                                                                                                  |   |                        |   |   |     |   |   |   |
| Real      Estate                                                                                              |   |                        | (474   | )      |     |   | (121 | ) |
| Commercial                                                                                                    |   |                        | (303   | )      |     |   | (87 | ) |
| Installment      and other                                                                                    |   |                        | (34    | )      |     |   | (42 | ) |
| Recoveries:                                                                                                   |   |                        |   |   |     |   |   |   |
| Real      Estate                                                                                              |   |                        | 19     |   |     |   | 4 |   |
| Commercial                                                                                                    |   |                        | 221    |   |     |   | 40 |   |
| Installment      and other                                                                                    |   |                        | 72     |   |     |   | 32 |   |
| Net      (charge-offs)/recoveries                                                                             |   |                        | (499   | )      |     |   | (174 | ) |
| Provision      charged to operations                                                                          |   |                        | 360    |   |     |   | 320 |   |
| Balance      at end of period                                                                                 |   | $                           | 2,292  |   |     | $      | 2,490 |   |
| Allowance      for loan losses as a percent of loans, net of unearned interest &      loans held for sale |   |                        | 1.03   | %      |     |   | 1.06 | % |
| Net      charge-offs as a percent of average loans                                                            |   |                        | .22    | %      |     |   | .07 | % |

----

Tab;e of Contents

|                               |   | 09/30/08 |        |   | 12/31/07 |   |
|------------------------------------|--------|----------|-------------|--------|----------|--------|
| Non-Interest      Bearing          |   | $        | 48,712,324  |   |     | $      | 47,305,927 |   |
| NOW      Accounts                  |   |     | 26,807,302  |   |     |   | 24,056,081 |   |
| Money      Market Deposit Accounts |   |     | 33,571,219  |   |     |   | 34,449,399 |   |
| Savings      Accounts              |   |     | 17,590,332  |   |     |   | 17,310,284 |   |
| Certificates      of Deposit       |   |     | 110,367,115 |   |     |   | 123,272,459 |   |
| Total      Deposits                |   | $        | 237,048,292 |   |     | $      | 246,394,150 |   |

----

Tab;e of Contents

----

Tab;e of Contents

----

Tab;e of Contents

Item 3

Item 4T

PART II.

Item 2.   

Item 5.    

----

Tab;e of Contents

Item6.

| Exhibit |          | Description of Exhibit                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                             |
|---------|---------------|--------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------|
|    |          |                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                               |
| 3.1     |        * | Restated      Articles of Incorporation of Britton & Koontz Capital Corporation, as      amended, incorporated by reference to Exhibit 3.1 to Registrant’s      Quarterly Report on Form 10-Q filed with the Securities and Exchange      Commission on August 4, 2006.                                                                                                                                                                                                                                                                                                                                                                                  |
|    |          |                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                               |
| 3.2     |        * | By-Laws      of Britton & Koontz Capital Corporation, as amended, incorporated by      reference to Exhibit 3.2 to Registrant’s Current Report on Form 8-K filed      with the Securities and Exchange Commission on October 22, 2008.                                                                                                                                                                                                                                                                                                                                                                                                                   |
|    |          |                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                               |
| 4.1     |        * | Shareholder      Rights Agreement dated June 1, 1996, between Britton & Koontz Capital      Corporation and Britton & Koontz First National Bank, as Rights Agent,      incorporated by reference to Exhibit 4.3 to Registrant’s Registration      Statement on Form S-8, Registration No. 333-20631, filed with the      Securities and Exchange Commission on January 29, 1997, as amended by      Amendment No. 1 to Rights Agreement dated as of August 15, 2006,      incorporated by reference to Exhibit 4.2 to Registrant’s Current Report on      Form 8-K filed with the Securities and Exchange Commission on August 17,      2006. |
|    |          |                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                               |
| 31.1    |          | Certifications      of the Chief Executive Officer, as required pursuant to Section 302 of the      Sarbanes-Oxley Act of 2002                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                     |
|    |          |                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                               |
| 31.2    |          | Certifications      of the Chief Financial Officer, as required pursuant to Section 302 of the      Sarbanes-Oxley Act of 2002                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                     |
|    |          |                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                               |
| 32.1    |          | Certifications      of the Chief Executive Officer, as required pursuant to Section 906 of the      Sarbanes-Oxley Act of 2002                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                     |
|    |          |                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                               |
| 32.2    |          | Certifications      of the Chief Financial Officer, as required pursuant to Section 906 of the      Sarbanes-Oxley Act of 2002                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                     |

|     |        *  As indicated in the column entitled “Exhibits” this exhibit is      incorporated by reference to another filing or  document |
|--------------------|--------------------------------------------------------------------------------------------------------------------------------------------------------------|

----

Tab;e of Contents

SIGNATURES

| Date:  | November      14, 2008 | /s/      W. Page Ogden  |
|--------|------------------------|------------------------------|
|   |                   | W.      Page Ogden           |
|   |                   | Chief      Executive Officer |

| Date:  | November      14, 2008 | /s/      William M Salters   |
|--------|------------------------|------------------------------|
|   |                   | William      M. Salters      |
|   |                   | Chief      Financial Officer |

----

Tab;e of Contents

EXHIBIT

| Exhibit |   | Description of Exhibit                                                                                                         |
|---------|--------|--------------------------------------------------------------------------------------------------------------------------------|
|    |   |                                                                                                                           |
| 31.1    |   | Certifications      of the Chief Executive Officer, as required pursuant to Section 302 of the      Sarbanes-Oxley Act of 2002 |
|    |   |                                                                                                                           |
| 31.2    |   | Certifications      of the Chief Financial Officer, as required pursuant to Section 302 of the      Sarbanes-Oxley Act of 2002 |
|    |   |                                                                                                                           |
| 32.1    |   | Certifications      of the Chief Executive Officer, as required pursuant to Section 906 of the      Sarbanes-Oxley Act of 2002 |
|    |   |                                                                                                                           |
| 32.2    |   | Certifications      of the Chief Financial Officer, as required pursuant to Section 906 of the      Sarbanes-Oxley Act of 2002 |