U.S. SECURITIES AND EXCHANGE COMMISSION
                  Washington, D.C. 20549

                         FORM 10-Q
  |X| Quarterly Report Pursuant to Section 13 or 15(d) of the
  Securities Exchange Act of 1934 For the Quarterly Period
  Ended March 31, 2005
  or
  |_| Transition Report Pursuant to Section 13 or 15(d) of the
  Securities Exchange Act of 1934 for the transition period
  from ____________ to _______________

               Commission File Number 0-22153

              AMERITRANS CAPITAL CORPORATION
   (Exact name of registrant as specified in its charter)


         Delaware                                          52-2102424
  (State of incorporation)                          (I.R.S. Employer
                                                    Identification No.)

          747 Third Avenue, New York, New York               10017
  (Address of Registrant's principal executive office)    (Zip Code)


                                 (800) 214-1047
                (Registrant's telephone number, including area code)


  Indicate by check mark whether the Registrant (1) has filed all reports
  required to be filed by Section 13 or 15(d) of the Securities Exchange
  Act of 1934 during the preceding 12 months (or for such shorter period
  that the Registrant was required to file such reports), and (2) has been
  subject to such filing requirements for the past 90 days.  Yes |X| No
  |_|

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

  The number of shares of Common Stock, par value $.0001 per share,
  outstanding as of May 10, 2005: 2,035,600

<PAGE>

                AMERITRANS CAPITAL CORPORATION
                         FORM 10-Q

                     Table of Contents

  PART I. FINANCIAL INFORMATION

  Item 1. Consolidated Financial Statements
          Consolidated  Balance  Sheets as of March 31,
             2005 (unaudited) and
             June 30, 2004 .........................     1

           Consolidated  Statements of Operations --
           For the
             Three Months and Nine Months
             Ended March 31, 2005 and 2004
             (unaudited)____________________________     3

          Consolidated  Statements of Cash Flows --
          For the
              Nine Months Ended March 31, 2005
              and 2004 (unaudited)__________________     4

          Notes to Consolidated Financial Statements.
	_________________________________		 6

  Item 2.  Management's Discussion and Analysis of
   Financial Condition and
  Results of Operations................                  11

  Item 3.  Quantitative and Qualitative Disclosure
  about Market Risk
  .......................................                17

  Item 4.  Controls and Procedures ..................    18

  PART II. OTHER INFORMATION

  Item 6.  Exhibits and Reports on Form 8-K..........    18

  Signatures ........................................    19



  (All other items omitted from Part II are inapplicable)






                            -ii-
<PAGE>

PART I.  FINANCIAL INFORMATION

Item 1.  Financial Statements

      AMERITRANS CAPITAL CORPORATION AND SUBSIDIARIES

                CONSOLIDATED BALANCE SHEETS

      March 31, 2005 (Unaudited) and June 30, 2004


 <TABLE>                             ASSETS
 <S>                                        <C>                        <C>
                                   March 31, 2005            June 30, 2004

  Loans receivable                     $53,414,168              $49,900,989
  Less: unrealized
  depreciation on
  loans receivable                        (541,401)                (509,770)

  Loans receivable, net                 52,872,767               49,391,219

  Cash and cash equivalents                755,127                  416,600

  Accrued interest receivable, net
  of unrealized depreciation of
  $92,000 and $30,500, respectively        786,946                  969,912


  Assets acquired in satisfaction
  of loans                                 474,728                1,421,723


  Receivables from debtors on sales of
  assets acquired in satisfaction
  of loans                                 463,233                  422,158


  Equity securities                      1,196,838                1,038,617

  Furniture, equipment and leasehold
  improvements, net                        370,506                  439,262

  Medallions Under Lease                 2,382,201                2,382,201

  Prepaid expenses and other assets        599,873                  610,214

               TOTAL ASSETS            $59,902,219              $57,091,906

</TABLE>


The accompanying notes are an integral part of these financial
                        statements.
<PAGE>


    AMERITRANS CAPITAL CORPORATION AND SUBSIDIARIES

                CONSOLIDATED BALANCE SHEETS

      March 31, 2005 (Unaudited) and June 30, 2004

           LIABILITIES AND STOCKHOLDERS' EQUITY


<TABLE>
<S>                                          <C>                <C>
                                    March 31, 2004        June 30, 2004

  LIABILITIES
    Debentures payable to SBA          $12,000,000          $12,000,000

    Notes payable, banks                31,970,652           28,908,652

    Accrued expenses and other
    liabilities                            791,089              578,790

    Accrued interest payable               124,908              271,630
        Dividends payable                   84,375               84,375

            TOTAL LIABILITIES           44,971,024           41,843,447


  COMMITMENTS AND CONTINGENCIES
  STOCKHOLDERS' EQUITY
    Preferred stock 500,000
     shares authorized, none issued
     or outstanding                              -                    -

  9 3/8% cumulative participating
      callable preferred stock $.01 par
      value, $12.00 face value, 500,000
      shares authorized; 300,000 shares
      issued and outstanding             3,600,000            3,600,000

   Common stock, $.0001 par value:
      5,000,000 shares authorized;
      2,045,600 shares issued,
      2,035,600 outstanding                    205                  205

     Additional paid-in-capital         13,869,545           13,869,545
     Accumulated deficit                (2,327,761)          (1,902,408)
     Accumulated other
      comprehensive loss                  (140,794)            (248,883)
                                        15,001,195           15,318,459

    Less: Treasury stock, at cost,
      10,000 shares of common stock        (70,000)             (70,000)

       TOTAL STOCKHOLDERS' EQUITY       14,931,195           15,248,459

       TOTAL LIABILITIES AND
              STOCKHOLDERS' EQUITY     $59,902,219          $57,091,906

</TABLE>

     The accompanying notes are an integral part of these financial
                        statements.
<PAGE>

      AMERITRANS CAPITAL CORPORATION AND SUBSIDIARIES

           CONSOLIDATED STATEMENTS OF OPERATIONS


For the Three Months and Nine Months Ended March 31, 2005 and 2004
                        (Unaudited)

