##### Table of Contents

---

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549



---

FORM 10-Q



---

(Mark One)

|x | Quarterly report under Section 13 or 15(d) of the Securities Exchange Act of 1934
|- | ---------------------------------------------------------------------------------

For the quarterly period ended: March 31, 2007



| ̈ | Transition report under Section 13 or 15(d) of the Exchange Act
|- | ---------------------------------------------------------------

For the transition period from  to

Commission file number: 0-25846



---

CCF HOLDING COMPANY

(Exact name of issuer as Specified in Its Charter)



---



|                                                               |  |                                     
|-------------------------------------------------------------- |  | ------------------------------------
|Georgia                                                        |  | 58-2173616                          
|(State or Other Jurisdiction of Incorporation or Organization) |  | (I.R.S. Employer Identification No.)
|                                                              

101 North Main Street

Jonesboro, Georgia 30236

(Address of Principal Executive Offices)

(770) 478-8881

(Issuers Telephone Number)



---

Check whether the issuer (1) filed all reports required to be filed by Section 13 or 15(d) of the Exchange Act during the past 12 months (or such shorter period that the registrant was required to file such
reports), and (2) has been subject to such filing requirements for the past 90 days:    Yes  x    No ̈

Indicate by check mark whether the registrant is a large accelerated
filer, an accelerated filer, or a non-accelerated filer. See definition of accelerated filer and large accelerated filer (in Rule 12b-2 of the Exchange Act).

Large accelerated filer ̈Accelerated filer ̈Non-accelerated filer  x

State the number of shares outstanding of each of the issuers classes of common equity, as of the latest practicable date: At May 11, 2007,
3,653,157 shares of the registrants common stock were outstanding.

Indicate by checkmark whether the registrant is a shell company (as defined by
Rule 12b-2 of the Exchange Act).    Yes ̈No  x



---



---

##### Table of Contents

FORM 10-Q

INDEX



|             |  |                                                                                       |  |                                                                                                                |  |     
|------------ |  | ------------------------------------------------------------------------------------- |  | -------------------------------------------------------------------------------------------------------------- |  | ----
|             |  |                                                                                       |  |                                                                                                                |  | Page
|PART I.      |  | FINANCIAL INFORMATION                                                                 |  |                                                                                                               
|             |  |                                                                                      
|Item 1.      |  | Financial Statements:                                                                 |  |                                                                                                               
|             |  |                                                                                       | 
|             |  |                                                                                       |  | Consolidated Balance Sheets as of March 31, 2007 (unaudited) and December 31, 2006 (audited)                   |  | 1   
|             |  |                                                                                       | 
|             |  |                                                                                       |  | Consolidated Statements of Earnings For the Three Months Ended March 31, 2007 and March 31, 2006 (unaudited)   |  | 2   
|             |  |                                                                                       | 
|             |  |                                                                                       |  | Consolidated Statements of Cash Flows For the Three Months Ended March 31, 2007 and March 31, 2006 (unaudited) |  | 3   
|             |  |                                                                                       | 
|             |  |                                                                                       |  | Notes to Unaudited Consolidated Financial Statements                                                           |  | 4   
|             |  |                                                                                      
|Item 2.      |  | Managements Discussion and Analysis of Financial Condition and Results of Operations |  | 5                                                                                                             
|             |  |                                                                                      
|Item 3.      |  | Quantitative and Qualitative Disclosures About Market Risk                            |  | 9                                                                                                             
|             |  |                                                                                      
|Item 4.      |  | Controls and Procedures                                                               |  | 9                                                                                                             
|             |  |                                                                                      
|PART II.     |  | OTHER INFORMATION                                                                     |  |                                                                                                               
|             |  |                                                                                      
|Item 1.      |  | Legal Proceedings                                                                     |  | 10                                                                                                            
|             |  |                                                                                      
|Item 2.      |  | Unregistered Sales of Equity Securities and Use of Proceeds                           |  | 10                                                                                                            
|             |  |                                                                                      
|Item 3.      |  | Defaults Upon Senior Securities                                                       |  | 10                                                                                                            
|             |  |                                                                                      
|Item 4.      |  | Submission of Matters to a Vote of Security Holders                                   |  | 10                                                                                                            
|             |  |                                                                                      
|Item 5.      |  | Other Information                                                                     |  | 10                                                                                                            
|             |  |                                                                                      
|Item 6.      |  | Exhibits                                                                              |  | 10                                                                                                            
|             | 
|Signatures   |  | 11                                                                                   
|             | 
|Certificates |  |                                                                                      



