##### Table of Contents

---

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549



---



FORM 10-Q



---



(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, 2005



OR



| ̈ | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|- | ----------------------------------------------------------------------------------------



FOR THE TRANSITION PERIOD FROM             .



COMMISSION FILE NUMBER 0-24341



---



CENTRAL EUROPEAN DISTRIBUTION CORPORATION

(EXACT NAME OF REGISTRANT AS SPECIFIED IN ITS CHARTER)



---



|                         |  |                                  
|------------------------ |  | ---------------------------------
|DELAWARE                 |  | 54-18652710                      
|(STATE OF INCORPORATION) |  | (IRS EMPLOYER IDENTIFICATION NO.)



|                                                    |  |           
|--------------------------------------------------- |  | ----------
|TWO BALA PLAZA, SUITE 300 BALA CYNWYD, PENNSYLVANIA |  | 19004     
|(ADDRESS OF PRINCIPAL EXECUTIVE OFFICE)             |  | (ZIP CODE)



(REGISTRANTS
TELEPHONE NUMBER,

INCLUDING AREA CODE)

(610)6607817



---



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 Securities Exchange Act of 1934).    Yes  x    No ̈



The number of shares outstanding of the issuers common stock as of July 29, 2005:



|                              |  |           
|----------------------------- |  | ----------
|Common Stock ($.01 par value) |  | 16,922,652



---



---

##### Table of Contents

INDEX



|           |  |                                                                                                                                   |  |      
|---------- |  | --------------------------------------------------------------------------------------------------------------------------------- |  | -----
|           |  |                                                                                                                                   |  | PAGE 
|PART I.    |  | FINANCIAL INFORMATION                                                                                                             |  | 3    
|           |  |                                                                                                                                  
|Item 1.    |  | Financial Statements                                                                                                              |  |      
|           |  |                                                                                                                                  
|           |  | Consolidated Condensed Balance Sheets, June 30, 2005 (unaudited) and December 31, 2004                                            |  | 3    
|           |  |                                                                                                                                  
|           |  | Consolidated Condensed Statements of Income (unaudited) for the three and six month periods ended June 30, 2005 and June 30, 2004 |  | 4    
|           |  |                                                                                                                                  
|           |  | Consolidated Condensed Statement of Changes in Stockholders Equity (unaudited) as of June 30, 2005                               |  | 5    
|           |  |                                                                                                                                  
|           |  | Consolidated Condensed Statements of Cash Flows (unaudited) for the six month periods ended June 30, 2005 and June 30, 2004       |  | 6    
|           |  |                                                                                                                                  
|           |  | Notes to Consolidated Condensed Financial Statements (unaudited)                                                                  |  | 7-12 
|           |  |                                                                                                                                  
|Item 2.    |  | Managements Discussion and Analysis of Financial Condition and Results of Operations                                             |  | 13-22
|           |  |                                                                                                                                  
|Item 3.    |  | Quantitative and Qualitative Disclosures about Market Risk                                                                        |  | 23   
|           |  |                                                                                                                                  
|Item 4.    |  | Controls and Procedures                                                                                                           |  | 23   
|           |  |                                                                                                                                  
|PART II.   |  | OTHER INFORMATION                                                                                                                 |  |      
|           |  |                                                                                                                                  
|Item 2.    |  | Unregistered Sales of Equity Securities and Use of Proceeds                                                                       |  | 25   
|           |  |                                                                                                                                  
|Item 4.    |  | Submission of Matters to a Vote of Security Holders                                                                               |  | 25   
|           |  |                                                                                                                                  
|Item 6.    |  | Exhibits                                                                                                                          |  | 26   
|           |  |                                                                                                                                  
|Signatures |  |                                                                                                                                   |  | 27   



2



---

##### Table of Contents

PART I

FINANCIAL INFORMATION



CENTRAL EUROPEAN DISTRIBUTION CORPORATION

CONSOLIDATED CONDENSED BALANCE SHEETS (UNAUDITED)

(in thousands, except share and per share information)



|                                                                                                                                                           |  |              |         |   |                  |   |         |  
|---------------------------------------------------------------------------------------------------------------------------------------------------------- |  | ------------ | ------- | - | ---------------- | - | ------- | -
|                                                                                                                                                           |  | June 30,2005 |         |   | December 31,2004 |  
|                                                                                                                                                           |  | (unaudited)  |         |   |                  |  
|CURRENT ASSETS                                                                                                                                             |  |              |         |   |                  |   |         |  
|Cash and cash equivalents                                                                                                                                  |  | $            | 18,497  |   |                  | $ | 10,491  |  
|Accounts receivable (net of allowance for doubtful accounts of $8,684 and $10,038 respectively)                                                            |  |              | 102,373 |   |                  |   | 131,799 |  
|Inventories                                                                                                                                                |  |              | 52,182  |   |                  |   | 64,372  |  
|Prepaid expenses and other current assets                                                                                                                  |  |              | 9,305   |   |                  |   | 10,801  |  
|Deferred income taxes                                                                                                                                      |  |              | 916     |   |                  |   | 822     |  
|                                                                                                                                                           |  |              |         |   |                  |   |         |  
|TOTAL CURRENT ASSETS                                                                                                                                       |  | $            | 183,273 |   |                  | $ | 218,285 |  
|Intangible assets, net                                                                                                                                     |  |              | 1,954   |   |                  |   | 2,543   |  
|Goodwill, net                                                                                                                                              |  |              | 53,994  |   |                  |   | 51,370  |  
|Tangible fixed assets, net                                                                                                                                 |  |              | 14,580  |   |                  |   | 17,387  |  
|Deferred income taxes                                                                                                                                      |  |              | 1,669   |   |                  |   | 1,684   |  
|Other assets                                                                                                                                               |  |              | 1,868   |   |                  |   | 435     |  
|                                                                                                                                                           |  |              |         |   |                  |   |         |  
|TOTAL ASSETS                                                                                                                                               |  | $            | 257,338 |   |                  | $ | 291,704 |  
|                                                                                                                                                           |  |              |         |   |                  |   |         |  
|LIABILITIES AND STOCKHOLDERS EQUITY                                                                                                                       |  |              |         |   |                  |   |         |  
|CURRENT LIABILITIES                                                                                                                                        |  |              |         |   |                  |   |         |  
|Trade accounts payable                                                                                                                                     |  | $            | 88,295  |   |                  | $ | 115,678 |  
|Short term bank loans and overdraft facilities                                                                                                             |  |              | 30,048  |   |                  |   | 37,396  |  
|Current portion of long term debt                                                                                                                          |  |              | 209     |   |                  |   | 234     |  
|Current portion of obligations under capital leases                                                                                                        |  |              | 2,495   |   |                  |   | 2,970   |  
|Income taxes payable                                                                                                                                       |  |              | 968     |   |                  |   | 651     |  
|Taxes other than income taxes                                                                                                                              |  |              | 1,781   |   |                  |   | 3,108   |  
|Other accrued liabilities                                                                                                                                  |  |              | 4,632   |   |                  |   | 7,338   |  
|                                                                                                                                                           |  |              |         |   |                  |   |         |  
|TOTAL CURRENT LIABILITIES                                                                                                                                  |  |              | 128,428 |   |                  |   | 167,375 |  
|                                                                                                                                                           |  |             
|Long-term debt, less current maturities                                                                                                                    |  |              | 1,674   |   |                  |   | 1,873   |  
|Long-term obligations under capital leases                                                                                                                 |  |              | 1,240   |   |                  |   | 2,140   |  
|                                                                                                                                                           |  |             
|STOCKHOLDERS EQUITY                                                                                                                                       |  |              |         |   |                  |   |         |  
|Preferred Stock ($0.01 par value, 1,000,000 shares authorized; no shares issued and outstanding)                                                           |  |              |        |   |                  |   |        |  
|Common Stock ($0.01 par value, 40,000,000 shares authorized, 17,040,177 and 16,677,045 shares issued at June 30, 2005 and December 31, 2004,
respectively) |  |              | 170     |   |                  |   | 166     |  
|Additional paid-in-capital                                                                                                                                 |  |              | 58,296  |   |                  |   | 55,663  |  
|Retained earnings                                                                                                                                          |  |              | 62,586  |   |                  |   | 52,366  |  
|Accumulated other comprehensive loss                                                                                                                       |  |              | 5,094   |   |                  |   | 12,271  |  
|Less Treasury Stock at cost (164,025 shares at June 30, 2005 and December 31, 2004)                                                                        |  |              | (150    | ) |                  |   | (150    | )
|                                                                                                                                                           |  |              |         |   |                  |   |         |  
|TOTAL STOCKHOLDERS EQUITY                                                                                                                                 |  |              | 125,996 |   |                  |   | 120,316 |  
|                                                                                                                                                           |  |              |         |   |                  |   |         |  
|TOTAL LIABILITIES AND STOCKHOLDERS EQUITY                                                                                                                 |  | $            | 257,338 |   |                  | $ | 291,704 |  
|                                                                                                                                                           |  |              |         |   |                  |   |         |  



The accompanying notes are an integral
part of the consolidated condensed financial statements.



3



---

##### Table of Contents

CENTRAL EUROPEAN DISTRIBUTION CORPORATION

CONSOLIDATED CONDENSED STATEMENTS OF INCOME (UNAUDITED)

(in thousands, except share and per share information)