<TABLE>
<S>                                  <C>            <C>            <C>            <C>
                                Three Months   Three Months    Nine Months     Nine Months
                                    Ended           Ended          Ended          Ended
                                   March 31,       March 31,      March 31,      March 31,
                                     2005            2004           2005           2004
  INVESTMENT INCOME
   Interest on loans receivable    $1,213,236     $1,249,444     $3,497,001     $3,970,646
   Fees and other income              129,594        130,030        318,821        238,476
   Leasing income                      50,826         48,837        176,159         86,385
      TOTAL INVESTMENT INCOME       1,393,656      1,428,311      3,991,981      4,295,507


  OPERATING EXPENSES
    Interest                          449,279        345,172      1,272,435      1,060,604
    Salaries and employee benefits    292,927        275,959        848,672        763,525
    Occupancy costs                    46,336         50,383        141,953        148,624
    Professional fees                 148,914        152,349        480,212        507,231
    Other administrative expenses     314,838        321,188        857,791        927,697
    Loss and impairments on assets acquired in
       satisfaction of loans, net      18,198          5,102         50,745         41,171
    Foreclosure expense                     -         46,769         14,194        310,302
    Write off and depreciation
       on interest and loans
       receivable                      81,356        254,159        471,415        865,713
          TOTAL OPERATING EXPENSES  1,351,848      1,451,081      4,137,417      4,624,867
          OPERATING LOSS               41,808        (22,770)      (145,436)      (329,360)

  OTHER INCOME (EXPENSE)
    (Loss) gain on sale of
      securities                            -              -        (50,000)         5,665
    Gain on sale of asset acquired     32,829              -         34,713              -
    Equity in loss of investee              -        (24,747)        (4,021)       (24,747)
  TOTAL OTHER INCOME (EXPENSE)         32,829        (24,747)       (19,308)       (19,082)
 LOSS BEFORE PROVISION
    FOR INCOME TAXES                   74,637        (47,517)      (164,744)      (348,442)

  PROVISION FOR INCOME TAXES            4,337          4,106          7,484         15,396
  NET LOSS                          $  70,300     $  (51,623)     $(172,228)     $(363,838)
  DIVIDENDS ON PREFERRED STOCK      $ (84,375)     $ (84,375)     $(253,125)     $(253,125)
  NET LOSS AVAILABLE TO
   COMMON SHAREHOLDERS              $ (14,075)     $(135,998)     $(425,353)     $(616,963)

  WEIGHTED AVERAGE SHARES OUTSTANDING
  - Basic                            2,035,600      2,035,600      2,035,600      2,035,600
  - Diluted                          2,035,600      2,035,600      2,035,600      2,035,600

  NET LOSS PER COMMON SHARE
  - Basic                           $    (0.01)    $    (0.07)   $    (0.21)     $    (0.30)
  - Diluted                         $    (0.01)    $    (0.07)   $    (0.21)     $    (0.30)

</TABLE>

The accompanying notes are an integral part of these financial
                         statements
<PAGE>
         AMERITRANS CAPITAL CORPORATION AND SUBSIDIARIES

           CONSOLIDATED STATEMENTS OF CASH FLOWS

   For the Nine Months Ended March 31, 2005 and 2004 (Unaudited)

<TABLE>
<S>                                             <C>              <C>
                                             March 31,        March 31,
                                               2005             2004
  CASH FLOWS FROM OPERATING ACTIVITIES
     Net loss                              $  (172,228)     $  (363,838)
     Adjustments to reconcile net
      loss to net cash provided by
      (used in) operating activities:

      Depreciation and amortization             70,404           49,765

   Loss (gain) on sale of equity
       securities                               50,000           (5,665)

       Gain on sale of asset acquired           (34,713)             -

      Equity in loss of investee                 4,021           24,747

 Change in operating assets and liabilities:
      Changes in unrealized depreciation on
       loans receivable and accrued interest
       receivable                              109,131         (458,900)

      Accrued interest receivable              105,466          796,902

      Prepaid expenses and other assets         10,341         (118,997)

      Accrued expenses and other liabilities   212,229           87,471

      Accrued interest payable                (146,722)        (155,723)

 TOTAL ADJUSTMENTS                             380,227          219,600
 NET CASH PROVIDED BY (USED IN)
    OPERATING ACTIVITIES                       207,999         (144,238)

  CASH FLOWS FROM INVESTING ACTIVITIES
  Loans receivable                          (3,666,379)        (615,026)

  Assets acquired in satisfaction of loans     696,275          288,500

Receivables from debtors on sales of
     assets acquired in satisfaction
     of loans                                  397,558            7,000

 Proceeds from sale of equity securities           -             84,084

   Purchases of equity securities             (104,153)        (200,600)

  Sale of automobiles                               -            60,125

  Capital expenditures                          (1,649)        (369,505)

  NET CASH (USED IN) PROVIDED BY
  INVESTING ACTIVITIES                      (2,678,347)        (745,422)


  CASH FLOWS FROM FINANCING ACTIVITIES


     Proceeds from notes payable, banks     33,995,922        3,430,000

    Repayments of notes payable, banks     (30,933,922)      (5,151,348)

   Proceeds from debentures payable to SBA           -        6,950,000

   Repayment of debentures payable to SBA            -       (4,150,000)

  Dividends paid                              (253,125)        (253,125)

 NET CASH PROVIDED BY (USED IN)
     FINANCING ACTIVITIES                    2,808,875          825,527

 NET INCREASE (DECREASE) IN CASH AND
    CASH EQUIVALENTS                           338,527		(64,133)

    CASH AND CASH EQUIVALENTS - Beginning      416,600          498,669

  CASH AND CASH EQUIVALENTS - Ending        $  755,127         $434,536

</TABLE>

The accompanying notes are an integral part of these financial
                        statements.

<PAGE>
        AMERITRANS CAPITAL CORPORATION AND SUBSIDIARIES

         CONSOLIDATED STATEMENTS OF CASH FLOWS (Continued)

   For the Nine Months Ended March 31, 2005 and 2004 (Unaudited)

<TABLE>
<S>                                                <C>             <C>
                                             March 31, 2005   March 31, 2004

  SUPPLEMENTAL DISCLOSURES OF
     NON-CASH INVESTING ACTIVITIES:
     Unrealized gain (loss) on
      equity securities arising
      during the period                       $     63,089     $    (9,666)

     Reclassification adjustment
     for loss (gain) included in
     net loss                                 $     45,000     $     (5,665)


     Reclassification of assets
     acquired to receivables
     from debtors on
     sales of assets acquired                 $   (438,633)    $          -

     Reclassification of loans
     assets acquired in satisfaction
     of loans				      $    (153,200)   $          -

     Acquisition of medallions
     through foreclosure of loans
     receivable                               $        -        $(1,418,901)

</TABLE>


              The accompanying notes are an integral part of these financial
                                        statements.