---

##### Table of Contents

PART I. FINANCIAL INFORMATION

|Item 1. | Financial Statements
|------- | --------------------

CCF HOLDING COMPANY AND SUBSIDIARY

Consolidated Balance Sheets

Assets



|                                                                                                                                                      |  |                |             |   |                   |             |  
|----------------------------------------------------------------------------------------------------------------------------------------------------- |  | -------------- | ----------- | - | ----------------- | ----------- | -
|                                                                                                                                                      |  | March 31, 2007 |             |   | December 31, 2006 |            
|                                                                                                                                                      |  | (Unaudited)    |             |   | (Audited)         |            
|Cash and due from banks                                                                                                                               |  | $              | 11,683,263  |   |                   | 9,788,081   |  
|Interest-bearing deposits in other financial institutions                                                                                             |  |                | 1,186,976   |   |                   | 3,245,438   |  
|Federal funds sold                                                                                                                                    |  |                | 17,200,000  |   |                   | 11,455,000  |  
|                                                                                                                                                      |  |                |             |   |                   |             |  
|Cash and cash equivalents                                                                                                                             |  |                | 30,070,239  |   |                   | 24,488,519  |  
|Investment securities available-for-sale                                                                                                              |  |                | 55,058,551  |   |                   | 46,201,334  |  
|Federal Home Loan Bank stock, at cost                                                                                                                 |  |                | 1,216,000   |   |                   | 1,177,500   |  
|Loans, net                                                                                                                                            |  |                | 333,465,722 |   |                   | 333,384,715 |  
|Premises and equipment, net                                                                                                                           |  |                | 7,277,285   |   |                   | 7,395,392   |  
|Accrued interest receivable                                                                                                                           |  |                | 2,836,586   |   |                   | 2,671,000   |  
|Cash surrender value of life insurance                                                                                                                |  |                | 5,529,026   |   |                   | 5,449,054   |  
|Other assets                                                                                                                                          |  |                | 6,683,261   |   |                   | 5,118,768   |  
|                                                                                                                                                      |  |                |             |   |                   |             |  
|Total assets                                                                                                                                          |  | $              | 442,136,670 |   |                   | 425,886,282 |  
|                                                                                                                                                      |  |                |             |   |                   |             |  
|Liabilities and Shareholders Equity                                                                                                                  | 
|Deposits:                                                                                                                                             |  |                |             |   |                   |             |  
|Noninterest-bearing deposits                                                                                                                          |  | $              | 41,430,422  |   |                   | 44,540,700  |  
|Interest-bearing demand deposits                                                                                                                      |  |                | 167,985,720 |   |                   | 146,160,769 |  
|Savings accounts                                                                                                                                      |  |                | 4,817,815   |   |                   | 4,634,791   |  
|Time deposits less than $100,000                                                                                                                      |  |                | 102,679,654 |   |                   | 112,489,226 |  
|Time deposits greater than $100,000                                                                                                                   |  |                | 57,565,455  |   |                   | 58,202,104  |  
|                                                                                                                                                      |  |                |             |   |                   |             |  
|Total deposits                                                                                                                                        |  |                | 374,479,066 |   |                   | 366,027,590 |  
|Securities sold under agreement to repurchase                                                                                                         |  |                | 14,290,237  |   |                   | 8,309,406   |  
|Federal Home Loan Bank advances                                                                                                                       |  |                | 10,000,000  |   |                   | 10,000,000  |  
|Junior subordinated debentures                                                                                                                        |  |                | 8,765,000   |   |                   | 8,765,000   |  
|Accrued interest payable and other liabilities                                                                                                        |  |                | 4,394,045   |   |                   | 3,738,281   |  
|                                                                                                                                                      |  |                |             |   |                   |             |  
|Total liabilities                                                                                                                                     |  |                | 411,928,348 |   |                   | 396,840,277 |  
|                                                                                                                                                      |  |                |             |   |                   |             |  
|Commitments                                                                                                                                           |  |                |             |   |                   |             |  
|Shareholders Equity:                                                                                                                                 |  |                |             |   |                   |             |  
|Preferred stock, no par value; 1,000,000 shares authorized; none issued and outstanding                                                               |  |                |            |   |                   |            |  
|Common stock, $.10 par value, 4,000,000 shares authorized; 3,652,818 issued and outstanding in 2007; 3,633,096 shares issued and outstanding
in 2006. |  |                | 365,282     |   |                   | 363,310     |  
|Additional paid-in capital                                                                                                                            |  |                | 9,799,153   |   |                   | 9,514,640   |  
|Retained earnings                                                                                                                                     |  |                | 20,387,980  |   |                   | 19,428,996  |  
|Accumulated other comprehensive loss                                                                                                                  |  |                | (344,093    | ) |                   | (260,941    | )
|                                                                                                                                                      |  |                |             |   |                   |             |  
|Total shareholders equity                                                                                                                            |  |                | 30,208,322  |   |                   | 29,046,005  |  
|                                                                                                                                                      |  |                |             |   |                   |             |  
|Total liabilities & shareholders equity                                                                                                              |  | $              | 442,136,670 |   |                   | 425,886,282 |  
|                                                                                                                                                      |  |                |             |   |                   |             |  

See accompanying notes to unaudited consolidated financial statements.



1



---

##### Table of Contents

CCF HOLDING COMPANY AND SUBSIDIARY

Consolidated Statements of Earnings

(Unaudited)