|                                                                                      |  |                           |         |   |                           |   |         |                          |  |   |                           |   |  |   |         |  
|------------------------------------------------------------------------------------- |  | ------------------------- | ------- | - | ------------------------- | - | ------- | ------------------------ |  | - | ------------------------- | - |  | - | ------- | -
|                                                                                      |  | Three months ended        |         |   | Six months ended          |  
|                                                                                      |  | June 30, 2005 (unaudited) |         |   | June 30, 2004 (unaudited) |   |         | June 30, 2005(unaudited) |  |   | June 30, 2004 (unaudited) |  
|Net Sales                                                                             |  | $                         | 164,249 |   |                           | $ | 133,004 |                          |  | $ | 314,251                   |   |  | $ | 243,481 |  
|Cost of goods sold                                                                    |  |                           | 143,342 |   |                           |   | 116,368 |                          |  |   | 273,663                   |   |  |   | 213,079 |  
|                                                                                      |  |                           |         |   |                           |   |         |                          |  |   |                           |   |  |   |         |  
|Gross Profit                                                                          |  |                           | 20,907  |   |                           |   | 16,636  |                          |  |   | 40,588                    |   |  |   | 30,402  |  
|                                                                                      |  |                           |         |  
|Selling, general and administrative expenses, excluding amortization and depreciation |  |                           | 12,365  |   |                           |   | 9,818   |                          |  |   | 24,034                    |   |  |   | 18,703  |  
|Depreciation of tangible fixed assets                                                 |  |                           | 842     |   |                           |   | 618     |                          |  |   | 1,724                     |   |  |   | 1,204   |  
|Amortization of goodwill and trademarks                                               |  |                           | 130     |   |                           |   | 123     |                          |  |   | 260                       |   |  |   | 242     |  
|Bad debt provision                                                                    |  |                           | 95      |   |                           |   | 186     |                          |  |   | 349                       |   |  |   | 252     |  
|                                                                                      |  |                           |         |   |                           |   |         |                          |  |   |                           |   |  |   |         |  
|Operating Income                                                                      |  |                           | 7,475   |   |                           |   | 5,891   |                          |  |   | 14,221                    |   |  |   | 10,001  |  
|                                                                                      |  |                           |         |  
|Non operating income /(expense)                                                       |  |                           |         |   |                           |   |         |                          |  |   |                           |   |  |   |         |  
|Interest income                                                                       |  |                           | 238     |   |                           |   | 44      |                          |  |   | 304                       |   |  |   | 87      |  
|Interest expense                                                                      |  |                           | (770    | ) |                           |   | (535    | )                        |  |   | (1,691                    | ) |  |   | (996    | )
|Realized and unrealized foreign currency transaction gains/(losses)                   |  |                           | 29      |   |                           |   | 104     |                          |  |   | (64                       | ) |  |   | 58      |  
|Other income/(expense), net                                                           |  |                           | (60     | ) |                           |   | 34      |                          |  |   | (112                      | ) |  |   | 54      |  
|                                                                                      |  |                           |         |   |                           |   |         |                          |  |   |                           |   |  |   |         |  
|Income before taxes                                                                   |  |                           | 6,912   |   |                           |   | 5,538   |                          |  |   | 12,658                    |   |  |   | 9,204   |  
|Income tax expense                                                                    |  |                           | 1,312   |   |                           |   | 1,022   |                          |  |   | 2,438                     |   |  |   | 1,578   |  
|                                                                                      |  |                           |         |   |                           |   |         |                          |  |   |                           |   |  |   |         |  
|Net income                                                                            |  | $                         | 5,600   |   |                           | $ | 4,516   |                          |  | $ | 10,220                    |   |  | $ | 7,626   |  
|                                                                                      |  |                           |         |   |                           |   |         |                          |  |   |                           |   |  |   |         |  
|Net income per share of common stock, basic                                           |  | $                         | 0.33    |   |                           | $ | 0.28    |                          |  | $ | 0.61                      |   |  | $ | 0.47    |  
|                                                                                      |  |                           |         |   |                           |   |         |                          |  |   |                           |   |  |   |         |  
|Net income per share of common stock, diluted                                         |  | $                         | 0.33    |   |                           | $ | 0.28    |                          |  | $ | 0.60                      |   |  | $ | 0.46    |  
|                                                                                      |  |                           |         |   |                           |   |         |                          |  |   |                           |   |  |   |         |  



The accompanying notes are an integral
part of the consolidated condensed financial statements.



4



---

##### Table of Contents

CENTRAL EUROPEAN DISTRIBUTION CORPORATION

CONSOLIDATED CONDENSED STATEMENT OF CHANGES IN

STOCKHOLDERS EQUITY (UNAUDITED)

(in
thousands)



|                                                           |               |               |                    |        |                            |        |                  |        |                                          |      |   |                           |   |        |  |   |        |  |   |        |   |  |   |         |  
|---------------------------------------------------------- | ------------- | ------------- | ------------------ | ------ | -------------------------- | ------ | ---------------- | ------ | ---------------------------------------- | ---- | - | ------------------------- | - | ------ |  | - | ------ |  | - | ------ | - |  | - | ------- | -
|                                                           |               | Capital Stock |                    |        | AdditionalPaid-in- Capital |        | RetainedEarnings |        | AccumulatedOtherComprehensiveProfit/Loss |      |   | Total Stock-holdersEquity |  
|                                                           | Issued Shares |               | In Treasury Shares |        |                            |        |                  |       
|                                                           |               | Shares        |                    | Amount |                            | Shares |                  | Amount |                                          |      |   |                           |  
|Balance at December 31, 2004                               |               | 16,677        |                    | $      | 166                        |        | 164              |        | $                                        | (150 | ) |                           | $ | 55,663 |  | $ | 52,366 |  | $ | 12,271 |   |  | $ | 120,316 |  
|Net income for the Six Month ended June 30, 2005           |               |               |                    |        |                            |        |                  |        |                                          |      |   |                           |   |        |  |   | 10,220 |  |   |        |   |  |   | 10,220  |  
|Foreign currency translation adjustment                    |               |               |                    |        |                            |        |                  |        |                                          |      |   |                           |   |        |  |   |        |  |   | (7,177 | ) |  |   | (7,177  | )
|                                                           |               |               |                    |        |                            |        |                  |        |                                          |      |   |                           |   |        |  |   |        |  |   |        |   |  |   |         |  
|Comprehensive income for the Six Month ended June 30, 2005 |               |               |                    |        |                            |        |                  |        |                                          |      |   |                           |   |        |  |   |        |  |   |        |   |  |   | 3,043   |  
|Common stock issued in connection with acquisitions        |               | 15            |                    |        | 1                          |        |                  |        |                                          |      |   |                           |   | 521    |  |   |        |  |   |        |   |  |   | 522     |  
|Common stock issued in connection with options             |               | 348           |                    |        | 3                          |        |                  |        |                                          |      |   |                           |   | 2,112  |  |   |        |  |   |        |   |  |   | 2,115   |  
|                                                           |               |               |                    |        |                            |        |                  |        |                                          |      |   |                           |   |        |  |   |        |  |   |        |   |  |   |         |  
|Balance at June 30, 2005                                   |               | 17,040        |                    | $      | 170                        |        | 164              |        | $                                        | (150 | ) |                           | $ | 58,296 |  | $ | 62,586 |  | $ | 5,094  |   |  | $ | 125,996 |  
|                                                           |               |               |                    |        |                            |        |                  |        |                                          |      |   |                           |   |        |  |   |        |  |   |        |   |  |   |         |  



The accompanying notes are an integral
part of the consolidated condensed financial statements.



5



---

##### Table of Contents

CENTRAL EUROPEAN DISTRIBUTION CORPORATION

CONSOLIDATED CONDENSED STATEMENTS OF CASH FLOW (UNAUDITED)

(in thousands)



|                                                                                              |  |                             |         |   |                             |   |         |  
|--------------------------------------------------------------------------------------------- |  | --------------------------- | ------- | - | --------------------------- | - | ------- | -
|                                                                                              |  | Six Monthended June 30,2005 |         |   | Six Monthended June 30,2004 |  
|                                                                                              |  | (unaudited)                 |         |   | (unaudited)                 |  
|OPERATING ACTIVITIES                                                                          |  |                             |         |   |                             |   |         |  
|Net income                                                                                    |  | $                           | 10,220  |   |                             | $ | 7,626   |  
|Adjustments to reconcile net income to net cash provided by / (used in) operating activities: |  |                             |         |   |                             |   |         |  
|Depreciation and amortization                                                                 |  |                             | 1,985   |   |                             |   | 1,446   |  
|Deferred income tax benefit                                                                   |  |                             | (225    | ) |                             |   | 549     |  
|Bad debt provision                                                                            |  |                             | 349     |   |                             |   | 252     |  
|                                                                                              |  |                            
|Changes in operating assets and liabilities:                                                  |  |                             |         |   |                             |   |         |  
|Accounts receivable                                                                           |  |                             | 21,423  |   |                             |   | 8,677   |  
|Inventories                                                                                   |  |                             | 9,906   |   |                             |   | 4,843   |  
|Prepayments and other current assets                                                          |  |                             | 1,186   |   |                             |   | (1,785  | )
|Trade accounts payable                                                                        |  |                             | (22,550 | ) |                             |   | (11,739 | )
|Income taxes and other taxes payable                                                          |  |                             | (792    | ) |                             |   | (233    | )
|Other accrued liabilities and other assets                                                    |  |                             | (3,755  | ) |                             |   | (377    | )
|                                                                                              |  |                             |         |   |                             |   |         |  
|Net Cash Provided By Operating Activities                                                     |  |                             | 17,747  |   |                             |   | 9,259   |  
|INVESTING ACTIVITIES                                                                          |  |                             |         |   |                             |   |         |  
|Acquisition of business and subsidiaries (net of cash)                                        |  |                             | (2,004  | ) |                             |   | (3,352  | )
|Purchase of fixed assets                                                                      |  |                             | (1,034  | ) |                             |   | (1,403  | )
|Proceeds from sales of fixed assets                                                           |  |                             | 1,321   |   |                             |   | 302     |  
|                                                                                              |  |                             |         |   |                             |   |         |  
|Net Cash (Used in) / Provided By Investing Activities                                         |  |                             | (1,717  | ) |                             |   | (4,453  | )
|FINANCING ACTIVITIES                                                                          |  |                             |         |   |                             |   |         |  
|(Repayments) / Borrowings of short-term borrowings and overdraft facilities                   |  |                             | (5,176  | ) |                             |   | (5,882  | )
|(Repayments) / Proceeds from long-term borrowings                                             |  |                             | (102    | ) |                             |   | 1,355   |  
|Capital lease repayments                                                                      |  |                             | (1,078  | ) |                             |   | (657    | )
|Stock options exercised                                                                       |  |                             | 2,115   |   |                             |   | 778     |  
|                                                                                              |  |                             |         |   |                             |   |         |  
|Net Cash (Used in) / Provided By Financing Activities                                         |  |                             | (4,241  | ) |                             |   | (4,406  | )
|                                                                                              |  |                             |         |   |                             |   |         |  
|Effect of exchange rate changes on cash and cash equivalents                                  |  |                             | (3,783  | ) |                             |   | 244     |  
|Net increase / (decrease) in cash and cash equivalents                                        |  |                             | 8,006   |   |                             |   | 644     |  
|Cash and cash equivalents at beginning of period                                              |  |                             | 10,491  |   |                             |   | 6,229   |  
|                                                                                              |  |                             |         |   |                             |   |         |  
|Cash and cash equivalents at end of period                                                    |  | $                           | 18,497  |   |                             | $ | 6,873   |  
|                                                                                              |  |                             |         |   |                             |   |         |  
|SUPPLEMENTAL SCHEDULE OF NON-CASH INVESTING ACTIVITIES                                        |  |                             |         |   |                             |   |         |  
|Common stock issued for acquisitions                                                          |  | $                           | 521     |   |                             | $ | 163     |  
|                                                                                              |  |                             |         |   |                             |   |         |  
|Capital leases amounts advanced                                                               |  | $                           | 606     |   |                             | $ | 1,060   |  
|                                                                                              |  |                             |         |   |                             |   |         |  
|Supplemental disclosures of cash flow information                                             |  |                             |         |   |                             |   |         |  
|Interest paid                                                                                 |  | $                           | 1,691   |   |                             | $ | 996     |  
|Income tax paid                                                                               |  | $                           | 2,707   |   |                             | $ | 2,269   |  



The accompanying notes are an integral
part of the consolidated condensed financial statements.