<PAGE>

                AMERITRANS CAPITAL CORPORATION AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements

  1.      Organization and Summary of Significant Accounting
          Policies

  Financial Statements

  The consolidated balance sheet of Ameritrans Capital Corporation
  ("Ameritrans" or the "Company") as of March 31, 2005, and the related
  consolidated statements of operations and cash flows for the three months
  and nine months ended March 31, 2005 and 2004 have been prepared by the
  Company, without audit, pursuant to the rules and regulations of
  the Securities and Exchange Commission (the "Commission"). Certain
  information and footnote disclosures normally included in financial
  statements prepared in accordance with accounting principles generally
  accepted in the United States have been condensed or omitted pursuant
  to such rules and regulations. In the opinion of management, the
  accompanying consolidated financial statements include all adjustments
  (consisting of normal, recurring adjustments) necessary to summarize
  fairly the Company's financial position and results of operations.
  The results of operations for the nine months ended March 31, 2005
  are not necessarily indicative of the results of operations for the full
  year or any other interim period. These financial statements should be
  read in conjunction with the audited financial statements and notes
  thereto included in the Company's Annual Report on Form 10-K for the
  fiscal year ended June 30, 2004 as filed with the Commission.

  Organization and Principal Business Activity

  Ameritrans, a Delaware corporation, is a specialty finance company that
  through its subsidiary, Elk, makes loans primarily to taxi owners to
  finance the acquisition and operation of taxi medallions and related
  assets, and to other small businesses in the New York City, Chicago,
  Miami, and Boston markets.  Ameritrans is a regulated investment company
  under the Internal Revenue Code.

  Elk, a New York corporation, is licensed by the Small Business
  Administration ("SBA") to operate as a Small Business Investment Company
  ("SBIC") under the Small Business Investment Act of 1958, as amended.
  Elk is also registered as an investment company under the Investment
  Company Act of 1940 to make business loans.

  Basis of Consolidation

  The consolidated financial statements include the accounts of
  Ameritrans, Elk, and Elk's wholly owned subsidiaries, EAF Holding
  Corporation, EAF Enterprises LLC, Medallion Auto Management LLC,
  EAF Leasing LLC, EAF Leasing II LLC and EAF Leasing III LLC,
  (collectively referred to as the "Company").  All significant inter-
  company transactions have been eliminated in consolidation.

  EAF Holding Corporation, which was formed in June 1992 and began
  operations in December   1993, owns and operates certain real estate
  assets acquired in
  satisfaction of defaulted loans made by Elk.
  EAF Enterprises LLC, which was formed in June 2003 and began
  operations in July 2003, owns, leases and resells medallions
   acquired in   satisfaction of foreclosures by Elk.

<PAGE>

  Medallion Auto Management LLC, which was formed in June 2003 and began
  operations in July 2003, owns, leases and resells automobiles in
  conjunction with the activities of EAF Enterprises LLC.

  EAF Leasing LLC and EAF Leasing II LLC, which were formed in August 2003
  and began operations in October 2003, own and lease medallions acquired
  in satisfaction of foreclosures by Elk.

  EAF Leasing III LLC, which was formed in January 2004 and began
  operations in April 2004, owns and leases medallions acquired in
  satisfaction of foreclosures by Elk.

  Ameritrans organized another subsidiary on June 8, 1998, Elk Capital
  Corporation ("Elk Capital"), which may engage in lending and investment
  activities similar to its parent.  Since its inception, Elk Capital has
  had no operations.

  Income Taxes

  The Company has elected to be taxed as a Regulated Investment Company
  ("RIC") under the Internal Revenue Code (the "Code").  A RIC generally
  is not taxed at the corporate level to the extent its income is
  distributed to its stockholders.  In order to qualify as a RIC, the
  Company must payout at least 90 percent of its net taxable investment
  income to its stockholders as well as meet other requirements under the
  Code.  In order to preserve this election for fiscal 2005, the Company
  intends to make the required distributions to its stockholders.

  The Company is subject to certain state and local franchise taxes, as
  well as related minimum filing fees assessed by state taxing
  authorities.  Such taxes and fees are reported as "provisions for income
  taxes" and reflected in each of the fiscal years presented.

  Earnings (Loss) Per Share

  Basic earnings (loss) per share is computed by dividing income available
  to common stockholders by the weighted average number of common shares
  outstanding for the period.  Diluted earnings per share reflect, in
  periods in which they have a dilutive effect, the effect of common
  shares issuable upon the exercise of stock options and warrants.  The
  difference between reported basic and diluted weighted average common
  shares results from the assumption that all dilutive stock options
  outstanding were exercised.  For the periods presented, the effect of
  common stock equivalents has been excluded from the diluted calculation
  since the effect would be antidilutive.

  Loan Valuations

  The Company's loan portfolio is carried at fair value.  Since no ready
  market exists for these loans, the fair value is determined in good
  faith by the board of directors of the Company (the "Board of
  Directors").  In determining the fair value, the Board of Directors
  considers factors such as the financial condition of the borrower, the
  adequacy of the collateral to support the loans, individual credit
  risks, historical loss experience and the relationships between current
  and projected market rates and portfolio rates of interest and
  maturities.  The Board of Directors has determined that the fair value
  of the loans approximates cost less unrealized depreciation.

  Use of Estimates

  The preparation of financial statements in conformity with U.S.
  generally accepted accounting principles requires management to make
  extensive use of estimates and assumptions that affect the reported
  amounts of assets and liabilities at the date of the financial
  statements and the reported amounts of revenues and expenses during the
  reporting period.  Actual results could differ

<PAGE>

  from those estimates. Estimates that are particularly susceptible to
  change relate to the determination of the fair value of loans receivable
  and other financial instruments.