|                                                                                 |  |                              |           |      |          
|-------------------------------------------------------------------------------- |  | ---------------------------- | --------- | ---- | ---------
|                                                                                 |  | Three Months Ended March 31,
|                                                                                 |  | 2007                         |           | 2006
|Interest and dividend income:                                                    |  |                              |           |      |          
|Interest and fees on loans                                                       |  | $                            | 7,596,312 |      | 6,120,079
|Interest-bearing deposits in other financial institutions and federal funds sold |  |                              | 162,615   |      | 62,121   
|Interest and dividends on taxable investment securities                          |  |                              | 524,631   |      | 440,427  
|Interest on nontaxable investment securities                                     |  |                              | 46,014    |      | 53,832   
|                                                                                 |  |                              |           |      |          
|Total interest and dividend income                                               |  |                              | 8,329,572 |      | 6,676,459
|                                                                                 |  |                              |           |      |          
|Interest expense:                                                                |  |                              |           |      |          
|Deposit accounts                                                                 |  |                              | 3,238,242 |      | 1,940,586
|Other borrowings                                                                 |  |                              | 440,642   |      | 355,500  
|                                                                                 |  |                              |           |      |          
|Total interest expense                                                           |  |                              | 3,678,884 |      | 2,296,086
|                                                                                 |  |                              |           |      |          
|Net interest income                                                              |  |                              | 4,650,688 |      | 4,380,373
|Provision for loan losses                                                        |  |                              | 140,000   |      | 185,000  
|                                                                                 |  |                              |           |      |          
|Net interest income after provision for loan losses                              |  |                              | 4,510,688 |      | 4,195,373
|                                                                                 |  |                              |           |      |          
|Other income:                                                                    |  |                              |           |      |          
|Service charges on deposit accounts                                              |  |                              | 347,470   |      | 346,799  
|Gain on sale of loans                                                            |  |                              | 50,674    |      |         
|Other                                                                            |  |                              | 224,449   |      | 181,752  
|                                                                                 |  |                              |           |      |          
|Total other income                                                               |  |                              | 622,593   |      | 528,551  
|                                                                                 |  |                              |           |      |          
|Other expenses:                                                                  |  |                              |           |      |          
|Salaries and employee benefits                                                   |  |                              | 1,984,904 |      | 1,842,546
|Occupancy                                                                        |  |                              | 523,911   |      | 489,926  
|Loss on Real Estate Owned                                                        |  |                              |          |      | 201,500  
|Other                                                                            |  |                              | 698,544   |      | 628,888  
|                                                                                 |  |                              |           |      |          
|Total other expenses                                                             |  |                              | 3,207,359 |      | 3,162,860
|                                                                                 |  |                              |           |      |          
|Earnings before income taxes                                                     |  |                              | 1,925,922 |      | 1,561,064
|Income tax expense                                                               |  |                              | 656,700   |      | 497,450  
|                                                                                 |  |                              |           |      |          
|Net earnings                                                                     |  | $                            | 1,269,222 |      | 1,063,614
|                                                                                 |  |                              |           |      |          
|Basic earnings per share                                                         |  | $                            | 0.35      |      | 0.29     
|                                                                                 |  |                              |           |      |          
|Diluted earnings per share                                                       |  | $                            | 0.33      |      | 0.29     
|                                                                                 |  |                              |           |      |          

See accompanying notes to unaudited consolidated financial statements



2



---

##### Table of Contents

CCF HOLDING COMPANY AND SUBSIDIARY

Consolidated Statements of Cash Flows

(Unaudited)



|                                                                                    |  |                              |             |   |      |             |  
|----------------------------------------------------------------------------------- |  | ---------------------------- | ----------- | - | ---- | ----------- | -
|                                                                                    |  | Three Months Ended March 31, |            
|                                                                                    |  | 2007                         |             |   | 2006 |            
|Cash flows from operating activities:                                               |  |                              |             |   |      |             |  
|Net earnings                                                                        |  | $                            | 1,269,222   |   |      | 1,063,614   |  
|Adjustments to reconcile net earnings to net cash provided by operating activities: |  |                              |             |   |      |             |  
|Provision for loan losses                                                           |  |                              | 140,000     |   |      | 185,000     |  
|Depreciation, amortization, and accretion, net                                      |  |                              | 188,367     |   |      | 179,238     |  
|Net write-down (gain) on real estate owned                                          |  |                              |            |   |      | 201,500     |  
|Net gain on sale of loans                                                           |  |                              | (50,674     | ) |      |            |  
|Increase in cash surrender value of life insurance                                  |  |                              | (79,972     | ) |      | (71,550     | )
|Change in:                                                                          |  |                              |             |   |      |             |  
|Accrued interest receivable and other assets                                        |  |                              | (917,744    | ) |      | (158,321    | )
|Accrued interest payable and other liabilities                                      |  |                              | 636,176     |   |      | (662,920    | )
|                                                                                    |  |                              |             |   |      |             |  
|Net cash provided by operating activities                                           |  |                              | 1,185,375   |   |      | 736,561     |  
|                                                                                    |  |                              |             |   |      |             |  
|Cash flows from investing activities:                                               |  |                              |             |   |      |             |  
|Proceeds from maturities and calls of investment securities available-for-sale      |  |                              | 3,236,668   |   |      | 946,840     |  
|Purchases of investment securities available-for-sale                               |  |                              | (11,998,458 | ) |      | (995,000    | )
|Purchase of Federal Home Loan Bank stock                                            |  |                              | (38,500     | ) |      | (498,400    | )
|Proceeds from sales of real estate owned                                            |  |                              |            |   |      | 33,000      |  
|Net increase in loans                                                               |  |                              | (1,275,399  | ) |      | (24,578,868 | )
|Proceeds from sale of loans                                                         |  |                              | 262,707     |   |      | 1,554,345   |  
|Purchases of premises and equipment                                                 |  |                              | (67,394     | ) |      | (422,045    | )
|                                                                                    |  |                              |             |   |      |             |  
|Net cash used in investing activities                                               |  |                              | (9,880,376  | ) |      | (23,960,128 | )
|                                                                                    |  |                              |             |   |      |             |  
|Cash flows from financing activities:                                               |  |                              |             |   |      |             |  
|Net change in deposits                                                              |  |                              | 8,451,476   |   |      | 29,606,131  |  
|Net change in securities sold under agreements to repurchase                        |  |                              | 5,980,831   |   |      | 3,518,178   |  
|Proceeds from Federal Home Loan Bank advances                                       |  |                              |            |   |      | 10,000,000  |  
|Dividends paid                                                                      |  |                              | (290,648    | ) |      | (190,163    | )
|Proceeds from exercise of stock options                                             |  |                              | 135,062     |   |      | 483,851     |  
|Retirement of common stock                                                          |  |                              |            |   |      | (126,574    | )
|                                                                                    |  |                              |             |   |      |             |  
|Net cash provided by financing activities                                           |  |                              | 14,276,721  |   |      | 43,291,423  |  
|                                                                                    |  |                              |             |   |      |             |  
|Increase in cash and cash equivalents                                               |  |                              | 5,581,720   |   |      | 20,067,856  |  
|Cash and cash equivalents at beginning of period                                    |  | $                            | 24,488,519  |   |      | 15,418,073  |  
|                                                                                    |  |                              |             |   |      |             |  
|Cash and cash equivalents at end of period                                          |  | $                            | 30,070,239  |   |      | 35,485,929  |  
|                                                                                    |  |                              |             |   |      |             |  
|Supplemental disclosure of cash flow information:                                   |  |                              |             |   |      |             |  
|Interest paid                                                                       |  | $                            | 3,579,672   |   |      | 2,305,464   |  
|                                                                                    |  |                              |             |   |      |             |  
|Income taxes paid                                                                   |  | $                            | 139,000     |   |      | 527,000     |  
|                                                                                    |  |                              |             |   |      |             |  