6



---

##### Table of Contents

CENTRAL EUROPEAN DISTRIBUTION CORPORATION

NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS (UNAUDITED)

(amounts in tables expressed in thousands except per share information)



|1. | ORGANIZATION AND DESCRIPTION OF BUSINESS
|-- | ----------------------------------------



Central European Distribution Corporation (CEDC), a Delaware corporation, and its subsidiaries (collectively referred to as the Company) operates
primarily as a wholesale distributor of fine wines, beers and liquors across Poland. Based in Warsaw and operating through 14 distribution centers and 86 satellite branches the Company offers a 24 hour delivery service of alcoholic beverages. Since
its incorporation in September 1997, CEDC has acquired 100% of the outstanding common stock or 100% of the voting rights of its 16 subsidiaries.



CEDC through its various subsidiaries derives all its revenues in Poland.



|2. | BASIS OF PRESENTATION
|-- | ---------------------



The accompanying unaudited condensed consolidated financial statements include the accounts of CEDC and its subsidiaries all of which the Company wholly
owns or owns 100% of the voting rights. All inter-company accounts and transactions have been eliminated in the consolidated financial statements.



CEDCs subsidiaries maintain their books of account and prepare their statutory financial statements in Polish Zloties (PLN) in accordance with
Polish statutory requirements and the Accounting Act of 29 September 1994. The subsidiaries financial statements have been adjusted to reflect accounting principles generally accepted in the United States of America (U.S. GAAP) for interim
financial information and with the instructions to Form 10-Q and Article 10 of Regulation S-X. Accordingly, they do not include all of the information and disclosures required by generally accepted accounting principles in the United States of
America for complete financial statements. In the opinion of management, all adjustments (consisting of normal recurring adjustments) considered necessary to fairly present our financial condition, results of operations and cash flows for the
interim periods presented have been included. Operating results for the three and six month period ended June 30, 2005, are not necessarily indicative of the results that may be expected for the year ending December 31, 2005.



The balance sheet at December 31, 2004, has been derived from the audited
financial statements at that date but does not include all of the information and footnotes required by generally accepted accounting principles for complete financial statements.



The unaudited interim financial statements should be read with reference to the consolidated financial statements and
footnotes thereto included in our annual report on Form 10-K for the year ended December 31, 2004.



|3. | COMPREHENSIVE INCOME/(LOSS)
|-- | ---------------------------



The Companys financial statements are substantially all in Polish Zloty and gains or losses resulting from the restatement of these balances into
U.S. Dollars are posted to the Comprehensive Loss Account. As a result of the devaluation of the Polish Zloty against the U.S. Dollar during the six month period ended June 30, 2005, the Company incurred a foreign currency translation loss of $7.2
million. The total of the accumulated other comprehensive loss consists solely of currency exchange adjustments. No tax benefit has been recorded.



|4. | EARNINGS PER SHARE
|-- | ------------------



Net income per share of common stock is calculated under the provisions of SFAS No. 128, Earnings per Share. The following table sets forth
the computation of basic and diluted earnings per share for the periods indicated.



|                                                                       |  |                    |        |                  |   |              |  |              |        |  |   |       
|---------------------------------------------------------------------- |  | ------------------ | ------ | ---------------- | - | ------------ |  | ------------ | ------ |  | - | ------
|                                                                       |  | Three months ended |        | Six months ended
|                                                                       |  | June 30,2005       |        | June 30,2004     |   | June 30,2005 |  | June 30,2004
|Basic:                                                                 |  |                    |        |                  |   |              |  |              |        |  |   |       
|Net income                                                             |  | $                  | 5,600  |                  | $ | 4,516        |  | $            | 10,220 |  | $ | 7,626 
|                                                                       |  |                    |        |                  |   |              |  |              |        |  |   |       
|Weighted average shares of common stock outstanding                    |  |                    | 16,759 |                  |   | 16,243       |  |              | 16,695 |  |   | 16,214
|                                                                       |  |                    |        |                  |   |              |  |              |        |  |   |       
|Basic Earnings Per Share                                               |  | $                  | 0.33   |                  | $ | 0.28         |  | $            | 0.61   |  | $ | 0.47  
|                                                                       |  |                    |        |                  |   |              |  |              |        |  |   |       
|Diluted:                                                               |  |                    |        |                  |   |              |  |              |        |  |   |       
|Net Income                                                             |  | $                  | 5,600  |                  | $ | 4,516        |  | $            | 10,220 |  | $ | 7,626 
|                                                                       |  |                    |        |                  |   |              |  |              |        |  |   |       
|Weighted average shares of common stock outstanding                    |  |                    | 16,759 |                  |   | 16,243       |  |              | 16,695 |  |   | 16,214
|Net effect of diluted stock options-based on the treasury stock method |  |                    | 357    |                  |   | 115          |  |              | 342    |  |   | 243   
|Totals shares outstanding  fully diluted                              |  |                    | 17,116 |                  |   | 16,358       |  |              | 17,037 |  |   | 16,457
|                                                                       |  |                    |        |                  |   |              |  |              |        |  |   |       
|Diluted Earnings Per Share                                             |  | $                  | 0.33   |                  | $ | 0.28         |  | $            | 0.60   |  | $ | 0.46  
|                                                                       |  |                    |        |                  |   |              |  |              |        |  |   |       



During the three month period ended
June 30, 2005, 208,125 stock options were exercised.



7



---

##### Table of Contents

CENTRAL EUROPEAN DISTRIBUTION CORPORATION

NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS (UNAUDITED)

(amounts in tables
expressed in thousands except per share information)



|5. | ACQUISITIONS
|-- | ------------



The Companys strategy and objectives regarding its acquisition policy have typically been to acquire strong regional alcohol distributors in order
to build market share and construct a nationwide distribution network in order to attract and retain national clients and to strengthen its buying leverage. The price paid by the Company in making its acquisitions is based on earnings projections of
the acquired company operating under the Companys business model.



On April 28, 2005, the Company acquired 100% of the outstanding capital stock of Delikates, an alcohol distributor in the center of Poland, for a purchase price of approximately $2.4 million, of which $1.9 million was
paid in cash and $0.5 million was paid in shares of common stock of the Company. The transaction received anti-trust approval from the Polish Anti-Monopoly Office during June of 2005. The shares of the Companys common stock that were issued as
part of the purchase price are subject to a one-year lock-up period.



In January of 2005, the Company acquired additional branches in Northern Poland from Vinex in exchange for $126,912 and 1,749 shares of common stock, which were accounted for as a business combination. During 2004, the Company made a series
of acquisitions also accounted for as a business combination. Assuming consummation of these acquisitions and the issuance of common shares as of January 1, 2004 and 2005, the unaudited pro-forma consolidated operating results for the three and six
months ended June 30, 2004 were as follows:



|                                           |  |                    |         |                  |   |              |  |               |         |  |   |        
|------------------------------------------ |  | ------------------ | ------- | ---------------- | - | ------------ |  | ------------- | ------- |  | - | -------
|                                           |  | Three months ended |         | Six months ended
|                                           |  | June 30,2005       |         | June 30, 2004    |   | June 30,2005 |  | June 30, 2004
|Net sales                                  |  | $                  | 167,283 |                  | $ | 157,119      |  | $             | 326,387 |  | $ | 293,605
|Net income                                 |  |                    | 5,613   |                  |   | 4,835        |  |               | 10,272  |  |   | 8,381  
|Net income per share data:                 |  |                    |         |                  |   |              |  |               |         |  |   |        
|Basic earnings per share of common stock   |  | $                  | 0.33    |                  | $ | 0.30         |  | $             | 0.62    |  | $ | 0.52   
|Diluted earnings per share of common stock |  | $                  | 0.33    |                  | $ | 0.29         |  | $             | 0.60    |  | $ | 0.51   



During 2005, the
Company has expanded its acquisition strategy to vertically integrate into production of alcoholic beverages by targeting top selling profitable distilleries in Poland. As of result of following this strategy, the Company has entered into two share
purchase agreements as described further below and in Note 10.



|6. | BORROWINGS
|-- | ----------



The Company has banking facilities with six banks which are used to support both the Companys acquisition strategy and its cash on delivery (COD)
vodka purchasing requirements. The credit lines are only denominated in Polish Zloty.



8



---

##### Table of Contents

CENTRAL EUROPEAN DISTRIBUTION CORPORATION

NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS (UNAUDITED)

(amounts in tables
expressed in thousands except per share information)



The
amounts drawn down on the facilities as disclosed in the financial statements are:



|                                               |  |              |        |                  |   |       
|---------------------------------------------- |  | ------------ | ------ | ---------------- | - | ------
|                                               |  | June 30,2005 |        | December 31,2004
|Short term bank loans and overdraft facilities |  | $            | 30,048 |                  | $ | 37,396
|Current portion of long term debt              |  |              | 209    |                  |   | 234   
|Total long term debt, less current maturities  |  |              | 1,674  |                  |   | 1,873 
|                                               |  |              |        |                  |   |       
|Total                                          |  | $            | 31,931 |                  | $ | 39,503
|                                               |  |              |        |                  |   |       



|                                              |  |              |        |                  |   |       
|--------------------------------------------- |  | ------------ | ------ | ---------------- | - | ------
|Principal repayments for the followings years |  | June 31,2005 |        | December 31,2004
|2005                                          |  | $            | 30,257 |                  | $ | 37,630
|2006                                          |  |              | 209    |                  |   | 234   
|2007                                          |  |              | 209    |                  |   | 234   
|2008                                          |  |              | 209    |                  |   | 234   
|2009 and beyond                               |  |              | 1,047  |                  |   | 1,171 
|                                              |  |              |        |                  |   |       
|Total                                         |  | $            | 31,931 |                  | $ | 39,503
|                                              |  |              |        |                  |   |       



Within the total
overdraft facilities agreed as at June 30, 2005, $45.2 million remains available. These overdraft facilities are subject to renewal between April and December 2005 and the Company has not historically encountered any difficulties in successfully
renegotiating them.



As discussed further in Note 10, on July
25, 2005, CEDC completed the issuance of 325 million 8% Senior Secured notes due 2012.



|7. | LEASE OBLIGATIONS
|-- | -----------------



In November 2000, the Company entered into a non-cancelable five-year operating lease, for its main warehouse and office in Warsaw, which stipulated
monthly payments of $130,000. In February 2003, the Company renegotiated this lease by signing a seven-year agreement starting from May 1, 2003, at a lower rent of $96,000 per month. The following is a schedule by years of the future rental payments
under the non-cancelable operating lease as of June 30, 2005:



|           |  |   |      
|---------- |  | - | -----
|2005       |  | $ | 576  
|2006       |  |   | 1,152
|2007       |  |   | 1,152
|2008       |  |   | 1,152
|2009       |  |   | 1,152
|           |  |   |      
|Thereafter |  |   | 384  
|           |  |   |      
|           |  | $ | 5,568
|           |  |   |      



The Company also has
rental agreements for all of the regional offices and warehouse space. Monthly rentals range from approximately $67 to $23,362. All of the regional office and warehouse leases can be terminated by either party within two or three months prior
notice. The retail shop leases have no stated expiration date, but can be terminated by either party with six months prior notice.