  2.      Medallions

  During the year ended June 30, 2004, Elk transferred City of
  Chicago taxicab medallions obtained from defaulted and foreclosed loans
  to certain newly formed wholly-owned subsidiaries.  The subsidiaries
  borrowed funds in the amount of $2,382,201 from Elk to complete the
  purchases of the medallions and gained title by paying related transfer
  fees and satisfying outstanding liens with Elk and the City of Chicago.

  The subsidiaries, in turn, lease these medallions to taxicab operators
  or companies in the Chicago market under weekly and long-term operating
  leases.  The weekly leases, which include both medallions and vehicles
  have been made with individuals.  These weekly leases automatically
  renew each week, up to a maximum period of 157 weeks, but may be
  terminated at the option of the lessee at the conclusion of any weekly
  period.  These lease terms also include an option for the lessee to
  purchase either the medallion or vehicle, at an amount defined in the
  agreement, at any time throughout the term of the lease, with credit
  given for a portion of the lease payments towards the purchase price.

  As of March 31, 2005 and June 30, 2004, no purchase options had been
  exercised.  The long-term medallion leases have been made with taxicab
  companies expire from December 31, 2005 through February 28, 2006, and may
  be canceled by either party with forty-five days advance written notice.

  Leasing income under all medallion and taxi cab leases for the three
  months and nine months ended March 31, 2005 was $50,826 and $176,159,
  respectively.

  3.      Debentures Payable to SBA

  At March 31, 2005 and June 30, 2004 debentures payable to the SBA
  consisted of subordinated debentures with interest payable semiannually,
  as follows:

<TABLE>
<S>    <C>            <C>               <C>                    <C>

                                    Effective       12/31/04 and 6/30/04
  Issue Date       Due Date        Interest Rate         Principal Amount

  July 2002        September 2012     4.67%(1)              $2,050,000
  December 2002    March 2013         4.63%(1)               3,000,000
  September 2003   March 2014         4.12%(1)               5,000,000
  February 2004    March 2014         4.12%(1)               1,950,000

                                                           $12,000,000
</TABLE>


  (1) Elk is required to pay an additional annual user fee of 0.866% on
  these debentures.

  Under the terms of the subordinated debentures, Elk may not repurchase
  or retire any of its capital stock or make any distributions to its
  stockholders other than dividends out of retained earnings (as computed
  in accordance with SBA regulations) without the prior written approval
  of the SBA.

<PAGE>

  SBA Commitment

  In January 2002 the Company and the SBA entered into an agreement
  whereby the SBA committed to reserve debentures in the amount of
  $12,000,000 to be issued by the Company on or prior to September 30,
  2006.  A 2% leverage fee will be deducted pro rata as the commitment
  proceeds are drawn down.  A $120,000 non-refundable fee was paid by Elk
  at the time the $12,000,000 commitment was obtained.  In February 2004,
  Elk made the final draw down under this commitment.

  4.      Notes Payable to Banks

  At March 31, 2005 and June 30, 2004 Elk had loan agreements with
  three banks for lines of credit aggregating $40,000,000. At March 31,
  2005 and June 30, 2004, $31,970,652 and $28,908,652 respectively, were
  outstanding under these lines. The loans, which mature at various dates
  between May 31, 2005 and December 31, 2005, bear interest at the lower
  of either the reserve adjusted LIBOR rate plus 1.5% or the banks' prime
  rates minus 0.5%.

  Upon maturity, Elk anticipates that the banks will extend these lines of
  credit for   another year, as has been their practice in previous years.
  Pursuant to   the terms of the agreements the Company is required to comply
  with certain covenants and conditions, as defined therein.  The
  Company has pledged its loans receivable and other assets as collateral
  for the above lines of credit.

  5.      Commitments and Contingencies

  Interest Rate Swaps

  On February 11, 2003, Elk entered into an interest rate swap transaction
  for $5,000,000 with a bank, which expired February 11, 2005.  Elk
  entered into this swap transaction to hedge-against an upward
  movement in interest rates relating to outstanding bank debt. The swap
  transaction provided for a fixed rate of 3.56% for Elk.  If the floating
  one-month LIBOR rate fell below the fixed rate, Elk was obligated to
  pay the bank for the difference in rates.  But, if the one-month LIBOR rate
  rose above the fixed rate, the bank was obligated to pay Elk for the
  differences in rates.

  6.	  Comprehensive Income (Loss)

  Total comprehensive income (loss) for the three-month periods ended
  March 31, 2005 and 2004, after considering other comprehensive income (loss
  including unrealized gains on marketable securities of $55,981 and $1,000,
  was $126,281 and ($50,623), respectively.

  Total compresensive income (loss) for the nine-month period ended
  March 31, 2005 and 2004, after considering other compresensive income (loss)
  including unrealized gains (losses) on marketable securities of $108,089 and
  ($15,331), was ($64,139) and ($379,169), respectively.

  7.      Other Matters

  Quarterly Dividend

  The Company's Board of Directors declared a dividend of $0.28125 per
  share or $84,375 on September 21, 2004 on the Company's 9 3/8%
  Cumulative Participating Preferred Stock (the "Participating Preferred
  Stock") for the period July 1, 2004 through September 30, 2004, which
  was paid on October 15, 2004 to all holders of record as of September
  30, 2004.  Similarly, on December 20, 2004, the Company's Board of
  Directors declared a dividend of $0.28125 per share or $84,375 on the
  Company's 9 3/8% Cumulative Participating Preferred Stock for the period
  October 1, 2004 through December 31, 2004, which was paid on January 15,
  2005 to all holders of record as of December 31, 2004.  On March 22, 2005,
  the Company's Board of Directors declared a dividend of $0.28125 per share or
  $84,375 on the Company's 9 3/8% Cumulative Participating Preferred Stock
  for the period January 1, 2005 through March 31, 2005, which was paid on
  April 18, 2005 to all holders of record as of April 1, 2005.  Total
  dividends paid aggegated $253,125 in each of the nine months ended
  March 31, 2005 and 2004.

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

  The information contained in this section should be used in conjunction
  with the consolidated Financial Statements and Notes therewith appearing
  in this report Form 10-Q and in the Company's Annual Report on Form 10-K
  for the year ended June 30, 2004.