See accompanying notes to unaudited consolidated financial statements.



3



---

##### Table of Contents

CCF HOLDING COMPANY AND SUBSIDIARY

Notes to Consolidated Financial Statements

(Unaudited)



|1. | Basis of Presentation
|-- | ---------------------

The consolidated financial statements for
the three-month periods ended March 31, 2007 and 2006 are not audited and reflect all adjustments (consisting only of normal recurring accruals) which are, in the opinion of management, necessary for a fair presentation of the financial
position, operating results, and cash flows for the interim periods. Accordingly, they do not include all information and disclosures required by generally accepted accounting principles for complete financial statements.

The results of operations for the three-month period ended March 31, 2007 are not necessarily indicative of the results for the entire year ending December 31,
2007.



|2. | Stock Compensation Plans
|-- | ------------------------

The Company adopted SFAS No. 123
(revised 2004) (SFAS No. 123(R)) Share-Based Payment on January 1, 2006, using the modified prospective transition method. SFAS No. 123(R) addresses the accounting for share-based payment transactions in which the Company
receives employee services in exchange for equity instruments of the Company. SFAS No. 123(R) requires the Company to recognize as compensation expense the grant date fair value of stock options granted to employees in the statement
of earnings using the fair-value-based method. The Companys policy is to recognize the compensation expense for stock option grants with graded vesting schedules on a straight-line basis over the requisite service period of the award as
required by SFAS No. 123(R).

During 2006, 10,000 options, with a six-month holding period, were granted under the 2000 Stock Option Plan. It is
anticipated that during the quarter ending June 30, 2007, $76,680 in compensation expense will be recorded related to this grant.

During the quarter
ending March 31, 2007, the Company did not grant any stock options. The fair value of each option granted during the quarter ending March 31, 2006 was estimated on the date of grant using the Black-Scholes options-pricing model with the
following weighted average assumptions:



|                                       |  |   |         |  
|-------------------------------------- |  | - | ------- | -
|Weighted average grant date fair value |  | $ | 5.27    |  
|Risk-free interest rate                |  |   | 4.21    | %
|Expected dividend yield                |  |   | 1.58    | %
|Expected stock price volatility        |  |   | 0.1520  |  
|Expected life                          |  |   | 7 years |  



|3. | Accounting Policies
|-- | -------------------

Reference is made to the accounting policies
of the Company described in the notes to the consolidated financial statements contained in the Companys Annual Report on Form 10-K for the fiscal year ended December 31, 2006, filed with the Securities and Exchange Commission.



|4. | Reclassification
|-- | ----------------

Certain amounts in the prior period financial
statements have been reclassified to conform to the presentation used in the current period unaudited consolidated financial statements.



|5. | Earnings per share
|-- | ------------------

Basic earnings per share are based on the
weighted average number of common shares outstanding during the period while the effects of potential shares outstanding during the period are included in diluted earnings per share. The reconciliation of the amounts used in the computation of both
basic earnings per share and diluted earnings per share for each period is presented as follows:



4



---

##### Table of Contents

For the three-months ended March 31, 2007



|                                           |  |              |           |               |           |                  |   |       |  
|------------------------------------------ |  | ------------ | --------- | ------------- | --------- | ---------------- | - | ----- | -
|                                           |  | Net Earnings |           | Common Shares |           | Per Share Amount |  
|Basic earnings per share                   |  | $            | 1,269,222 |               | 3,638,114 |                  | $ | 0.35  |  
|Effect of dilutive common stock issuances: |  |              |           |               |           |                  |   |       |  
|Stock options                              |  |              |          |               | 165,640   |                  |   | (0.02 | )
|                                           |  |              |           |               |           |                  |   |       |  
|Diluted earnings per share                 |  | $            | 1,269,222 |               | 3,803,754 |                  | $ | 0.33  |  
|                                           |  |              |           |               |           |                  |   |       |  