9



---

##### Table of Contents

CENTRAL EUROPEAN DISTRIBUTION CORPORATION

NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS (UNAUDITED)

(amounts in tables
expressed in thousands except per share information)



The
Company continues its policy of renewing its transportation fleet by way of capital leases. The future minimum lease payments for the assets under capital lease at June 30, 2005, are as follows:



|              |  |   |       |  
|------------- |  | - | ----- | -
|2005          |  | $ | 2,327 |  
|2006          |  |   | 1,408 |  
|              |  |   |       |  
|              |  | $ | 3,735 |  
|Less interest |  |   | (251  | )
|              |  |   |       |  
|              |  | $ | 3,484 |  
|              |  |   |       |  



|8. | INCOME TAXES
|-- | ------------



Total income tax expense varies from expected income tax expense computed at enacted Polish statutory rates (19% in 2004 and 2005) as follows:



|                             |  |                    |       |   |                  |   |       |             |  |             |       |  |   |       |  
|---------------------------- |  | ------------------ | ----- | - | ---------------- | - | ----- | ----------- |  | ----------- | ----- |  | - | ----- | -
|                             |  | Three months ended |       |   | Six months ended |  
|                             |  | June 302005        |       |   | June 302004      |   |       | June 302005 |  | June 302004 |      
|Tax at Polish statutory rate |  | $                  | 1,292 |   |                  | $ | 1,052 |             |  | $           | 2,384 |  | $ | 1,749 |  
|Tax rate differences         |  |                    | 104   |   |                  |   | (137  | )           |  |             | 54    |  |   | (184  | )
|Permanent differences        |  |                    | (84   | ) |                  |   | 107   |             |  |             |      |  |   | 13    |  
|                             |  |                    |       |   |                  |   |       |             |  |             |       |  |   |       |  
|Total income tax expense     |  | $                  | 1,312 |   |                  | $ | 1,022 |             |  | $           | 2,438 |  | $ | 1,578 |  
|                             |  |                    |       |   |                  |   |       |             |  |             |       |  |   |       |  



Tax liabilities
(including corporate income tax, Value Added Tax (VAT), social security and other taxes) of the Companys Polish subsidiaries may be subject to examinations by Polish tax authorities for up to five years from the end of the year in which the
tax is payable. CEDCs U.S. federal income tax returns are also subject to examination by the U.S. tax authorities. As the application of tax laws and regulations, and transactions are susceptible to varying interpretations, amounts reported in
the consolidated financial statements could be changed at a later date upon final determination by the tax authorities.



|9. | STOCK OPTION PLANS AND WARRANTS
|-- | -------------------------------



The Company has elected to follow APB 25. Under APB 25, no compensation expense is recognized when the exercise price of the Companys employee stock
options equals or exceed the market price of the underlying stock on the date of grant.



The Companys 1997 Stock Incentive Plan (Incentive Plan) provides for the grant of stock options, stock appreciation rights, restricted stock and restricted stock units to directors, executives, and other
employees (employees) of the Company and to non-employee service providers of the Company. The Incentive Plan authorizes, and the Company has reserved for future issuance, up to 1,350,238 shares of Common Stock (subject to an
anti-dilution adjustment in the event of a stock-split, recapitalization, or similar transaction). The Compensation Committee of the Board of Directors of the Company administers the Incentive Plan.



Employee options to purchase a total of 348,125 shares were exercised during
the first six month of 2005.



The option exercise price for
stock options granted under the Incentive Plan may not be less than fair market value but in some cases may be in excess of the market price of common stock on the date of grant. The Company sets the stock option exercise price based on the closing
price of the common stock on the day before the date of grant if such price is not materially different than the opening price of the common stock on the date of grant. Accordingly, there is no compensation expense recorded for options granted under
the Incentive Plan to employees. Stock options may be exercised up to 10 years after the date of grant except as otherwise provided in the particular stock option agreement. Payment for the shares purchased under the Incentive Plan must be in cash,
which must be received by the Company prior to any shares being issued.



Pro forma information regarding net income and earnings per share is required by Statement 123, and has been determined as if the Company had accounted for its employee stock options under the fair value method of
Statement 123. The fair value of these stock options were estimated at the date of grant using a Black-Scholes option pricing model with the following weighted average assumptions: risk-free interest rate of 3.00% in 2005 and 1.90% in 2004, dividend
yields of 0.0% in both 2005 and 2004; volatility factors of the expected market price of the Companys common stock of 1.15 in 2005 and 1.25 in 2004; and a weighted-average expected life of the option of 3.4 years in both 2005 and 2004.



10



---

##### Table of Contents

CENTRAL EUROPEAN DISTRIBUTION CORPORATION

NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS (UNAUDITED)

(amounts in tables
expressed in thousands except per share information)



The
Black-Scholes option valuation method was developed for use in estimating the fair value of traded options which have no vesting restrictions and are fully transferable. In addition, option valuation models require the input of highly subjective
assumptions including the expected stock price volatility. Because the Companys employee stock options have characteristics significantly different from those of traded options, and because changes in the subjective input assumptions can
materially affect the fair value estimate, in managements opinion, the existing models do not necessarily provide a reliable single measure of the fair value of the Companys employee stock options.



For purposes of pro forma disclosures, the estimated fair value of the
options is amortized to expense over the options vesting period. The Companys pro forma information follows:



|                              |  |                    |       |                  |   |              |  |              |        |  |   |      
|----------------------------- |  | ------------------ | ----- | ---------------- | - | ------------ |  | ------------ | ------ |  | - | -----
|                              |  | Three months ended |       | Six months ended
|                              |  | June 30 2005       |       | June 30 2004     |   | June 30 2005 |  | June 30 2004
|Income as reported            |  | $                  | 5,600 |                  | $ | 4,516        |  | $            | 10,220 |  | $ | 7,626
|                              |  |                    |       |                 
|Pro forma net income          |  | $                  | 5,459 |                  | $ | 4,181        |  | $            | 9,544  |  | $ | 7,079
|                              |  |                    |       |                  |   |              |  |              |        |  |   |      
|Pro forma earnings per share: |  |                    |       |                  |   |              |  |              |        |  |   |      
|Basic                         |  | $                  | 0.33  |                  | $ | 0.26         |  | $            | 0.57   |  | $ | 0.44 
|Diluted                       |  | $                  | 0.32  |                  | $ | 0.25         |  | $            | 0.56   |  | $ | 0.43 
|                              |  |                    |       |                  |   |              |  |              |        |  |   |      



|10. | SUBSEQUENT EVENTS
|--- | -----------------



On July 5, 2005, the Company acquired two additional branches in Northwestern Poland from Fenniks in exchange for $191,045, which will be accounted for as
a business combination.



On July 11, 2005, the Company entered
into a definitive share purchase agreement with the Polish Treasury Ministry to purchase 61% of the outstanding capital stock of Polmos Bialystok S.A. for a total purchase price of PLN 1.06 billion ($315.4 million based on the exchange rate as of
July 29, 2005). The acquisition is subject to approvals from the Polish Anti-Monopoly Office and the Polish Securities and Stock Exchange Commission. We expect the acquisition to close in the third quarter of 2005. For the preparation of these
financial statements, Polmos Bialystok S.A. has not been consolidated into the Companys results of operations as of June 30, 2005.



The Share Purchase Agreement provides that the Company is to make investment commitments of at least PLN 77.5 million (approximately $23 million based on
the exchange rate as of July 29, 2005) during the five years after the acquisition is consummated and to render technical support and pass on necessary know-how to Bialystok.



On July 15, 2005, the Company entered into an agreement with the trade unions of Polmos Bialystok S.A. regarding a social
package for the employees of Polmos Bialystok S.A. The social package provides for, among other items, a guarantee of employment for 10 years for existing employees and payment by the Company of a privatization bonus for approximately PLN 17 million
(approximately $5.1 million based on the exchange rate as of July 29, 2005).



On July 25, 2005, in connection with the planned acquisition of Botapol B.V. and Polmos Bialystok S.A., CEDC completed the issuance of 325 million 8% Senior Secured notes (Notes) due 2012. The Notes
are guaranteed on a senior basis by certain of CEDCs subsidiaries. On or shortly following the Bols Acquisition, Bols and its parent holding company, Botapol, will become guarantors. Polmos Bialystok S.A. will not become a guarantor following
the Polmos Bialystok S.A. acquisition. The Notes are senior obligations that will rank (a) pari passu in right of payment to all existing and future senior indebtedness of CEDC, and (b) senior in right of payment to all existing and future
obligations of CEDC that are expressly subordinated to the Notes. The Indenture contains certain customary events of default and customary covenants, limitations and requirements with respect to indebtedness, restricted payments, dividends and other
payments affecting our subsidiaries, transactions with affiliates, liens, asset sales, sale and leaseback transactions, consolidations and mergers, and the provision of financial statements and reports.



On August 2, 2005, the Company entered into a purchase agreement for the
private placement of 3,360,000 shares of its common stock at $34.69 per share, for gross proceeds of approximately $116.5 million. The per share price represents a 7% discount to the trailing 15-day closing average share price. The closing of the
private placement is subject to the completion by CEDC of its acquisition from the Polish Treasury of 61% of the outstanding shares of Polmos Bialystok S.A., the second largest vodka producer in Poland. That acquisition, which will be completed upon
obtaining Polish anti-monopoly approval, is anticipated to occur during September 2005. The CEDC shares which will be issued in the private placement are subject to customary registration rights granted to the investors for the resale of the shares.



11



---

##### Table of Contents

CENTRAL EUROPEAN DISTRIBUTION CORPORATION

NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS (UNAUDITED)

(amounts in tables
expressed in thousands except per share information)



On August
3, 2005, the Company obtained approval from the Polish Anti-Monopoly Office for the acquisition of Botapol Holding B.V. On June 27, 2005, the Company entered into a definitive share sale agreement with Takirra Investment Corporation, Rémy
Cointreau S.A. (Remy), and Botapol Management B.V. (an indirect subsidiary of Rémy) to acquire 100% of the outstanding capital stock of Botapol Holding B.V. (Botapol), which itself owns 100% of the outstanding capital
stock of both Bols, its principal operating subsidiary, and Hillcroft Sp. z o.o. (collectively referred to as Bols). The purchase price for the Bols acquisition is $270.0 million, of which the Bols share sale agreement permits the
Company to pay between 45% and 55% of the purchase price in cash and between 45% and 55% of the purchase price in shares of our common stock, provided that the maximum number of shares issued is less than 20% of our outstanding shares of common
stock. Based on the number of shares of common stock outstanding on July 29, 2005, assuming the maximum number of shares of common stock is issued and the number of outstanding shares does not increase, the Company would issue 3.38 million shares of
our common stock (based on an agreed per share price of $36.22), and pay $147.9 million in cash. For the preparation of these financial statements, neither Botapol nor its subsidiaries have been consolidated into the results of the Companys
operations as of June 30, 2005.



