SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

                                   FORM 10-QSB



[Mark  One]
[X]     QUARTERLY  REPORT  PURSUANT  TO  SECTION  13  OR 15(d) OF THE SECURITIES
EXCHANGE  ACT  OF  1934  for  the  quarterly  period  ended:  June  30,  2001
                                                              ---------------

[  ]     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:  0-30629
                           -------


                             FIRST AID DIRECT, INC.
                 (Name of small business issuer in its charter)


              Florida                                 59-1796257
       ---------------------                   ----------------------
      (State of incorporation)                (IRS employer Ident. No.)

10211  N.W.  53rd  St.,  Sunrise,  FL                    33351
-------------------------------------                    -----
   (address  of  principal  office)                    (Zip Code)

                  Registrant's telephone number: (954) 749-9926


     Indicate  by  check  mark whether the Registrant: (1) has filed all reports
required  to be filed by Section 13 or 15(d) of the Exchange Act during the past
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      No  X
             ---     ---

   The number of shares outstanding of each of the issuer's classes of equity
    as of June 30, 2001: 3,985,000 shares of Common Stock, $.001 par value.


<PAGE>
                             FIRST AID DIRECT, INC.
                                TABLE OF CONTENTS
                                   FORM 10-QSB
                       FOR THE QUARTER ENDED JUNE 30, 2001



PART  I.  FINANCIAL  INFORMATION

Item  1.  Financial  Statements.

          Condensed Balance Sheet (Unaudited) as of June 30, 2001         Page 3

          Condensed Statements of Income (Unaudited) for the six months
             ended June 30, 2001 and 2000 and the three months ended
             June  30,  2001  and  2000                                   Page 4

          Condensed Statements of Cash Flows (Unaudited) for the six
             months ended  June  30,  2001 and 2000                       Page 5

          Notes  to Financial Statements                                  Page 6


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


PART  II.  OTHER  INFORMATION

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


<PAGE>
                              FIRST AID DIRECT, INC.
                             CONDENSED BALANCE SHEET
                                  JUNE 30, 2001
                                   (UNAUDITED)

                          ASSETS
                          ------

Current assets:
   Cash                                                $   37,099
   Accounts receivable - stockholder                       63,097
   Accounts receivable                                    275,013
   Inventories                                            438,726
   Prepaid expenses                                        62,240
                                                       -----------

     Total current assets                                 876,175
                                                       -----------

Property and equipment, net                                64,573
Intangible asset, net                                     116,141
                                                       -----------

                                                       $1,056,889
                                                       ===========

             LIABILITIES AND STOCKHOLDERS EQUITY
             -----------------------------------

Current Liabilities:
   Accounts payable and accrued expenses               $  203,089
                                                       -----------

     Total current liabilities                            203,089
                                                       -----------

Obligations under line of credit                           84,000
                                                       -----------

Stockholders' equity:
   Common stock                                             3,985
   Additional paid-in capital                           1,604,127
   Deficit                                               (838,312)
                                                       -----------

                                                          769,800
                                                       -----------

                                                       $1,056,889
                                                       ===========


     The accompanying notes are an integral part of these condensed financial
                                   statements.
                                     Page 3


<PAGE>
<TABLE>
<CAPTION>
                                 FIRST AID DIRECT, INC.
                              CONDENSED STATEMENTS OF INCOME
                                      (UNAUDITED)

                                                   SIX MONTHS ENDED      THREE MONTHS ENDED
                                                       JUNE  30,              JUNE  30,
                                                       ---------              ---------
                                                   2001        2000        2001        2000
                                                ----------  ----------  ----------  ----------
<S>                                             <C>         <C>         <C>         <C>

Net sales                                       $1,666,496  $1,328,904  $  814,025  $  710,976

Cost of sales                                    1,205,958     937,954     602,049     517,456
                                                ----------  ----------  ----------  ----------

Gross margin                                       460,538     390,950     211,976     193,520

General and administrative expenses                434,741     322,535     201,875     166,284
                                                ----------  ----------  ----------  ----------

Income before income taxes                          25,797      68,415      10,101      27,236

Provision for income taxes                               -           -           -           -
                                                ----------  ----------  ----------  ----------

Net income                                      $   25,797  $   68,415  $   10,101  $   27,236
                                                ==========  ==========  ==========  ==========


Net income per share information:
   Basic:
      Net income per share                      $      .01  $      .02  $      .00  $      .01
                                                ==========  ==========  ==========  ==========