For the three-months ended March 31, 2006



|                                           |  |              |           |               |           |                  |   |     
|------------------------------------------ |  | ------------ | --------- | ------------- | --------- | ---------------- | - | ----
|                                           |  | Net Earnings |           | Common Shares |           | Per Share Amount
|Basic earnings per share                   |  | $            | 1,063,614 |               | 3,611,244 |                  | $ | 0.29
|Effect of dilutive common stock issuances: |  |              |           |               |           |                  |   |     
|Stock options                              |  |              |          |               | 109,291   |                  |   |    
|                                           |  |              |           |               |           |                  |   |     
|Diluted earnings per share                 |  | $            | 1,063,614 |               | 3,720,535 |                  | $ | 0.29
|                                           |  |              |           |               |           |                  |   |     



|6. | Dividends Payable
|-- | -----------------

On March 21, 2007, the Company declared a
$0.085 dividend per share to shareholders of record on April 6, 2007, with a payment date of April 20, 2007.



|7. | Recent Accounting Pronouncements
|-- | --------------------------------

Other accounting standards that
have been issued or proposed by the Financial Accounting Standards Board and other standard setting entities that do not require adoption until a future date are not expected to have a material impact on the Companys consolidated financial
statements upon adoption.



|Item 2. | Managements Discussion and Analysis or Plan of Operations
|------- | ----------------------------------------------------------

CCF
Holding Company (the Company) may from time to time make written or oral forward-looking statements, including statements contained in the Companys filings with the Securities and Exchange Commission (including this
report on Form 10-Q), in its reports to stockholders and in other communications by the Company, which are made in good faith by the Company pursuant to the safe harbor provisions of the Private Securities Litigation Reform Act of 1995.

These forward-looking statements involve risks and uncertainties, such as statements of the Companys plans, objectives, expectations, estimates and
intentions, that are subject to change based on various important factors, some of which are beyond the Companys control. The following factors, among others, could cause the Companys financial performance to differ materially from the
plans, objectives, expectations, estimates and intentions expressed in such forward-looking statements: the strength of the United States economy in general and the strength of the local economies in which the Company conducts operations; the
effects of, and changes in, trade, monetary and fiscal policies and laws, including interest rate policies of the Board of Governors of the Federal Reserve System; inflation; interest rate, market and monetary fluctuations; the timely development of
and acceptance of new products and services of the Company and the perceived overall value of these products and services by users, including the features, pricing and quality compared to competitors products and services; the willingness of
users to substitute competitors products and services for the Companys products and services; the success of the Company in gaining regulatory approval of its products and services, when required; the impact of changes in financial
services laws and regulations, including laws concerning taxes, banking,



5



---

##### Table of Contents

securities and insurance; technological changes and acquisitions; managing credit risk; changes in consumer spending and saving habits; the impact of the war
on terrorism; and the success of the Company at managing the risks involved in the foregoing.

The Company cautions that these important factors are not
exclusive. The Company does not undertake to update any forward-looking statement, whether written or oral, that may be made from time to time by or on behalf of the Company.

Comparison of Financial Condition at March 31, 2007 and December 31, 2006

AssetsThe Companys total
assets increased $16.3 million, or 3.8%, between December 31, 2006, and March 31, 2007. Net loans receivable increased $81,000 to $333.5 million at March 31, 2007, from $333.4 million at December 31, 2006. The Companys loan
production for the quarter ending March 31, 2007 totaled $33 million with $15.6 million in commercial loans, $16.0 million in constructions loans and $1.4 million in consumer loans, however, due to repayments, net principal growth was $190,000.
Commercial real estate loans increased $1.9 million during the period. The growth in commercial real estate loans was offset by payoffs of $28.3 million, which resulted in net reductions in construction loans of $993,000, commercial loans of
$290,000, consumer loans of $237,000 and 1-4 family first mortgage loans of $171,000. New construction starts decreased significantly and commercial loan growth slowed during the last quarter of 2006 and the first quarter of 2007. In general, the
economic activity, primarily in the housing sector, slowed during the first quarter of 2007 in comparison to the prior two years.

Cash and cash
equivalents increased $5.6 million during the quarter, primarily in federal funds sold. This increase was also due to an increase in deposit account balances outpacing loan demand, which are detailed below.

Investment securities increased $8.9 million during the quarter ending March 31, 2007 to cover pledging requirements.

Premises and equipment decreased $118,000 due to the normal depreciation of assets totaling $185,000, which was partially offset by purchases of equipment during the
quarter totaling $67,000.