As part of the Bols
acquisition, if the weighted average of the closing price of our common stock over the four weeks immediately preceding the first anniversary of the closing date of the Bols Acquisition is below $32.59 per share, the Company will pay Rémy and
Takirra an additional amount in cash equal to the difference multiplied by the total number of shares issued to them in the Bols Acquisition (the Share Floor Payment Amount). The closing price of our common stock on August 3, 2005, was
$38.95.



|11. | COMMITMENTS AND CONTINGENT LIABILITIES
|--- | --------------------------------------



The Company is involved in litigation from time to time and has claims against it in connection with matters arising in the ordinary course of business.
In the opinion of management, the outcome of these proceedings will not have a material adverse effect on the Companys operations.



|12. | RELATED PARTY TRANSACTION
|--- | -------------------------



In January 2005, the Company entered into a rental agreement for a facility located in the North of Poland, in which the Chief Operating Officer of the
Company has a 33% ownership. The monthly rental to be paid by the Company for this location is approximately $18,000 per month and relates to facilities to be shared by two subsidiaries of the Company.



During the second quarter of 2005, the Company made sales to a restaurant,
of which the CEO of the Company has partial ownership. All sales were made on normal commercial terms, and total sales for the 6 months ending June 30, 2005 were approximately $36,000.



12



---

##### Table of Contents

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



The following analysis should be read in conjunction with the Consolidated Financial Statements and the notes thereto appearing elsewhere in this report.



This report contains forward-looking statements, which provide our current expectations or
forecasts of future events. These forward-looking statements may be identified by the use of forward-looking terminology, including the terms believes, estimates, anticipates, expects,
intends, may, will or should or, in each case, their negative, or other variations or comparable terminology, but the absence of these words does not necessarily mean that a statement is not
forward-looking. These forward-looking statements include all matters that are not historical facts. They appear in a number of places throughout this report and include, without limitation:



| |  |  | information concerning possible or assumed future results of operations, trends in financial results and business plans, including those relating to earnings growth and revenue
growth, liquidity, prospects, strategies and the industry in which we, Bols, and Bialystok operate, as well as the completion of the acquisitions of Bols and Bialystok and the effect of such acquisitions on us;
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | statements about the level of the Companys costs and operating expenses relative to its revenues, and about the expected composition of its revenues;
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | statements about the Companys integration of its acquisitions;
| | - |  | ---------------------------------------------------------------



| |  |  | information about the Polish regulations on the Companys business;
| | - |  | -------------------------------------------------------------------



| |  |  | other statements about the Companys plans, objectives, expectations and intentions; and
| | - |  | ----------------------------------------------------------------------------------------



| |  |  | other statements that are not historical facts.
| | - |  | -----------------------------------------------



By their nature, forward-looking statements involve known and unknown risks and uncertainties because they relate to events and depend on circumstances that may or may
not occur in the future. We caution you that forward-looking statements are not guarantees of future performance and that our, Bols or Bialystoks actual results of operations, financial condition and liquidity, the development of the
industry in which we, Bols or Bialystok operate, and the effect of the acquisition on us may differ materially from those anticipated in or suggested by the forward-looking statements contained in this report. In addition, even if our, Bols or
Bialystoks results of operations, financial condition and liquidity, and the development of the industry in which we operate are consistent with the forward-looking statements contained in this report, those results or developments may not be
indicative of results or developments in subsequent periods.



We urge you to
read and carefully consider the items of the other reports that we have filed with or furnish to the SEC for a more complete discussion of the factors and risks that could affect our future performance and the industry in which we operate, including
the risk factors described in our Annual Report on Form 10-K for the fiscal year ended December 31, 2004 and the risk factors described in our Current Report on Form 8-K furnished to the SEC on July 5, 2005. In light of these risks, uncertainties
and assumptions, the forward-looking events described in this report may not occur.



You should not unduly rely on these forward-looking statements, because they reflect our judgment only as of the date of this report. The Company undertakes no obligation to publicly update or revise any forward-looking statement to reflect
circumstances or events after the date of this report, or to reflect the occurrence of unanticipated events. All subsequent written and oral forward-looking statements attributable to us or to persons acting on our behalf are expressly qualified in
their entirety by the cautionary statements referred to above and contained elsewhere in this report.



The following discussion and analysis provides information which management believes is relevant to the readers assessment and understanding of the Companys results of operations and financial condition
and should be read in conjunction with the Consolidated Financial Statements and the notes thereto found elsewhere in this report.



Certain Terms Used Herein



| |  |  | Financial First Half 2004 refers to the six months ended June 30, 2004;
| | - |  | -------------------------------------------------------------------------



| |  |  | Financial First Half 2005 refers to the six months ended June 30, 2005;
| | - |  | -------------------------------------------------------------------------



13



---

##### Table of Contents

| |  |  | Financial First Quarter 2004 refers to the three months ended March 31, 2004;
| | - |  | -------------------------------------------------------------------------------



| |  |  | Financial First Quarter 2005 refers to the three months ended March 31, 2005;
| | - |  | -------------------------------------------------------------------------------



| |  |  | Financial Second Quarter 2004 refers to the three months ended June 30, 2004;
| | - |  | -------------------------------------------------------------------------------



| |  |  | Financial Second Quarter 2005 refers to the three months ended June 30, 2005;
| | - |  | -------------------------------------------------------------------------------



Significant Factors Affecting Our Results of Operations



As a distributor of alcoholic beverages in Poland, our results of operations are significantly affected by the overall economic trends of
Poland, as well as changes in consumer preferences, consumer spending, tax rates and consumer confidence, each of which impacts our volume of sales and the prices of our products. Over the past three years, we have succeeded in increasing our
consolidated revenues. This resulted primarily from our acquisitions of distributors. In addition to the acquisitions, our results of operations were affected by the translation effects of fluctuations in the exchange rate of Polish Zloty versus
U.S. Dollar because our functional currency is Polish Zloty but our reporting currency is U.S. Dollar during the periods covered.



Effect of Acquisitions of Distributors



As part of our strategy to increase distribution capacity, we acquire existing distributors particularly in regions where we do not have a leading position. We acquire
successful distributors, which are primarily involved in the vodka distribution business and are among the leading distributors in their regions. Over the past six years, we have acquired 15 distributors throughout Poland. Typically, we purchase
these distributors with cash and shares of our common stock. The acquisition and integration of these businesses into our operations have had a significant effect on our results of operations. These acquisitions have increased our net sales, costs
of goods sold and operating expense. The following table sets forth our acquisitions of distributors for the periods covered in this analysis.



Name of Acquired Distributor Date of Acquisition



|                    |  |                 
|------------------- |  | ----------------
|Saol Sp. z o.o      |  | May 21, 2004    
|                    | 
|Miro Sp. z o.o      |  | June 6, 2004    
|                    | 
|Polnis Sp. z o.o    |  | October 11, 2004
|                    | 
|Delikates Sp. z o.o |  | April 28, 2005  



Effect of Exchange Rate
Fluctuations



Because our functional currency is the Polish Zloty
while our reporting currency is the U.S. Dollar, the translation effects of fluctuations in the exchange rate has materially impacted our financial condition and results of operations and has affected the comparability of our results between
financial periods. Using average National Bank of Poland exchange rates for the full year, the exchange rate for the Polish Zloty at June 30, 2005, was 3.35 Polish Zloty per U.S. Dollar, compared to 3.72 Polish Zloty per U.S. Dollar at June 30,
2004.



In November 2000, we converted all of our loan obligations to Polish
Zloty. Accordingly, during the periods under review our operations were not materially exposed to exchange rate risk. We will be exposed to foreign exchange risk, however, by having issued and sold the Notes (which are denominated in euros) and by
incurring other debt in the future (including notes or borrowings to finance other acquisitions) that is not denominated in Polish Zloty. If the Polish Zloty decreases in value against the currencies in which we have to make payments, we could have
increased cash requirements for debt service, higher leverage levels, greater levels of risk in relation to repaying or refinancing such debt when due, and significant costs incurred in order to hedge these part or all of these risks if we decided
to enter hedge agreements.



14



---

##### Table of Contents

Effects of the Bols Acquisition and the Bialystok Acquisition



The potential acquisitions of the two most profitable vodka distilleries in Poland, Bols and
Bialystok will have different requirements of management expertise as well as new reporting requirements as compared to our current distribution business:



| |  |  | Managing trademark and marketing issues surrounding brand ownership.
| | - |  | --------------------------------------------------------------------



| |  |  | Managing export agreements throughout the world.
| | - |  | ------------------------------------------------



| |  |  | Managing technical aspects of producing owned branded products.
| | - |  | ---------------------------------------------------------------



| |  |  | Managing synergies to complement production and distribution businesses, including aspects of human resource integration.
| | - |  | -------------------------------------------------------------------------------------------------------------------------



| |  |  | Managing additional financial reporting requirements due to a business operating in multiple segments.
| | - |  | ------------------------------------------------------------------------------------------------------



| |  |  | A higher level of intangible assets, including goodwill and brand rights, as compared to historical levels. In accordance with U.S. GAAP, goodwill will not be amortized, but instead
the recoverability of the goodwill will be assessed at least once a year.
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | We will incur debt as a result of the acquisitions and our interest expense in future periods will exceed our historical levels.
| | - |  | --------------------------------------------------------------------------------------------------------------------------------



Overview



The Company is the leading distributor by volume and a leading importer by value of alcoholic beverages in Poland. The Company operates the
largest nationwide next-day alcoholic beverage delivery service with distribution centers and satellite branches located throughout Poland. The Company distributes over 700 brands of alcoholic beverages consisting of a wide range of alcoholic
products. In addition to importing and distributing alcoholic beverages, we are the exclusive importer and distributor for certain tobacco and water products in Poland.



The strategy of the Company has been to grow profitability by growing sales both through acquisitions and organically, improving profit
margins through sales of higher margin products, and tightly controlling costs. A large part of this strategy has been implemented through acquisitions of distributors. In order to aid understanding of our results, we have prepared tables which
segment the income statement information as presented in the financial statements into those elements of the income statement which relate to operations acquired by the Company during the reporting period and those which relate to operations owned
in both reporting periods. Key definitions are:



Total Operations
2005: This represents actual reported results for the six months ended June 30, 2005.



15



---

##### Table of Contents

Operations Acquired:These are the eliminations of the amounts generated by the 2005 and the 2004 acquired
subsidiaries for the equivalent pre-acquisition period of 2004 (the equivalent pre-acquisition period for 2004 is defined as the period from January 1, 2004 through the date of the acquisition of the entity acquired) so as to present the 2005
continuing operations results for the same year on year periods.



Continuing Operations 2005:The amounts for 2005 generated by the same subsidiaries owned in 2004 and for the same period of time as in 2004.



Total Operations 2004:This is the extract from the income statement for total operations for the six months ended June 30,
2004.



As described in Notes 5 and 10, the Company has begun vertical expansion
through the planned acquisition of two of Polands leading producers of vodka: Bols and Polmos Bialystok S.A.. These acquisitions are expected to be completed during the third quarter of 2005, as such the results of operations for the three
months and six months ended June 30, 2004 do not include any effects from these acquisitions.