      Weighted average number of common shares   3,949,199   3,905,000   3,985,000   3,905,000
                                                ==========  ==========  ==========  ==========

   Diluted:
      Net income per share                      $      .01  $      .02  $      .00  $      .01
                                                ==========  ==========  ==========  ==========

      Weighted average number of common shares   3,985,000   3,905,000   3,985,000   3,905,000
                                                ==========  ==========  ==========  ==========
</TABLE>


     The accompanying notes are an integral part of these condensed financial
                                   statements.
                                     Page 4


<PAGE>
<TABLE>
<CAPTION>
                             FIRST AID DIRECT, INC.
                       CONDENSED STATEMENTS OF CASH FLOWS
                                   (UNAUDITED)

                                                     SIX MONTHS ENDED JUNE 30,
                                                         2001        2000
                                                      ----------  ----------
<S>                                                   <C>         <C>

Cash flows from operating activities:
  Net income                                          $  25,797   $  68,415
  Changes in assets and liabilities                      59,065    (179,275)
                                                      ----------  ----------

Net cash provided by (used in) operating activities      84,862    (110,860)
                                                      ----------  ----------

Cash flows from investing activities:
      Acquisition of customer list                                 (133,362)
      Purchase of equipment                              (1,999)       (675)
                                                      ----------  ----------

Net cash used in investing activities                    (1,999)   (134,037)
                                                      ----------  ----------

Cash flows from financing activities:

     Repayment on line of credit                        (54,000)
     Proceeds from exercise of stock options              8,000           -
                                                      ----------  ----------

Net cash provided by financing activities               (46,000)          -
                                                      ----------  ----------

Net increase (decrease) in cash and cash equivalents     36,863    (244,897)

Cash and cash equivalents, beginning of period              236     270,839
                                                      ----------  ----------

Cash and cash equivalents, end of period              $  37,099   $  25,942
                                                      ==========  ==========

Supplemental Disclosure of Cash Paid:
  Interest                                            $   4,823   $       -
                                                      ==========  ==========

Non-cash Investing and Financing Activities:
  Assets acquired in exchange for debt                $       -   $  50,000
                                                      ==========  ==========
</TABLE>


     The accompanying notes are an integral part of these condensed financial
                                   statements.
                                     Page 5


<PAGE>
                             FIRST AID DIRECT, INC.
                          NOTES TO FINANCIAL STATEMENTS


1.  BASIS  OF  PRESENTATION

The  accompanying  unaudited condensed financial statements of First Aid Direct,
Inc.  (the  "Company")  have been prepared in accordance with generally accepted
accounting  principles  for  interim  financial  information  and  with  the
instructions  to  Form 10-QSB and Regulation S-B.  In the opinion of management,
all  adjustments  (consisting of normal recurring accruals) considered necessary
for a fair presentation have been included.  Operating results for the three and
six  month  periods  ended  June  30, 2001 are not necessarily indicative of the
results that may be expected for the year ending December 31, 2001.  For further
information,  refer to the financial statements and footnotes for the year ended
December  31,  2000  found  in  the  Company's  Form  10-KSB.

The  fiscal  years  ended  December  31,  2001  and December 31, 2000 are herein
referred  to  as  "fiscal  2001"  and  "fiscal  2000",  respectively.


2.  INVENTORIES

Inventories are comprised primarily of first aid products held for sale, and are
stated  at  the  lower  of  cost  or  market,  determined  on  the  FIFO method.


3.  ACQUISITION  OF  ASSETS

     PURCHASE

          On  March  17,  2000,  the  Company  entered  into  an  asset purchase
          agreement  to  buy  certain  assets  from  a  Company stockholder. The
          Company  purchased  accounts  receivable, inventory and customer lists
          for  $200,000,  as  noted  below,  to  be  paid  in cash. The $200,000
          represents  cost  as  reflected in the accounting books and records of
          the  stockholder.  As of December 31, 2000, the full purchase price of
          $200,000  was  paid.

          Accounts  receivable              $   25,264
          Inventories                           41,374
          Customer  listings                   133,362
                                             ---------
                                             $ 200,000
                                             =========

     COMMITMENTS

          The  Company entered into a non-competition agreement and a consulting
          agreement  with  the original owner of the assets purchased above. The
          covenant  not  to  compete  is  for  a five-year term and provides for
          $25,000 each year, for a term of three years, to be paid in thirty-six
          equal installments totaling $75,000. The consulting agreement is for a
          three-year  term  and  provides  for  thirty-six  equal  installments
          totaling  $75,000.