LiabilitiesTotal deposits during the three months ended March 31, 2007 grew to $374.5 million, an increase of $8.5
million from $366.0 million at December 31, 2006. Transaction accounts, which include non-interest bearing demand deposit accounts, NOW accounts and money market accounts, increased to $209.4 million, an increase of $18.7 million, or 9.8%, from
$190.7 million at December 31, 2006. Transaction account growth continues to be a focus of the marketing strategy of Heritage Bank (the Bank). Average balances of transaction accounts increased during the twelve-month period from
March 31, 2006, to March 31, 2007, from $173.7 million to $193.6 million, respectively. Repurchase accounts, used by small businesses as a cash management tool, increased during the twelve-month period by $6.1 million from $4.6 million
average balance at March 31, 2006, to $10.8 million average at March 31, 2007. During the three-month period ended March 31, 2007, repurchase accounts reached $14.3 million, an increase of $6.0 million, or 72.0%, over the
December 31, 2006 balance of $8.3 million.

Time deposits decreased $10.5 million during the three-month period from $170.7 million at
December 31, 2006, to $160.2 million at March 31, 2007. This decrease was a managed decline, offset by the growth in transaction accounts during the first quarter.

Shareholders EquityShareholders equity increased $1.2 million, from $29.0 million at December 31, 2006, to $30.2 million at March 31, 2007. This increase was the result of net earnings of
$1,269,000 in the first quarter of 2007 and cash received for the exercise of stock options of approximately $135,000, partially offset by the declaration of a $0.085 per share dividend of approximately $291,000. The remainder of the offset is a
reflection of the change in the fair value of the Companys available-for-sale investment securities portfolio, which affects accumulated other comprehensive income. The ratio of shareholders equity as a percentage of total assets was
6.8% at March 31, 2007 and at December 31, 2006. Book value per share increased from $7.99 at December 31, 2006, to $8.27 at March 31, 2007.



6



---

##### Table of Contents

Comparison of Operating Results for the Three Months Ended March 31, 2007 and March 31, 2006

Net EarningsThe Company had net earnings of $1,269,000 for the three-month period ended March 31, 2007, compared to net earnings of $1,064,000 in the same
three-month period in 2006. This represents an increase in net earnings of $205,000, or 19.3%. During the first quarter of 2006, the Company had a loss on a write-down of other real estate owned of $201,500, which reduced the carrying value of the
property to its then contracted sales price.

Net Interest IncomeNet interest income for the three-month period ended March 31, 2007, increased
$270,000, from $4.4 million in 2006, to $4.7 million. Interest income increased for the period by $1.7 million, from $6.7 million at March 31, 2006, to $8.3 million at March 31, 2007. This increase is primarily due to the increase in loan
volume during the twelve-month period.

Interest expense increased $1.4 million from $2.3 million in the period ending March 31, 2006, to $3.7 million
for the three-month period ended March 31, 2007. The increase is due to the repricing at higher rates of deposit accounts, which continues until all certificates of deposit have re-priced, following the last increase in federal funds rates. The
majority of the certificates of deposit have maturities of twelve-months, indicating that the majority of re-pricing is complete within twelve months of the last federal funds increase. The average rate paid for deposits increased from 2.67% for the
period ending March 31, 2006, to 3.67% for the period ending March 31, 2007.

During the first quarter, the increase in the yield on loans was
outpaced by the increase in the cost of funds for the Bank. With a positive gap, the Bank experiences an increase in net interest income during a rising rate environment in the short term. However, as deposits continue to reprice in the twelve-month
period following the last Federal Funds rate increase, the gap will lessen and the margin is compressed. For the Bank, the margin declined 41 basis points from 5.26% at the quarter ended March 31, 2006, to 4.85% at the quarter ended
March 31, 2007.

Provision for Loan LossesThe Banks provision for loan losses for the three-month period ended March 31, 2007, was
$140,000 as compared to a provision of $185,000 for the period ended March 31, 2006. The loan loss reserve balance at March 31, 2007, was $4.1 million, or 1.22% of loans outstanding. For the period ending March 31, 2006, the loan loss
reserve was $3.6 million, or 1.17% of loans outstanding. Based on the Banks internal calculation the allowance for loan losses is considered adequate. Management will continue to monitor and adjust the allowance provision as necessary during
the year based on growth in the loan portfolio, loss experience, workout of non-performing loans, financial condition of borrowers, and continued monitoring of local economic conditions, as well as any other external factors.

During the quarter ended March 31, 2007, nonperforming assets increased $959,000 over the quarter ended December 31, 2006. Total non-performing assets at
March 31, 2007, of $4.5 million were comprised of $3.5 million in other real estate and $962,000 in non-accrual loans.

The other real estate
component of non-performing assets, which totals $3.5 million includes:



| |  |  | $2.0 million secured by 22.5 acres of commercial property in Fulton County Georgia;
| | - |  | -----------------------------------------------------------------------------------



| |  |  | $701,000 secured by a commercial restaurant property located in Fayetteville Georgia, which currently has a sales contract with a scheduled closing date of
May 29, 2007;
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | $600,000 secured by two completed new construction single family detached homes, one of which is under contract with a scheduled closing date of May 28, 2007;
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | $134,000 secured by a completed construction project in College Park Georgia which has a sales contract, pending loan approval; and
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------



| |  |  | $66,000 secured by a residential lot in Stockbridge Georgia.
| | - |  | ------------------------------------------------------------



7



---

##### Table of Contents

The non-accrual loans component of non-performing assets, which totals $962,000, includes:



| |  |  | $152,000 partially completed construction loan in south Fulton County Georgia (this loan was foreclosed in April 2007 and is currently carried as other real estate
owned following an impairment charge of $54,000);
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | $321,000 in twelve residential lots located in south Coweta County Georgia (this loan was foreclosed in April 2007 and is currently carried as other real estate
owned following an impairment charge of $68,000); and
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | $484,000 secured by a completed new construction single family detached home, which sold with no loss on April 2, 2007.
| | - |  | -----------------------------------------------------------------------------------------------------------------------

Other IncomeOther income was $623,000 for the period ending March 31, 2007, which exceeded other income of $529,000 for the same period in 2006. This
represented an increase of $94,000, or 17.8%. Of the increase, gains on loans accounted for $51,000. The remaining portion of the increase, $43,000, is related to miscellaneous deposit account fees and an increase in the earnings on the life
insurance asset.