Results of Operations



Six month
ended June 30, 2005 compared to six month ended June 30, 2004



|                                                |  |                          |         |   |                    |        |   |                           |         |   |                     |   |         |                                     |  |        |   
|----------------------------------------------- |  | ------------------------ | ------- | - | ------------------ | ------ | - | ------------------------- | ------- | - | ------------------- | - | ------- | ----------------------------------- |  | ------ | --
|                                                |  | Six months ended June 30 |        
|                                                |  | Totaloperations2005      |         |   | Operationsacquired |        |   | Continuingoperations 2005 |         |   | Totaloperations2004 |   |         | Growth % from continuing operations | 
|                                                |  | ($ in thousands)         |        
|Net Sales                                       |  | $                        | 314,251 |   |                    | 30,657 |   |                           | 283,594 |   |                     | $ | 243,481 |                                     |  | 16.5   | % 
|Cost of goods sold, including excise taxes      |  |                          | 273,663 |   |                    | 27,727 |   |                           | 245,936 |   |                     |   | 213,079 |                                     |  | 15.4   | % 
|Gross profit                                    |  |                          | 40,588  |   |                    | 2,930  |   |                           | 37,658  |   |                     |   | 30,402  |                                     |  | 23.9   | % 
|as a percentage of sales                        |  |                          | 12.9    | % |                    | 9.6    | % |                           | 13.3    | % |                     |   | 12.5    | %                                   |  |        |   
|Operating expense                               |  |                          | 26,367  |   |                    | 2,151  |   |                           | 24,216  |   |                     |   | 20,401  |                                     |  | 18.7   | % 
|Operating income                                |  |                          | 14,221  |   |                    | 779    |   |                           | 13,442  |   |                     |   | 10,001  |                                     |  | 34.4   | % 
|as a percentage of sales                        |  |                          | 4.5     | % |                    | 2.5    | % |                           | 4.7     | % |                     |   | 4.1     | %                                   |  |        |   
|Non operating income / (expense)                |  |                          |         |   |                    |        |   |                           |         |   |                     |   |         |                                     |  |        |   
|Interest income                                 |  |                          | 304     |   |                    | 20     |   |                           | 284     |   |                     |   | 87      |                                     |  | 226.4  | % 
|Interest expense                                |  |                          | (1,691  | ) |                    | (243   | ) |                           | (1,448  | ) |                     |   | (996    | )                                   |  | 45.4   | % 
|Realized and unrealized foreign exchange losses |  |                          | (64     | ) |                    |       |   |                           | (64     | ) |                     |   | 58      |                                     |  | (210.3 | )%
|Other income / (expense), net                   |  |                          | (112    | ) |                    | (4     | ) |                           | (108    | ) |                     |   | 54      |                                     |  | (300.0 | )%
|Income before taxes                             |  |                          | 12,658  |   |                    | 552    |   |                           | 12,106  |   |                     |   | 9,204   |                                     |  | 31.5   | % 
|as a percentage of sales                        |  |                          | 4.0     | % |                    | 1.8    | % |                           | 4.3     | % |                     |   | 3.8     | %                                   |  |        |   
|Income tax expense                              |  |                          | 2,438   |   |                    | 125    |   |                           | 2,313   |   |                     |   | 1,578   |                                     |  | 46.6   | % 
|Net income                                      |  |                          | 10,220  |   |                    | 427    |   |                           | 9,793   |   |                     |   | 7,626   |                                     |  | 28.4   | % 
|as a percentage of sales                        |  |                          | 3.3     | % |                    | 1.4    | % |                           | 3.5     | % |                     |   | 3.1     | %                                   |  |        |   



Net Sales



Net sales represent total sales net of all customer rebates and value added tax. Total net
sales increased by approximately 29.1%, or $70.7 million, from $243.5 million in Financial First Half 2004 to $314.3 million in Financial First Half 2005. This increase resulted primarily from the effects of the acquisitions in 2004 and 2005. Total
net sales from continuing operations increased by approximately 16.5%, or $40.1 million, from $243.5 million in Financial First Half 2004 to $283.6 million in Financial First Half 2005. This increase resulted primarily from:



| |  |  | increased sales of imported products. The net sales of imported products increased by approximately 29.3%, or $3.5 million, from $12.1 million in Financial First Half 2004 to $15.7
million in Financial First Half 2005. This increase resulted primarily from Polands accession to the European Union on May 1, 2004, which eliminated customs duty for products imported from other European Union countries. This elimination of
customs duty reduced the price of the imported products, increasing net sales. The table below breaks down the value of our imported products by product category over Financial First Half 2005.
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



16



---

##### Table of Contents

| |  |  | Increases in sales per existing outlets and sales from new outlets.
| | - |  | -------------------------------------------------------------------



| |  |  | the strength of the Polish Zloty versus the U.S. Dollar in Financial First Half 2005 as compared to the strength of the Polish Zloty versus the U.S. Dollar in Financial First Half
2004. The exchange rate for the Polish Zloty at June 30, 2005, was 3.35 Polish Zloty per U.S. Dollar, compared to 3.72 Polish Zloty per U.S. Dollar at June 30, 2004.
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



Sales of exclusive imported beers, sprites and wines for the Financial First Half 2004 and 2005 are highlighted below. This table does not
include imported products that are not directly imported on an exclusive basis by CEDC.



|                                        |  |                          |        |                          |   |        |  |     
|--------------------------------------- |  | ------------------------ | ------ | ------------------------ | - | ------ |  | ----
|Six Month to June 30, (Sales in
$000s) |  | FinancialFirst Half 2005 |        | FinancialFirst Half 2004 |   | %     
|Imported Beers                          |  | $                        | 3,507  |                          | $ | 3,173  |  | 10.5
|Imported Spirits                        |  |                          | 4,097  |                          |   | 2,749  |  | 49.0
|Imported Wines                          |  |                          | 8,058  |                          |   | 6,187  |  | 30.2
|                                        |  |                          |        |                          |   |        |  |     
|Total Imported Product                  |  | $                        | 15,662 |                          | $ | 12,109 |  | 29.3



Partially offsetting the positive
sales growth was the impact of the death of Pope John Paul II in April of 2005. During this period, many stores in Poland were closed and the Company estimates that an equivalent of up to 3-5 days or approximately $7 to $10 million of sales were
lost.



Gross Profit



Total gross profit increased by approximately 33.5%, or $10.2 million, from $30.4 million in
Financial First Half 2004 to $40.6 million in Financial First Half 2005 reflecting the effect of acquisitions, higher gross margins and sales growth in the Financial First Half 2005. Gross margin increased from 12.5% in Financial First Half 2004 to
12.9% in Financial First Half 2005. This increase in gross margin resulted from changes in sales mix including the increased sales of higher margin imported products and the higher margin earned on Vodka sales during the first quarter of 2005. In
connection with an excise tax increase in January 2005, the Company purchased vodka at lower pricing, during the end of 2004 and beginning of 2005, which was sold in Financial First Quarter 2005 at the higher (post-excise tax increase) prices.



Operating Expenses



Operating expenses consist of selling, general and administrative expenses
(S,G&A), depreciation, amortization, and bad debt provision. Total operating expenses increased by approximately 29.2%, or $6.0 million, from $20.4 million in Financial Half 2004 to $26.4 million in Financial First Half 2005. This
increase resulted primarily from the effects of the acquisitions in 2004 and 2005, and the overall growth of the business. As a percent of net sales, operating expenses remain stable on 8.4%. The table below sets forth the items of operating
expenses.



|                              |  |                          |        |                          |   |       
|----------------------------- |  | ------------------------ | ------ | ------------------------ | - | ------
|                              |  | FinancialFirst Half 2005 |        | FinancialFirst Half 2004
|                              |  | ($ in thousands)        
|S,G&A                         |  | $                        | 24,034 |                          | $ | 18,703
|Depreciation and amortization |  |                          | 1,984  |                          |   | 1,446 
|Bad debt provision            |  |                          | 349    |                          |   | 252   
|                              |  |                          |        |                          |   |       
|                              |  | $                        | 26,367 |                          | $ | 20,401
|                              |  |                          |        |                          |   |       



S,G&A consists of salaries,
warehousing and transportation costs and administrative expenses. S,G&A increased by approximately 28.5%, or $5.3 million, from $18.7 million in Financial First Half 2004 to $24.0 million in Financial First Half 2005. This increase is in line
with the growth in net sales.



Depreciation and amortization increased by
approximately 37.2%, or $ 0.6 million, from $1.4 million in Financial First Half 2004 to $2.0 million in Financial First Half 2005. This increase resulted primarily from the effect of acquisitions. The increase also reflected our continued
investment in information technology systems upgrades and normal vehicle rotation.



Bad debt expense remained stable at approximately 0.1% of net sales.



17



---

##### Table of Contents

Operating Income



Total operating income increased by approximately 42.2%, or $4.2 million, from $10.0 million in Financial First Half 2004 to $14.2 million in Financial First Half 2005.
Operating margin increased from 4.1% for Financial First Half 2004 to 4.5% for Financial First Half 2005. Operating income from continuing operations increased by approximately 34.4%, or $3.4 million, from $10.0 million in Financial First Half 2004
to $13.4 million in Financial First Half 2005. Operating margin from continuing operations increased from 4.1% in Financial First Quarter 2004 to 4.7% in Financial First Half 2005. These increases resulted primarily from higher gross profit margins
described above.



Interest Expense



Total interest expense increased by approximately 69.8%, or $0.7 million, from $1.0 million
in Financial First Half 2004 to $1.7 million in Financial First Half 2005. This increase resulted primarily from higher inventory purchased (primarily with credit) during the end of Financial Year 2004 beginning of 2005 to take advantage of lower
prices related to an excise tax increase, as well as the overall growth in the business during the Financial First Half 2005.



Income Tax



The total tax charge for Financial First Half 2005 was $2.4 million, or 19.3% of pre-tax profits. For Financial First Half 2004, the total tax charge was $1.6 million, or 17.1% of pre-tax profits. The primary reason
for the variance to the Polish statutory tax rate of 19% was due to an additional provision made for the deferred tax asset in Financial First Half 2005