  Critical Accounting Policies

  In the preparation of the Company's financial statements in conformity
  with accounting principles generally accepted in the United States,
  management uses judgment in selecting policies and procedures and making
  estimates and assumptions that affect amounts reported and disclosed in
  the financial statements and related notes. Significant estimates that
  the Company makes include valuation of loans and equity investments,
  evaluation of the recoverability of various receivables and the
  assessment of litigation and other contingencies. The Company's ability
  to collect receivables and recover the value of its loans depends on a
  number of factors, including the financial condition of the debtors and
  its ability to enforce provisions of its contracts in the event of disputes,
  through litigation if necessary. Although the Company believes that
  estimates and assumptions used in determining the recorded amounts of net
  assets and liabilities at March 31, 2005, are reasonable, actual results
  could differ materially from the estimated amounts recorded in the
  Company's financial statements. Our key critical accounting policies are
  those applicable to the valuation of loans receivable and other
  investments, including medallions, and contingencies from daily
  operations, as discussed below:

  Valuation of Loans Receivable. For loans receivable, fair value generally
  approximates cost less unrealized depreciation.  Overall financial condition
  of the borrower, the adequacy of the collateral supporting the loans,
  individual credit risks, historical loss experience and other factors are
  criteria considered in quantifying the unrealized depreciation, if any, that
  might exist at the valuation date.

  Equity Securities. The fair value of publicly traded corporate equity
  securities is based on quoted market prices. Privately held corporate
  equity securities are recorded at the lower of cost or estimated fair
  value. For these non-quoted investments, the Company reviews the
  financial performance of the privately held companies in which the
  investments are maintained. If and when a determination is made that a
  decline in fair value below the cost basis is other than temporary, the
  related investment is written down to its estimated fair value.

  Assets Acquired in Satisfaction of Loans. Assets acquired in
  satisfaction of loans are carried at estimated fair value less cost of
  disposal. Losses incurred at the time of foreclosure are charged to the
  unrealized depreciation on loans receivable. Subsequent reductions in
  estimated net realizable value are charged to operations as losses on
  assets acquired in satisfaction of loans.

  Medallions.  The Company obtained medallions through foreclosure of
  loans and the value of such medallions are carried at the lower of the net
  value of the related

<PAGE>

  foreclosed loans or the fair market value of the medallions.  The medallions
  are being treated as having indefinite lives, therefore, the assets are not
  being amortized.  However, the Company periodically tests their carrying
  value for impairment.

  Contingencies.  The Company is subject to legal proceedings in the
  course of its daily operations from enforcement of its rights in
  disputes pursuant to the terms of various contractual arrangements.  In
  this connection, the Company assesses the likelihood of any adverse judgment
  or outcomes to these matters as well as a potential range of probable
  losses.  A determination of the amount of reserve required, if any, for
  these contingencies is made after careful analysis of each individual
  issue.  The required reserves may change in the future due to new
  developments in each matter or changes in approach, such as a change in
  settlement strategy in dealing with these matters.

  General

  Ameritrans acquired Elk on December 16, 1999 in a share for share
  exchange. Elk is licensed by the Small Business Administration (SBA) to
  operate as a Small Business Investment Company (SBIC) under the Small
  Business Investment Act of 1958, as amended. Both Ameritrans and Elk are
  registered as investment companies under the Investment Company Act of
  1940.

  Elk makes loans to and investments in businesses that qualify under SBA
  regulations for funding under the Small Business Investment Act of 1958,
  as amended.  Elk's primary lending activity is to originate and service
  loans collateralized by the cities of New York, Boston, Chicago and Miami
  taxicab medallions. Elk also makes loans and investments in other diversified
  businesses. At March 31, 2005, 74% of Elk's loan portfolio consisted
  of loans secured by taxi medallions and 26% consisted of loans to other
  diversified businesses.

  From inception through April 2002, Ameritrans' only activity had been
  the operations of Elk. In May 2002, Ameritrans commenced making loans to
  businesses using the proceeds raised from a public offering, which was
  completed in April 2002.

  Elk created two additional wholly-owned subsidiaries, EAF Enterprises
  LLC and Medallion Auto Management LLC, in June 2003.  Beginning July
  2003, EAF Enterprises LLC took title to five of Elk's foreclosure
  medallions and leased them to individual operators and Medallion Auto
  Management LLC purchased "used" vehicles to be leased with the
  medallions.  The taxi operators have the option to purchase both the
  medallions and vehicles.  Elk created two more wholly-owned
  subsidiaries, EAF Leasing LLC and EAF Leasing II LLC, in August 2003.
  Starting October 2003, EAF Leasing LLC and EAF Leasing II LLC acquired
  fourteen and thirteen medallions, respectively, in satisfaction of
  foreclosures from Elk and leased them to corporate operators.  Elk
  created another wholly-owned subsidiary, EAF Leasing III LLC, in January
  2004.  Commencing in April 2004, Elk transferred eight medallions
  acquired in satisfaction of foreclosures to EAF Leasing III LLC which,
  in turn, leased them to a corporate operator.

  Results of Operations for the Three Months Ended March 31, 2005 and
  2004

  Total Investment Income

  The Company's interest income for the three months ended March 31,
  2005 decreased $36,208 or 3% to $1,213,236 as compared to the
  comparable period ended March 31, 2004, as a result of lower average
  interest rates charged on new and modified loans.  The decrease of
  interest income was partially offset by an increase in medallion and
  vehicle leasing income of $1,989.

<PAGE>

  Operating Expenses

  Interest expense for the three months ended March 31, 2005 increased
  $104,107 or 30% to $449,279 as compared to the three months ended
  March 31, 2004, due to higher interest rates charged on outstanding
  bank borrowing as well as higher outstanding bank notes payable.  Interest
  rates charged on two outstanding SBA debentures in the amount of $5,000,000
  and $1,950,000, respectively, also increased due to the assignment of the
  long term fixed rate of 4.12% on the pooling date of March 24, 2004 adjusted
  from the interim rates of 1.682% and 1.595%, respectively.  Salaries and
  employee benefits increased $16,968 or 6% as compared to the similar period
  in the prior year.  These increases resulted primarily from increases
  specified in certain officers' employment agreements as well as commissions
  paid to an employee.  Professional fees decreased $3,435 or 2% as compared
  to the comparable period in the prior year due primarily to a reduction in
  Chicago legal fees.  Foreclosure expenses decreased $46,769 or 100% and
  write off and depreciation of interest and loans receivable decreased
  $172,803 or 68% as compared to the similar quarter in the prior year.  Both
  of these decreases reflect the reduction of foreclosures of Chicago
  medallions loans.  Other administrative expenses decreased $6,350 or 2% as
  compared to the similar period in the prior year, due primarily to a
  reduction in Chicago service fees and computer expense partially offset by
  increases in consultant fees related to compliance with Section 404 of the
  Sarbanes-Oxley Act of 2002.