                                     Page 6
<PAGE>
                             FIRST AID DIRECT, INC.
                          NOTES TO FINANCIAL STATEMENTS


4.  SALES  TO  STOCKHOLDER

During  the  six months ended June 30, 2001 and 2000, 31% and 22%, respectively,
of  revenue  was  derived  from  sales  to  a  stockholder.


                                    Page 7
<PAGE>
THIS  REPORT  CONTAINS  FORWARD-LOOKING  STATEMENTS  WITHIN  THE  MEANING OF THE
PRIVATE  SECURITIES  LITIGATION  REFORM  ACT  OF  1995.  SUCH  FORWARD-LOOKING
STATEMENTS  INVOLVE  KNOWN AND UNKNOWN RISKS AND UNCERTAINTIES OR OTHER FACTORS,
WHICH  MAY  CAUSE  RESULTS,  PERFORMANCE OR ACHIEVEMENTS EXPRESSED OR IMPLIED BY
SUCH FORWARD-LOOKING STATEMENTS TO VARY FROM THOSE PREDICATED OR IMPLIED IN THIS
REPORT.  FACTORS THAT MIGHT CAUSE SUCH A DIFFERENCE INCLUDE, WITHOUT LIMITATION,
DECLINE  IN  DEMAND  FOR  THE  COMPANY'S PRODUCTS OR SERVICES, AND THE EFFECT OF
GENERAL  ECONOMIC  CONDITIONS  AND  FACTORS AFFECTING THE WHOLESALE DISTRIBUTION
INDUSTRY.  FURTHER  INFORMATION ON THE FACTORS AND RISKS THAT COULD AFFECT FIRST
AID  DIRECT'S  BUSINESS,  FINANCIAL  CONDITION  AND  RESULTS  OF  OPERATIONS ARE
INCLUDED  UNDER THE "RISK FACTORS" SECTIONS OF FIRST AID DIRECT'S PUBLIC FILINGS
WITH  THE  SECURITIES  AND  EXCHANGE  COMMISSION.

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

RESULT  OF  OPERATIONS

Three  months  ended  June  30, 2001 compared to the three months ended June 30,
2000.

Sales     Total  revenue increased 14% in the second quarter of fiscal 2001 over
-----
the same period in fiscal 2000.  The revenue increased $103,049 from $710,976 to
$814,025  in  the  three  months ended June 30, 2001 over the same period in the
prior  fiscal  year.  Revenues  increased  as a result of the supplier agreement
signed with Van Dyne Crotty, Inc. for the Company to be the primary supplier for
its  retail  first  aid  distribution business, the Company acquiring a customer
list  and  other assets from Van Dyne Crotty, Inc. as disclosed in Note 3 to the
financial  statements, and additional sales resulting from increases in sales to
new  and  existing  distributors.  The  increase  in  sales  to  related parties
amounted  to  approximately  $85,000,  or  82%  of the increase for the quarter.

Costs  and  Expenses     The  cost  of  sales  for  the second quarter increased
--------------------
$84,593  as  a result of the increased sales from $517,456 in the second quarter
of  fiscal  2000  to $602,049 in the second quarter of fiscal 2001.  The overall
result  was  a 10% increase in the gross margin of $18,456, from $193,520 in the
second  quarter of fiscal 2000 to $211,976 in the second quarter of fiscal 2001.
As  a  percentage,  the gross margin decreased from 27% in fiscal 2000 to 26% in
fiscal  2001.

General  and  administrative  expenses increased 21% or $35,591 from $166,284 in
the  second  quarter  of fiscal 2000 to $201,875 in the second quarter of fiscal
2001.  Also, general and administrative expenses increased slightly as a percent
of  revenue  from  23%  in 2000 to 25% in 2001.  The increase primarily resulted
from costs related to an updated catalog and an increase in the amortization and
consulting costs for the Roehampton product line, compared to the results of the
prior  year.

Income  before  income  taxes     The  Company's  income  before  income  taxes
-----------------------------
decreased  $17,135  during  the  second  quarter of fiscal 2001 to $10,101, from
$27,236  during the second quarter of fiscal 2000.  The decrease was primarily a
result  of  the  higher  costs  for  an updated catalog and the amortization and
consulting  costs  related  to  the  Roehampton  product line added during 2000.

Other.  No  income tax expense or benefit is recorded in the three-month periods
-----
ended  June  30,  2001  and 2000, as the Company will utilize net operating loss
carryforwards  to  offset  the  current  tax  expense.


                                     Page 8
<PAGE>
Six  months  ended June 30, 2001 compared to the six months ended June 30, 2000.