Other ExpensesOther expenses totaling $3.2 million for the period ended March 31, 2007 increased a net of $44,000, or 1.4%, to
$3.21 million, compared to the $3.16 million amount for the three-month period ended March 31, 2006. In 2006, the write-down on real estate owned discussed above accounted for $201,500 of other expenses. Salaries and employee benefits totaled
$2.0 million for the three-month period ended March 31, 2007, compared to $1.8 million during the same three-month period in 2006 representing an increase of $142,000, or 7.7%. Annual salary increases and related benefits expenses accounted for
the increase. Occupancy expenses increased $34,000, or 6.9%, from $490,000 at March 31, 2006, to $524,000 at March 31, 2007. Miscellaneous other expenses increased $70,000, or 11.1%, from March 31, 2006 to March 31, 2007.
Included in miscellaneous other expenses is advertising and business development expenses, which increased $27,000; deposit account expenses, including check printing expenses and postage, which increased $28,000, and real estate owned expenses,
which increased $12,000.

LiquidityThe Banks short-term liquidity was 15.0% as of March 31, 2007. The Bank is required to maintain minimum
levels of liquid assets as defined by the Georgia Department of Banking and Finance and the Federal Deposit Insurance Corporation (FDIC) regulations. The Bank continues to search for deposits and other means of meeting its loan demand.
The Bank adjusts its liquidity level as appropriate to meet its asset/liability objectives. The primary sources of funds are deposits, amortization and prepayments of loans and mortgage-backed securities, maturity of investments, and funds provided
from operations. As an alternative to supplement liquidity needs, the Bank has the ability to borrow from the Federal Home Loan Bank of Atlanta and other correspondent banks. These commitments totaled $54.0 million at March 31, 2007, with $10.0
million drawn. Scheduled loan amortization and maturing investment securities are a relatively predictable source of funds, however, deposit flow and loan prepayments are greatly influenced by, among other things, market interest rates, economic
conditions, and competition. The Banks liquidity, represented by cash, cash equivalents, and unpledged securities available-for-sale, is a product of its operating, investing, and financing activities.

Capital RatiosQuantitative measures established by regulation to ensure capital adequacy require the Company and the Bank to maintain minimum amounts and ratios of
total and Tier 1 capital to risk-weighted assets, and of Tier 1 capital to average assets. As of March 31, 2007, the most recent notification from the FDIC categorized the Bank as well capitalized under the regulatory framework for prompt
corrective action. There are no conditions or events since that notification that management believes have changed the Banks capital category.

As of
March 31, 2007, total risk based capital ratios were 10.74% for the Bank and 11.08% for the consolidated company. Tier 1 capital to risk weighted assets was 9.66% for the Bank and 9.74% for the consolidated company. The Tier 1 capital to
average asset ratio (leverage ratio) was 8.63% for the Bank and 9.54% for the consolidated company.



8



---

##### Table of Contents

|Item 3. | Quantitative and Qualitative Disclosures about Market Risk
|------- | ----------------------------------------------------------

Market
risk, with respect to the Company, is the risk of loss from adverse changes in market prices and interest rates. The Companys market risk arises principally from interest rate risk inherent in its lending, deposit, and borrowing activities.
Although the Company manages certain other risks, such as credit quality and liquidity risk, in the normal course of business management considers interest rate risk to be the Companys most significant market risk and the risk that could
potentially have the largest material effect on the Companys financial condition and results of operations. The Company does not maintain a trading portfolio or deal in international instruments, and therefore, other types of market risks,
such as foreign currency risk and commodity price risk, do not arise in the normal course of its business activities.

Interest rate risk represents the
sensitivity of earnings to changes in interest rates. As interest rates change, the interest income and expense associated with the Companys interest sensitive assets and liabilities also change, thereby impacting net interest income, the
primary component of the Companys earnings. The Company has adopted an asset/liability management program to monitor its interest rate sensitivity and to ensure that the Bank is competitive in the loan and deposit markets. Management seeks to
manage the relationship between interest-sensitive assets and liabilities in order to protect against wide interest rate fluctuations, including those resulting from inflation.

The Companys income simulation analysis projected net interest income based on both a rise and fall in interest rates of 200 basis points (i.e. 2.00%) over a twelve-month period. Given this scenario, the Company
had, as of March 31, 2007, an exposure to falling rates and a benefit from rising rates. More specifically, the model forecasts a decline in net interest income of $308,000 thousand or 1.5%, as a result of a 200 basis point decline in rates.
The model also predicts a $411,000 thousand increase in net interest income, or 2.0% as a result of a 200 basis point increase in rates. The forecasted results of the model are within the limits specified by the Companys asset/liability
management program. The following chart reflects the Companys sensitivity to changes in interest rates as of March 31, 2007.