  Net Income (Loss)

  Net income increased from a net loss of $51,623 in the period ended March 31,
  2004 to a net income of $70,300 in the period ended March 31, 2005.  The
  increase in net income between the periods was attributable primarily to
  fewer write-downs of the Chicago loan portfolio and related foreclosure
  expenses, which were partially offset by increases in interest and salaries.
  Dividends of Participating Preferred Stock amounted to $84,375 for the three
  months ended March 31, 2005 and 2004.

  Results of Operations for the Nine Months Ended March 31, 2005 and
  2004

  Total Investment Income

  The Company's interest income for the nine months ended March 31, 2005
  decreased $473,645 or 12% to $3,497,001 as compared with the comparable
  period ended March 31, 2004, as a result of lower average interest
  rates charged on new and modified loans.  The decrease in interest
  income was partially offset by an increase in other fees of $80,345,
  primarily due to an increase in origination fees, and an increase in
  medallion and vehicle leasing income of $89,774.

  Operating Expenses

  Interest expense for the nine months ended March 31, 2005 increased
  $211,831 or 20% to $1,272,435 as compared to the nine months ended March 31,
  2004, due to higher interest rates charged on outstanding bank borrowings as
  well as higher outstanding bank notes payable.  Interest rates charged on
  two outstanding SBA debentures in the amount of $5,000,000 and $1,950,000
  respectively, also increased due to the assignment of the long term fixed
  rate of 4.12% on the pooling date of March 24, 2004 adjusted from the
  interim rates of 1.682% and 1.595% respectively.  Salaries and employee
  benefits increased $85,147 or 11% as compared to the similar period in the
  prior year.  These increases resulted primarily from increases specified in
  certain officers' employment agreements as well as the addition of an
  employee retained in January 2004.  Professional fees decreased
$27,019 or
  5% as compared to the comparable period in the prior year due primarily to
  a reduction in Chicago legal fees.  Foreclosure expenses decreased $296,108
  or 95% and write off and depreciation of interest and loans receivable
  decreased $394,298 or 46% as compared to the similar period in the prior
  year.  Both of these decreases reflect the reduction of foreclosures of
  Chicago medallion loans.  Other administrative expenses decreased $69,906
  or 8% as compared to the similar period in the prior year, due primarily to
  a reduction in Chicago service fees and computer expense partially offset
  by increases in commissions depreciation and consultant fees related to
  compliance with Section 404 of the Sarbanes-Oxley Act of 2002.

  Net Loss

  Net loss for the nine months ended March 31, 2005 decreased by $191,610
  or 53% to $172,228 as compared to the comparable period ended March
  31, 2004.  The decrease in net loss between the periods was attributable
  primarily to a reduction in write-downs of the Chicago loan portfolio
  and related foreclosure expenses, which were partially offset by
  increases in interest and salaries.  Dividends of Participating
  Preferred Stock amounted to $253,125 for the nine months ended March
  31, 2005 and 2004.

  Balance Sheet and Reserves
  Total assets increased by $2,810,313 as of March 31, 2005 as compared
  to total assets as of June 30, 2004. This increase was due to higher
  outstanding loans receivable, an increase in equity securities,
  partially offset by

<PAGE>

  reductions in assets acquired in satisfaction of loans due to sale of
  assets acquired.  In addition, Elk increased its short-term bank borrowings
  by $3,062,000, net of repayments made.

  Liquidity and Capital Resources

  The Company has funded its operations through private placements and public
  offerings of its securities, bank financing, the issuance to the SBA of
  its subordinated long-term debentures, loan amortization and
  prepayments.  As a RIC, the Company distributes at least 90% of our
  investment company taxable income. Consequently, the Company primarily
  relies upon external sources of funds to finance growth.

  On April 24, 2002, Ameritrans completed a public offering of 300,000
  units, consisting of one share of Common Stock, one share of 9 3/8%
  cumulative participating redeemable Preferred Stock, face value $12.00,
  and one redeemable Warrant exercisable into one share of Common Stock.
  The gross proceeds from the sale were $5,700,000 less offering expenses
  of $1,704,399. A portion of the proceeds was used temporarily to reduce
  bank and SBA indebtedness. Ameritrans also used part of the proceeds to
  start its own loan portfolio.

  At March 31, 2005, 73% of Elk's indebtedness was represented by
  indebtedness to its banks and 27% by debentures issued to the SBA with
  fixed rates of interest plus user fees resulting in rates ranging from
  4.99% to 5.54%. Elk currently may borrow up to $40,000,000, $8,029,348 of
  which was available for draw down as of March 31, 2005, under its existing
  lines of credit, subject to limitations imposed by its borrowing base
  agreement with its banks and the SBA, the statutory and regulatory
  limitations imposed by the SBA and the availability of funds.  In addition,
  during January 2002, the Company and the SBA entered into an agreement
  whereby the SBA committed to reserve debentures in the amount of $12,000,000
  to be issued to the Company on or prior to September 30, 2006. In July and
  December 2002, new debentures payable to the SBA were drawn from the
  reserved pool of $12,000,000 in the amount of $2,050,000 and $3,000,000,
  respectively. The interim interest rates assigned were 2.351 % and 1.927%,
  respectively, subsequently adjusted to long term fixed rates of 4.67% and
  4.628% determined on the pooling dates of September 25, 2002 and March 26,
  2003, respectively. On September 15, 2003 and February 17, 2004, two new
  debentures payable to the SBA were drawn in the amount of $5,000,000 and
  $1,950,000, respectively.  Interim interest rates assigned were 1.682% and
  1.595%, respectively, subsequently adjusted to the long term fixed rate of
  4.12% on the pooling date of March 24, 2004. In addition to the fixed rates,
  there is an additional annual SBA user fee on each debenture of 0.87%
  per annum making the rates 5.54%, 5.498% and 4.99% before applicable
  amortization of points and fees.  The draw down in February 2004 was the
  final draw from the $12,000,000 commitment.