Sales     Total  revenue increased 26% through the second quarter of fiscal 2001
-----
over  the  same  period  in  fiscal  2000.  The  revenue increased $337,592 from
$1,328,904  to  $1,666,496  in  the six months ended June 30, 2001 over the same
period in the prior fiscal year.  Revenues increased as a result of the supplier
agreement  signed  with  Van Dyne Crotty, Inc. for the Company to be the primary
supplier for its retail first aid distribution business, the Company acquiring a
customer list and other assets from Van Dyne Crotty, Inc. as disclosed in Note 3
to  the  financial  statements, and additional sales resulting from increases in
sales  to  new  and  existing  distributors.  The  increase  in sales to related
parties  amounted  to  approximately  $221,400,  or  a 76% increase over the six
months  ended  June  30,  2000.

Costs  and  Expenses     The  cost of sales through the second quarter increased
--------------------
$268,004  as a result of the increased sales from $937,954 for the six months of
fiscal  2000  to  $1,205,958  through  the  second  quarter of fiscal 2001.  The
overall result was an 18% increase in the gross margin of $69,588, from $390,950
during  the  six months of fiscal 2000 to $460,538 through the second quarter of
fiscal  2001.  As  a  percentage,  the gross margin decreased from 29% in fiscal
2000  to  28%  in  fiscal  2001.

General  and administrative expenses increased 35% or $112,206 from $322,535 for
the  six  months  of  fiscal 2000 to $434,741 for the six months of fiscal 2001.
Also,  general  and  administrative  expenses increased slightly as a percent of
revenue  from  24% in 2000 to 26% in 2001.  The increase primarily resulted from
costs  related  to  an  updated  catalog and an increase in the amortization and
consulting costs for the Roehampton product line, compared to the results of the
prior  year.

Income  before  income  taxes     The  Company's income from before income taxes
-----------------------------
decreased  $42,618 during the six months of fiscal 2001 to $25,797, from $68,415
during  the  six  months of fiscal 2000.  The decrease was primarily a result of
the  higher  costs  for  an  updated catalog and the amortization and consulting
costs  related  to  the  Roehampton  product  line  added  during  2000.

Other.  No  income  tax  expense or benefit is recorded in the six-month periods
-----
ended  June  30,  2001  and 2000, as the Company will utilize net operating loss
carryforwards  to  offset  the  current  tax  expense.


LIQUIDITY  AND  CAPITAL  RESOURCES

The  primary  sources  of  the  Company's cash are net cash flows from operating
activities,  short-term  vendor  financing  and a line of credit obtained from a
bank.  The  Company  established  a  $250,000  line  of  credit with a bank that
matures in February 2003 to fund cash requirements as needed.  The line requires
monthly interest payments and bears interest at the prime rate of interest (7.0%
at  June 30, 2001).  As of June 30, 2001, $84,000 was outstanding on the line of
credit.  The  line  is  collateralized  by the Company's accounts receivable and
inventory.

The  Company believes its current available cash position, coupled with its cash
forecast  for  the year and periods beyond, is sufficient to meet its cash needs
on  both  a  short-term  and  long-term  basis.  The  balance sheet has a strong
working  capital  ratio  (4.31  to  1)  and management is not aware of any known
trends  or  demands,  commitments,  events,  or uncertainties, as they relate to
liquidity  which  could  negatively  affect the Company's ability to operate and
grow  as  planned.


                                     Page 9
<PAGE>
                           PART II. OTHER INFORMATION


ITEM  6.  EXHIBITS:

(a)  Exhibits
          None

(b)  Reports  on  Form  8-K

On  June  12,  2001,  the  Company  filed  a Form 8-K reporting on the change in
certifying  accountants,  and  containing  the  following  information:

     At  a  meeting  held  on  June 7, 2001, the Board of Directors of First Aid
     Direct,  Inc.(the "Company") approved the engagement of Margolies, Fink and
     Wichrowski as independent auditors of the Company for the fiscal year ended
     December  31, 2001, to replace the firm of Rachlin Cohen Holtz LLP ("RCH"),
     who  were  dismissed  as  the  Company's auditors, effective June 12, 2001.


                                     Page 10
<PAGE>
                                   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.



                            FIRST AID DIRECT, INC., A FLORIDA CORPORATION


Date:  August 13, 2001                      By  /s/   Scott  Seigel
                                              ---------------------
                                            Scott Seigel, President and CEO
                                            (Principal  Executive  Officer)


<PAGE>