Three months ended June 30, 2005 Compared to three months ended June 30, 2004



|                                                |  |                            |         |   |                    |        |   |                           |         |   |                     |   |         |                                   |  |        |   
|----------------------------------------------- |  | -------------------------- | ------- | - | ------------------ | ------ | - | ------------------------- | ------- | - | ------------------- | - | ------- | --------------------------------- |  | ------ | --
|                                                |  | Three months ended June 30 |        
|                                                |  | Totaloperations2005        |         |   | Operationsacquired |        |   | Continuingoperations 2005 |         |   | Totaloperations2004 |   |         | Growth % fromcontinuingoperations | 
|                                                |  | ($ in thousands)           |        
|Net Sales                                       |  | $                          | 164,249 |   |                    | 10,724 |   |                           | 153,525 |   |                     | $ | 133,004 |                                   |  | 15.4   | % 
|Cost of goods sold, including excise taxes      |  |                            | 143,342 |   |                    | 9,690  |   |                           | 133,652 |   |                     |   | 116,368 |                                   |  | 14.9   | % 
|Gross profit                                    |  |                            | 20,907  |   |                    | 1,034  |   |                           | 19,873  |   |                     |   | 16,636  |                                   |  | 19.5   | % 
|as a percentage of sales                        |  |                            | 12.7    | % |                    | 9.6    | % |                           | 12.9    | % |                     |   | 12.5    | %                                 |  |        |   
|Operating expense                               |  |                            | 13,432  |   |                    | 696    |   |                           | 12,736  |   |                     |   | 10,745  |                                   |  | 18.5   | % 
|Operating income                                |  |                            | 7,475   |   |                    | 338    |   |                           | 7,137   |   |                     |   | 5,891   |                                   |  | 21.2   | % 
|as a percentage of sales                        |  |                            | 4.6     | % |                    | 3.2    | % |                           | 4.6     | % |                     |   | 4.4     | %                                 |  |        |   
|Non operating income / (expense)                |  |                            |         |   |                    |        |   |                           |         |   |                     |   |         |                                   |  |        |   
|Interest income                                 |  |                            | 238     |   |                    | 6      |   |                           | 232     |   |                     |   | 44      |                                   |  | 427.3  | % 
|Interest expense                                |  |                            | (770    | ) |                    | (53    | ) |                           | (717    | ) |                     |   | (535    | )                                 |  | 34.0   | % 
|Realized and unrealized foreign exchange losses |  |                            | 29      |   |                    |       |   |                           | 29      |   |                     |   | 104     |                                   |  | (72.1  | )%
|Other income / (expense), net                   |  |                            | (60     | ) |                    | 2      |   |                           | (62     | ) |                     |   | 34      |                                   |  | (282.4 | )%
|Income before taxes                             |  |                            | 6,912   |   |                    | 293    |   |                           | 6,619   |   |                     |   | 5,538   |                                   |  | 19.5   | % 
|as a percentage of sales                        |  |                            | 4.2     | % |                    | 2.7    | % |                           | 4.3     | % |                     |   | 4.2     | %                                 |  |        |   
|Income tax expense                              |  |                            | 1,312   |   |                    | 66     |   |                           | 1,246   |   |                     |   | 1,022   |                                   |  | 23.1   | % 
|Net income                                      |  |                            | 5,600   |   |                    | 227    |   |                           | 5,373   |   |                     |   | 4,516   |                                   |  | 19.0   | % 
|as a percentage of sales                        |  |                            | 3.4     | % |                    | 2.1    | % |                           | 3.5     | % |                     |   | 3.4     | %                                 |  |        |   



Net Sales



Net sales represent total sales net of all customer rebates and value added tax. Total net
sales increased by approximately 23.5%, or $31.2 million, from $133.0 million in Financial Second Quarter 2004 to $164.2 million in Financial Second Quarter 2005. This increase resulted primarily from the effects of the acquisitions in 2004 and
2005. Total net sales from continuing operations increased by approximately 15.4%, or $20.5 million, from $133.0 million in Financial Second Quarter 2004 to $153.5 million in Financial Second Quarter 2005. This increase resulted primarily from:



| |  |  | increased sales of imported products. The net sales of imported products increased by approximately 21.1%, or $1.5 million, from $7.2 million in Financial Second Quarter 2004 to
$8.7 million in Financial Second Quarter 2005. This increase resulted
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



18



---

##### Table of Contents

primarily from Polands accession to the European Union on May 1, 2004, which eliminated customs
duty for products imported from other European Union countries. This elimination of customs duty reduced the price of the imported products, increasing net sales. The table below breaks down the value of our imported products by product category
over Financial Second Quarter 2005.



| |  |  | Increases in sales per existing outlets and sales from new outlets.
| | - |  | -------------------------------------------------------------------



| |  |  | the strength of the Polish Zloty versus the U.S. Dollar in Financial Second Quarter 2005 as compared to the strength of the Polish Zloty versus the U.S. Dollar in Financial Second
Quarter 2004. The exchange rate for the Polish Zloty at June 30, 2005, was 3.35 Polish Zloty per U.S. Dollar, compared to 3.72 Polish Zloty per U.S. Dollar at June 30, 2004.
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



Sales of exclusive imported beers, sprites and wines for the Financial Second Quarter 2004 and 2005 are highlighted below. This table does
not include imported products that are not directly imported on an exclusive basis by CEDC.



|                                           |  |                              |       |                              |   |       |  |     
|------------------------------------------ |  | ---------------------------- | ----- | ---------------------------- | - | ----- |  | ----
|Three Months to June 30, (Sales in
$000s) |  | FinancialSecond Quarter 2005 |       | FinancialSecond Quarter 2004 |   | %    
|Imported Beers                             |  | $                            | 2,048 |                              | $ | 1,874 |  | 9.3 
|Imported Spirits                           |  |                              | 2,218 |                              |   | 1,582 |  | 40.2
|Imported Wines                             |  |                              | 4,423 |                              |   | 3,722 |  | 18.8
|                                           |  |                              |       |                              |   |       |  |     
|Total Imported Product                     |  | $                            | 8,689 |                              | $ | 7,178 |  | 21.1



Partially offsetting the positive
sales growth was the impact of the death of Pope John Paul II in April of 2005. During this period, many stores in Poland were closed and the Company estimates that an equivalent of up to 3-5 days or approximately $7 to $10 million of sales were
lost.



Gross Profit



Total gross profit increased by approximately 25.7%, or $4.3 million, from $16.6 million in
Financial Second Quarter 2004 to $20.9 million in the Financial Second Quarter 2005 primarily reflecting the effect of acquisitions, higher gross margins and sales growth. Gross margin increased from 12.5% in Financial Second Quarter 2004 to 12.7%
in Financial Second Quarter 2005. This increase in gross margin resulted primarily from changes in sales mix including the increased sales of higher margin imported products.



Operating Expenses



Operating expenses consist of selling, general and administrative expenses (S,G&A), depreciation, amortization, and bad debt provision. Total operating
expenses increased by approximately 25.0%, or $2.7 million, from $10.7 million in Financial Second Quarter 2004 to $13.4 million in Financial Second Quarter 2005. This increase resulted primarily from the effects of the acquisitions in 2004 and
2005, and the overall growth in the business. As a percent of net sales, operating expenses slightly increased from 8.1% in Financial Second Quarter 2004 to 8.2% in Financial Second Quarter 2005.



|                              |  |                              |        |                              |   |       
|----------------------------- |  | ---------------------------- | ------ | ---------------------------- | - | ------
|                              |  | FinancialSecond Quarter 2005 |        | FinancialSecond Quarter 2004
|                              |  | ($ in thousands)            
|S,G&A                         |  | $                            | 12,365 |                              | $ | 9,818 
|Depreciation and amortization |  |                              | 972    |                              |   | 741   
|Bad debt provision            |  |                              | 95     |                              |   | 186   
|                              |  |                              |        |                              |   |       
|                              |  | $                            | 13,432 |                              | $ | 10,745
|                              |  |                              |        |                              |   |       



S,G&A consists of salaries,
warehousing and transportation costs and administrative expenses. S,G&A increased by approximately 25.9%, or $2.5 million, from $9.8 million in Financial Second Quarter 2004 to $12.4 million in Financial Second Quarter 2005. This increase is in
line with the growth in net sales.



Depreciation and amortization increased by
approximately 31.2%, or $0.3 million, from $0.7 million in Financial Second Quarter 2004 to $1.0 million in Financial Second Quarter 2005. This increase resulted primarily from the effect of acquisitions. The increase also reflected our continued
investment in information technology systems upgrades and normal vehicle rotation.



Bad debt expense remained stable at approximately 0.1% of net sales.



19



---

##### Table of Contents

Operating Income



Total operating income increased by approximately 26.9%, or $1.6 million, from $5.9 million in Financial Second Quarter 2004 to $7.5 million in Financial Second Quarter
2005. Operating margin increased from 4.4% for Financial Second Quarter 2004 to 4.6% for Financial Second Quarter 2005. Operating income from continuing operations increased by approximately 21.2%, or $1.2 million, from $5.9 million in Financial
Second Quarter 2004 to $7.1 million in Financial Second Quarter 2005. Operating margin from continuing operations increased from 4.4% in Financial Second Quarter 2004 to 4.6% in Financial Second Quarter 2005.



Interest Expense



Total interest expense increased by approximately 43.9%, or $0.2 million, from $0.5 million in Financial Second Quarter to $0.7 million in
Financial Second Quarter 2005. This increase resulted primarily from higher inventory purchased (primarily with credit) during the end of Financial Year 2004 beginning of 2005 to take advantage of lower prices related to an excise tax increase, as
well as the overall growth in the business during the Financial First Half 2005.



Income Tax



The total tax charge for Financial Second Quarter
2005 was $1.3 million, or 19.0% of pre-tax profits. For Financial Second Quarter 2004, the total tax charge was $1.0 million, or 18.5% of pre-tax profits.



Statement of Liquidity and Capital Resources



During the periods under review, our primary sources of liquidity were cash flows generated from operations, credit facilities and proceeds from options exercised. Our
primary uses of cash were to fund our working capital requirements, service indebtedness, finance capital expenditures and fund acquisitions. The following table sets forth selected information concerning our consolidated cash flow during the
periods indicated.



|                                    |  |                          |   |  |                          |  
|----------------------------------- |  | ------------------------ | - |  | ------------------------ | -
|                                    |  | FinancialFirst Half 2005 |   |  | FinancialFirst Half 2004 |  
|                                    |  | ($ in thousands)         |  
|Cash flow from operating activities |  | 17,747                   |   |  | 9,259                    |  
|Cash flow from investing activities |  | (1,717                   | ) |  | (4,453                   | )
|Cash flow from financing activities |  | (4,241                   | ) |  | (4,406                   | )



Net cash flow from operating
activities



Net cash provided by operating activities for the
Financial First Half 2005 was $17.7 million as compared to $9.3 million for the Financial First Half 2004. The primary drivers for the increase were due to overall business growth and improved working capital measures. Net cash flow from working
capital was an inflow of $5.4 million for the Financial First Half 2005 as compared to outflow of $0.6 million for the Financial First Half 2004. During the end of 2004 and early 2005, the Company purchased additional inventory to take advantage of
lower prices prior to an excise tax increase. The reduction of these inventory levels during the Financial Half 2005 generated a $9.9 million inflow in changes in working capital.



Net cash flow from investing activities



Net cash used by investing activities for the Financial First Half 2005 was $1.7 million as compared to $4.5 million for the Financial First
Half 2004. The primary drivers for the reduction were due to higher sales of fixed assets and lower amounts spent for acquisitions. During the Financial First Half 2004, the Company sold old or obsolete fixed assets from the acquired subsidiaries
generating $1.3 million in cash inflows. Amounts spent for distributor acquisitions for the Financial First Half 2005 was $2.0 million as compared to $3.4 million for the Financial First Half 2004.



Net cash flow from financing activities



Net cash used by investing activities was $4.2 million for the Financial First Half 2005 and
$4.4 million for the Financial First Half 2004. The primary use of cash flow from financing activities was repayment of overdraft facilities for both periods.



Our Future Liquidity and Capital Resources



Our primary uses of cash in the future will be to fund our working capital requirements, service indebtedness, finance capital expenditures and fund acquisitions. We
expect to fund these requirements in the future with cash flows from our operating activities, cash on hand, and the financing arrangements described below.