  Loan amortization and prepayments also provide a source of funding for
  Elk. Prepayments on loans are influenced significantly by general
  interest rates, economic conditions and competition.

  Like Elk, Ameritrans will distribute at least 90% of its investment
  company taxable income and, accordingly, will continue to rely upon
  external sources of funds to finance growth. In order to provide the
  funds necessary for expansion, management expects to raise additional
  capital and to incur, from time to time, additional bank indebtedness
  and (if deemed necessary) to obtain SBA loans. There can be no
  assurances that such additional financing will be available on
  acceptable terms.

   New Accounting Standards

  In December 2004, the FASB issued Statement No.  123 (revised),
  "Share-Based Payment."  This standard is a revision of FASB Statement
  No. 123, Accounting for Stock Based Compensation, and requires all
  equity-based awards to employees to be valued at their fair value and
  charged to operations over the employee service period.  This statement
  is in effect for the first interim periods after June 15, 2005.  This
  statement applies to all employee awards granted, modified, or settled
  after the effective date.  Adoption of this Standard is not expected to
  have a material impact on the Company's consolidated results of operations
  and financial position.

  In December 2004, the FASB also issued Statement No. 153, Exchanges of Non-
  monetary Assets ("SFAS No. 153"), which amends APB Opinion No. 29,
  Accounting for Non-monetary Transactions ("APB No. 29"), Statement No. 153
  eliminates the exception from fair value measurement for non-monetary
  exchanges of similar productive assets in APB No. 29 and replaces it
  with an exception for exchanges that do not have commercial substance.  This
  statement specifies that a non-monetary exchange has commercial substance if
  the future cash flows of the entity are expected to change significantly
  as a result of the exchange.  The provisions of the Statement are effective
  for nonmonetary asset exchanges occuring in fiscal periods beginning after
  June 15, 2005.  The adoption of this statement
  is not expected to have a material impact on the Company's consolidated
  financial position or results of operations.

  ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURE ABOUT MARKET RISK

  We maintain disclosure controls and procedures that are designed to
  ensure that information required to be disclosed in our Exchange Act
  reports is recorded, processed, summarized and reported within the time
  periods specified in the Commission's rules and forms, and that such
  information is accumulated and communicated to our management to allow
  timely decisions regarding required disclosure based closely on the
  definition of "disclosure controls and procedures" in Rule 13a-15(e)
  promulgated under the Exchange Act. In designing and evaluating the
  disclosure controls and procedures, management recognized that any
  controls and procedures, no matter how well designed and operated, can
  provide only reasonable assurance of achieving the desired control
  objectives, and management necessarily was required to apply its
  judgment in evaluating the cost-benefit relationship of possible
  controls and procedures.

  The Company's business activities contain elements of risk. The Company
  considers the principal types of risk to be fluctuations in interest
  rates and portfolio valuations. The Company considers the management of
  risk essential to conducting its businesses. Accordingly, the Company's
  risk management systems and procedures are designed to identify and
  analyze the Company's risks, to set appropriate policies and limits and
  to continually monitor these risks and limits by means of reliable
  administrative and information systems and other policies and programs.

  The Company values its portfolio of loans and investments at fair value
  as determined in good faith by the Company's Board of Directors in
  accordance with the Company's valuation policy. Unlike certain lending
  institutions, the Company is not permitted to establish reserves for
  loan losses. Instead, the Company must value each individual investment
  and portfolio loan on a quarterly basis. The Company records unrealized
  depreciation on investments and loans when it believes that an asset has
  been impaired and full collection is unlikely. Without a readily
  ascertainable market value, the estimated value of the Company's
  portfolio of investments and loans may differ significantly from the
  values that would be placed on the portfolio if there existed a ready
  market for the investments and loans. The Company adjusts the valuation
  of the portfolio of loans and investments quarterly to reflect the Board
  of Directors' estimate of the current fair value of each investment and
  loan in the portfolio. Any changes in estimated fair value of loans are
  recorded in the Company's balance sheet as unrealized depreciation on
  loans receivable and also in the Company's statement of operations as
  write off and depreciation on interest and loans receivable.  Any
  changes in estimated fair value of investments are recorded in the
  Company's balance sheet as accumulated other comprehensive loss.

  In addition, the illiquidity of our investments and loan portfolio may
  adversely affect our ability to dispose of investments or loans at times
  when it may be advantageous for us to liquidate such investments or
  loans. Also, if we were required to liquidate some or all of these items
  in the portfolio, the proceeds of such liquidation might be
  significantly less than the current value of such

<PAGE>

  investments or loans.  Because we borrow money to make loans and
  investments, our net operating income is dependent upon the difference
  between the rate at which we borrow funds and the rate at which we
  loan and invest these funds. As a result, there can be no assurance that
  a significant change in market interest rates will not have a material
  adverse effect on our interest income. As interest rates rise, our
  interest costs increase, decreasing the net interest rate spread we
  receive and thereby adversely affect our profitability. Although we
  intend to continue to manage our interest rate risk through asset and
  liability management, including the use of interest rate swaps,
  general rises in interest rates will tend to reduce our interest rate
  spread in the short term.

  ITEM 4. CONTROLS AND PROCEDURES

  The Company maintains disclosure controls and procedures as defined under
  the Securities Exchange Act Rule 13a-15(e), that are designed to ensure that
  information required to be disclosed in our periodic reports filed pursuant
  to the rules promulgated under the Exchange Act are recorded, processed,
  summarized and reported within the time periods specified in the SEC's
  rules and forms and that such information is accumulated and communicated to
  our management including our Chief Executive Officer (also acting as Chief
  Financial Officer), to allow timely decisions regarding required disclosure.
  In designing and evaluating the disclosure controls and procedures,
  management recognized that any controls and procedures, no matter how well
  designed and operated, can provide only reasonable assurance of achieving
  the desired control objectives.  As of the end of the period covered by this
  report, we carried out an evaluation, under the supervision and with the
  participation of our management, including our Chief Executive Officer
  (also acting as Chief Financial Officer), of the effectiveness of the
  design and operation of our disclosure controls and procedures as
  defined in Rules 13a-15(e) and 15d-15(e) of the Exchange Act. Based on
  that evaluation, the Company concluded that, as of the end of the period
  covered by this report, our disclosure controls and procedures are
  effective in timely communicating the material information required to
  be included in our periodic SEC filings.