Interest Rate Risk: Income Sensitivity Summary



|                             |  |                               |        |    |         |   |           |  |   |        |  
|---------------------------- |  | ----------------------------- | ------ | -- | ------- | - | --------- |  | - | ------ | -
|                             |  | Down 200 BP                   |        |    | Current |   | Up 200 BP | 
|                             |  | (Dollar amounts in thousands) |       
|Net interest income          |  | $                             | 20,360 |    |         | $ | 20,667    |  | $ | 21,078 |  
|                             |  |                               |       
|$ change net interest income |  | $                             | (308   | )  |         |   |          |  | $ | 411    |  
|                             |  |                               |       
|% change net interest income |  |                               | (1.5   | )% |         |   |          |  |   | 2.0    | %

As market conditions vary from those assumed in the sensitivity analysis, actual results will differ. Also, the
sensitivity analysis does not reflect actions that the Company might take in responding to or anticipating changes in interest rates.



|Item 4. | Controls and Procedures
|------- | -----------------------

Within the 90-day period prior to
the date of this report, the Company, under the supervision and with the participation of our management, including our Chief Executive Officer and Chief Financial Officer, carried out an evaluation of the effectiveness of the design and operation
of the Companys disclosure controls and procedures as defined in Exchange Act Rule 13a  15(e). The design of any system of controls and procedures is based in part upon certain assumptions about the likelihood of future events. There can
be no assurance that any design will succeed in achieving its stated goals under all potential future conditions, regardless of how remote. Based upon this evaluation, our Chief Executive Officer and Chief Financial Officer concluded that our
disclosure controls and procedures are effective as of March 31, 2007 in ensuring that material information relating to the Company, including our consolidated subsidiaries, is made known to them by others within those entities, particularly
during the period in which this quarterly report was being prepared. There were no significant changes in our internal controls or in other factors during the fiscal quarter ended March 31, 2007 that have materially affected or are reasonable
likely to materially affect these controls subsequent to the date of the evaluation.



9



---

##### Table of Contents

PART II. OTHER INFORMATION



|Item 1. | Legal Proceedings
|------- | -----------------

None.



|Item 2. | Unregistered Sales of Equity Securities and Use of Proceeds
|------- | -----------------------------------------------------------



| | (a) | Not applicable.
| | --- | ---------------



| | (b) | Not applicable.
| | --- | ---------------



| | (c) | The following table sets forth the Companys repurchases of its common equity during the first quarter of 2007:
| | --- | ---------------------------------------------------------------------------------------------------------------



|                                     |  |                                   |  |                            |  |                                                                               |  |                                                                                                          
|------------------------------------ |  | --------------------------------- |  | -------------------------- |  | ----------------------------------------------------------------------------- |  | ---------------------------------------------------------------------------------------------------------
|Period                               |  | Total Numberof SharesPurchased(1) |  | AveragePrice Paidper Share |  | Total Number of Shares Purchased asPart of PubliclyAnnounced Plans orPrograms |  | Maximum Number (orApproximate Dollar Value) of Shares that MayYet Be Purchased Underthe Plans or Programs
|January 1, through January 31, 2007  |  |                                  |  |                           |  |                                                                              |  |                                                                                                         
|February 1 through February 28, 2007 |  |                                  |  |                           |  |                                                                              |  |                                                                                                         
|March 1 through March 31, 2007       |  |                                  |  |                           |  |                                                                              |  |                                                                                                         
|Total                                |  |                                  |  |                           |  |                                                                              |  |                                                                                                         



|Item 3. | Defaults Upon Senior Securities
|------- | -------------------------------

None.



|Item 4. | Submission of Matters to a Vote of Security Holders
|------- | ---------------------------------------------------

None.



|Item 5. | Other Information
|------- | -----------------

None.



|Item 6. | Exhibits
|------- | --------



| | (a) | Exhibits
| | --- | --------



|     |  |                                                                                                                                                   
|---- |  | --------------------------------------------------------------------------------------------------------------------------------------------------
|31.1 |  | Certification of Chief Executive Officer Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.                                               
|     | 
|31.2 |  | Certification of Chief Financial Officer Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.                                               
|     | 
|32.1 |  | Certification of Chief Executive Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
|     | 
|32.2 |  | Certification of Chief Financial Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.



10



---

##### Table of Contents

CCF HOLDING COMPANY AND SUBSIDIARY

SIGNATURES

In accordance with the requirements of the Exchange Act, the registrant caused this report to be signed on its behalf by the undersigned, thereunto duly
authorized.

CCF HOLDING COMPANY



|                   |  |  |  |     |  |                         |  | 
|------------------ |  |  |  | --- |  | ----------------------- |  | 
|Date: May 14, 2007 |  |  |  | BY: |  | /s/ David B. Turner     |  | 
|                   |  |  |  |     |  | David B. Turner         |  | 
|                   |  |  |  |     |  | President and           |  | 
|                   |  |  |  |     |  | Chief Executive Officer |  | 
|                   |  |  |  |    
|Date: May 14, 2007 |  |  |  | BY: |  | /s/ Mary Jo Rogers      |  | 
|                   |  |  |  |     |  | Mary Jo Rogers          |  | 
|                   |  |  |  |     |  | Sr. Vice President and  |  | 
|                   |  |  |  |     |  | Chief Financial Officer |  | 



11