  There were no changes to the Company's internal controls over financial
  reporting that occurred during our most recently completed fiscal
  quarter that materially affected, or is reasonably likely to materially
  affect our internal control over financial reporting.

                 PART II. OTHER INFORMATION

  ITEM 6-- Exhibits and Reports on Form 8-K

  (a) Exhibits

       10.1 Letter Agreement between Israel Discount Bank of New York and Elk
       dated May 5, 2005 extending line of credit.

       31.1 Certification of the Chief Executive and Chief Financial Officer
       of the Company pursuant to Section 302 of the Sarbanes-Oxley Act
       of 2002.

       32.1 Certification of the Chief Executive and Chief Financial Officer
       of the Company pursuant to Section 906 of the Sarbanes-Oxley Act
       of 2002.

  (b) Reports on Form 8-K


  On March 22, 2005, the Company filed a current report on Form 8-K reporting
  under Items 2.02 and 9.01 that the Company issued a press release announcing
  its payment of dividends to holders of its preferred stock.

  On February 23, 2005, the Company filed a current report on Form 8-K
  reporting under Item 2.02 that the Company issued a press release announcing
  its share ownership in Fusion Telecommunications International Inc.

  On February 14, 2005, the Company filed a current report on Form 8-K
  reporting under Items 2.02 and 9.01  that the Company issued a press
  release announcing its second quarter results.


          (All other items of Part II are inapplicable)
  <PAGE>

                AMERITRANS CAPITAL CORPORATION


                        SIGNATURES

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

              AMERITRANS CAPITAL CORPORATION


  Dated:  May 16, 2005
				By: /s/ Gary C. Granoff
					Gary C. Granoff
					President, Chief Executive Officer and
					Chief Financial Officer


  Exhibit 31.1

     CERTIFICATION UNDER SECTION 302 OF THE SARBANES OXLEY ACT OF 2002
           DISCLOSURE IN THE REGISTRANT'S QUARTERLY REPORT

  I, Gary C. Granoff, President, Chief Executive Officer, and Chief Financial
  Officer of Ameritrans Capital Corporation, certify that:

  1.  I have reviewed this quarterly report on Form 10 Q of Ameritrans Capital
  Corporation (the "report");

  2.  Based on my knowledge, this report does not contain any untrue statement
  of a material fact or omit to state a material fact necessary to make the
  statements made, in light of the circumstances under which such statements
  were made, not misleading with respect to the period covered by this report;

  3.  Based on my knowledge, the financial statements, and other financial
  information included in this report, fairly present in all material respects
  the financial condition, results of operation, and cash flows of the
  registrant as of, and for, the periods presented in the report.

  4.  I am responsible for establishing and maintaining disclosure controls
  and procedures (as defined in Exchange Act Rules 13a 15(e) and 15d 15(e))
  and internal control over financial reporting (as defined in Exchange Act
  Rules 13a 15(f) and 15d 15(f)) for the registrant and have:

	(a)  Designed such disclosure controls and procedures, or caused such
	disclosure controls and procedures to be designed under my supervision, to
	ensure that material information relating to the registrant, including its
	consolidated subsidiaries, is made known to me by others within those
	entities, particularly during the period in which this report is being
	prepared;

	(b)  Designed such internal control over financial reporting, or caused such
	internal controls over financial reporting to be designed under my
	supervision, to provide reasonable assurance regarding the reliability of
	financial reporting and the preparation of financial statements for external
	purposes in accordance with generally accepted accounting principle;

	(c)  Evaluated the effectiveness of the registrant's disclosure controls and
	procedures and presented in this report my conclusions about the effectiveness
	of the disclosure controls and procedures, as of the end of the period covered
	by this report based on such evaluation; and

	(d)  Disclosed in this report any change in the registrant's internal control
        over financial reporting that occurred during the registrant's most
        recent fiscal quarter (the registrant's fourth fiscal quarter in the
        case of an annual report) that has materially affected, or is
        reasonably likely to materially affect, the registrant's internal
        control over financial reporting; and

  5. I have disclosed, based on my most recent evaluation of internal control
  over financial reporting, to the registrant's auditors and the audit
  committee of the registrant's board of directors (or persons performing the
  equivalent functions):

	(a)  All significant deficiencies and material weaknesses in the design or
        operation of internal control over financial reporting which are
	reasonably likely to adversely affect the registrant's ability to record,
	process, summarize and report financial information; and

	(b)  Any fraud, whether or not material, that involves management or other
	employees who have a significant role in the registrant's internal control
	over financial reporting.


  Dated:  May 16, 2005
	  				By: /s/ Gary C. Granoff
					    Gary C. Granoff
					    President, Chief Executive Officer and
					    Chief Financial Officer





  Exhibit 32.1

                             CERTIFICATION PURSUANT TO
                              18 U.S.C. SECTION 1350,
                              AS ADOPTED PURSUANT TO
                   SECTION 906 OF THE SARBANES OXLEY ACT OF 2002

  In connection with the Quarterly Report of Ameritrans Capital Corporation
  (the "Company") on Form 10-Q for the quarter ended March 31, 2005, as filed
  with the Securities and Exchange Commission on the date hereof (the
  "Report"), I, Gary C. Granoff, President, Chief Executive Officer, and Chief
  Financial Officer of the Company, certify, pursuant to 18 U.S.C. Section
  1350, as adopted pursuant to Section 906 of the Sarbanes Oxley Act of 2002,
  that:

  1.  The Report fully complies with the requirements of section 13(a) or 15(d)
  of the Securities Exchange Act of 1934; and

  2.  The information contained in the Report fairly presents, in all material
  respects, the financial condition, and results of operations of the Company.


  By: /s/ Gary C. Granoff
      Gary C. Granoff
      President, Chief Executive Officer, and Chief Financial Officer

  May 16, 2005