20



---

##### Table of Contents

Financing Arrangements



Existing Credit Facilities



As at June 30, 2005, the Company had total debt outstanding under existing credit facilities in the Polish Zloty equivalent of approximately $31.9 million. The credit
facilities are available at the subsidiary level and not at the parent company level for working capital purposes only. In order to fund working capital and other liquidity requirements, we also have available non-committed credit lines with various
banks and credit institutions. As of June 30, 2005, the amount of available, unutilized and uncommitted credit facilities was the Polish Zloty equivalent of approximately $45.2 million. These existing credit facilities are subject to renewal on an
annual basis.



Notes



On July 25, 2005 the Company completed the issuance of 325 million 8% Senior Secured
notes due 2012. The Indenture contains certain customary events of default and customary covenants, limitations and requirements with respect to indebtedness, restricted payments, dividends and other payments affecting our subsidiaries, transactions
with affiliates, liens, asset sales, sale and leaseback transactions, consolidations and mergers, and the provision of financial statements and reports.



Equity Offering



On August 2, 2005, the Company entered into a purchase agreement for the private placement of 3,360,000 shares of its common stock at $34.69 per share, for gross proceeds of approximately $116,558,400. The per share
price represents a 7% discount to the trailing 15-day closing average share price. The closing of the private placement is subject to the completion by CEDC of its acquisition from the Polish Treasury of 61% of the outstanding shares of Polmos
Bialystok S.A., the second largest vodka producer in Poland. That acquisition, which will be completed upon obtaining Polish anti-monopoly approval, is anticipated to occur during September 2005. The CEDC shares which will be issued in the private
placement are subject to customary registration rights granted to the investors for the resale of the shares.



We currently believe that the Companys operating cash flow and available cash, together with financing arrangements described above, will be sufficient to fund our working capital needs, anticipated capital
expenditure and debt service requirements for at least the next several years, although we cannot assure you that will be case.



STATEMENT ON INFLATION AND CURRENCY FLUCTUATIONS



Inflation in Poland is projected at 2.1% for 2005, compared to actual inflation of 3.5% in 2004. For the first six months of 2005, the yearly inflation was 2.9%.



The Companys operating cash flows and substantially all of its assets
are denominated in Polish Zloty. This means that the Company is exposed to translation risk both on its balance sheet and income statement. The impact on working capital items is demonstrated on the cash flow statement as the movement in exchange on
cash and cash equivalents. The impact on the income statement is by the movement of the average exchange rate used to restate the income statement from Polish Zloty to U.S. Dollars. The amounts shown as exchange rate gains or losses on the face of
the income statement relate only to realized gains or losses on non Polish Zloty denominated transactions.



During the six months ended June 30, 2005, the exchange rate for the Polish Zloty versus the U.S. Dollar weakened from 2.99 to 3.35 or 12.0%.



Critical Accounting Policies and Estimates



General



The Companys discussion and analysis of its financial condition and results of operations are based upon the Companys consolidated financial statements which have been prepared in accordance with
accounting principles generally accepted in the United States of America. The preparation of these financial statements requires the Company to make estimates and judgments that affect the reported amounts of net sales, expenses, assets and
liabilities. The Company bases its estimates on historical experience and on various other assumptions that are believed to be reasonable under the circumstances. Actual results may differ from these estimates under different assumptions and
conditions.



21



---

##### Table of Contents

Provisions for Doubtful Debts



The Company makes general provision for doubtful debt based on the aging of its trade receivables. Where circumstances require, the Company
will make specific provision for any excess not provided for under the general provision.



Inventory



Because of the nature of the
products supplied by the Company great attention is paid to inventory rotation. Where goods are estimated to be obsolete or unmarketable they are written down to a value reflecting the saleable value in their relevant condition.



Goodwill and Intangibles



Following the introduction of FASB 142, acquired goodwill is no longer amortized. Instead
the Company assesses the recoverability of its goodwill at least once a year or whenever adverse events or changes in circumstances or business climate indicate that expected future cash flows (undiscounted and without interest charges) for
individual business units may not be sufficient to support the recorded goodwill. If undiscounted cash flows are not sufficient to support the goodwill, an impairment charge would be recognized to reduce the carrying value of the goodwill based on
the expected discounted cash flows of the business unit. No such charge has been considered necessary through the date of the accompanying financial statements. Intangibles (trademarks) are amortized over 10 years.



The calculation of the impairment charge for goodwill requires use of estimates. Factoring in
a deviation of +/- 10% for estimated gross profit of the acquired entities, or the discount rate as compared to managements estimate, there would still be no need for an impairment charge of goodwill.



Purchase Price Allocation



We account for our acquisitions under the purchase method of accounting in accordance with
SFAS No. 141, Business Combinations, and allocate the assets acquired and liabilities assumed based on their estimated fair values at the acquisition date. The determination of the values of the assets acquired and liabilities assumed, as well as
associated asset useful lives, will require management to make estimates.



The
calculation of purchase price allocation requires judgment on the part of management in determining the valuation of the assets acquired and liabilities assumed.



Recently issued accounting pronouncements



In December 2004, the FASB issued FASB Statement No. 123(R), Share Based Payments, a revision of the prior FASB Statement No. 123, Accounting for Stock Based
Compensation. This statements requires companies to expense the fair value of employee stock options and other forms of stock-based compensation. The statement offers a number of possibilities for implementation. The SEC has provided an extension of
this to allow implementation during the first quarter of 2006. The Company has elected to implement the modified prospective application, which will require the Company to begin to recognize the impact of the change in January 2006 and will not
restate any prior periods. The expected impact during 2006 is approximately $850,000, based upon current market conditions. Management of the Company is still in process of evaluating what forms of compensation may be introduced in future periods in
lieu of the existing option program.



22



---

##### Table of Contents

ITEM 3: QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK



Our operations are conducted primarily in Poland and our functional currency is the Polish Zloty and the reporting currency is the U.S. Dollar. Our financial instruments consist mainly of cash and cash equivalents,
accounts receivable, accounts payable and receivable, inventories, bank loans, overdraft facilities and long-term debt. All of the monetary assets represented by these financial instruments are located in Poland. Consequently, they are subject to
currency translation risk when reporting in U.S. Dollars.



If the U.S. Dollar
increases in value against the Polish Zloty, the value in U.S. Dollars of assets, liabilities, revenues and expenses originally recorded in Polish Zloty will decrease. Conversely, if the U.S. Dollar decreases in value against the Polish Zloty, the
value in U.S. dollars of assets, liabilities, revenues and expenses originally recorded in Polish Zloty will increase. Thus, increases and decreases in the value of the U.S. Dollar can have an impact on the value in U.S. Dollar of our non-U.S.
Dollar assets, liabilities, revenues and expenses, even if the value of these items has not changed in their original currency.



Our commercial foreign exchange exposure mainly arises from the purchase of imported alcoholic beverage in currencies other than our functional currency of the Polish
Zloty. Thus, accounts payable for imported beverages are billed in various currencies and we are subject to short-term changes in the currency markets for product purchases. We also operate a bonded warehouse where the inventory acquired from
foreign suppliers is recorded in its source currency. Therefore, any currency movement on trade payables resulting from either a strengthening or weakening of the Polish Zloty against a foreign suppliers currency is often compensated for by an
opposite movement relating to inventories recorded in the imported currency. Because substantially all of our operations are conducted in Poland using the local currency, the impact of fluctuations in the exchange rate of the Zloty versus the U.S.
Dollar on transactions using a currency different from the Zloty has been minimal.



In addition, because substantially all of our revenues are denominated in Polish Zloty, we will be exposed to foreign exchange risk by issuing and selling the Notes as described in Note 10, which are denominated in euros. If the Polish
Zloty decreases in value against the currencies in which we have to make payments, we could have increased cash requirements for debt service, higher leverage levels, greater levels of risk in relation to repaying or refinancing such debt when due.
We currently have not entered into hedging arrangements with respect to this risk. If we decide to enter into hedge agreements in the future, we could incur additional costs in order to hedge some or all of these risks.



The Company is exposed to interest rate fluctuations as our bank borrowings usually bear
interest at variable rates based upon the Warsaw Interbank rate (WIBOR).



ITEM 4. CONTROLS AND PROCEDURES



Disclosure
Controls and Internal Controls. The term disclosure controls and procedures is defined in Rules 13a-15(e) and 15(d)-15(e) of the Securities Exchange Act of 1934. These rules refer to the controls and other procedures of the Company
that are designed to ensure that information required to be disclosed by the Company in the reports that it files or submits under the Securities Exchange Act of 1934 (such as this quarterly report), is recorded, processed, summarized and reported
within the time periods specified in the SECs rules and forms. Internal controls over financial reporting refer to a process that are designed to provide reasonable assurance that the Companys transactions are properly authorized,
recorded and reported and that the Companys assets are safeguarded from improper use to permit the preparation of the Companys financial statements in conformity with generally accepted accounting principles.



Limitations on the Effectiveness of Controls. The Companys management, including
the CEO and CFO, does not expect that the Companys disclosure controls and procedures or internal controls over financial reporting will prevent all error and all fraud. A control system, no matter how well conceived and operated, can provide
only reasonable, not absolute, assurance that the objectives of the control system are met. Because of the limitations in all control systems, no evaluation of controls can provide absolute assurance that all control issues and instances of fraud,
if any, within the Company have been detected. Further, the design of any control system is based in part upon certain assumptions about the likelihood of future events, and there can be no assurance that any design will succeed in achieving its
stated goals under all potential future conditions. Because of these inherent limitations in a cost-effective control system, misstatements due to error or fraud may occur and not be detected. Accordingly, the Companys disclosure controls and
procedures are designed to provide reasonable assurance that the controls and procedures will meet their objectives.



Changes to Internal Controls. In accordance with the SECs requirements, the CEO and the CFO note that, during the most recent fiscal quarter, there have been
no changes in the Companys internal controls over financial reporting that have materially affected, or are reasonably likely to materially affect, the Companys internal controls over financial reporting.



23



---

##### Table of Contents

Conclusions regarding Disclosure Controls . Based upon the required evaluation of the Companys disclosure
controls and procedures as of the end of the period covered by this report, the CEO and CFO have concluded that the Companys disclosure controls and procedures were effective at the reasonable assurance level.



24



---

##### Table of Contents

PART II. OTHER INFORMATION



ITEM 2. UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS



Pursuant to an agreement dated April 18, 2005, the Company issued 13,258 shares of common stock, valued at $469,466, as partial consideration for the acquisition of 100% of the outstanding capital stock of Delikates
Sp. z o.o. The shares were delivered by the Company on May 24, 2005. These shares were issued pursuant to the exemption from registration provided by Regulation S under the Securities Act. The securities were issued in off-shore private placements
in reliance on Regulation S to entities which are not United States persons as defined by Regulation S. The stock certificates for all such securities bear a legend indicating that the stock is restricted and may not be sold in the
United States without registration or an exemption from such requirements. Further, the holders have agreed to a one-year lock-up period.



ITEM 4. SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS



The Company held its annual meeting of stockholders on May 2, 2005. At the meeting, directors were elected and the Companys selection of independent public auditors for the 2005 fiscal year was ratified.



The votes cast for, against and withheld for each nominee for director were as
follows:



|                 |  |            |  |         |  |                          
|---------------- |  | ---------- |  | ------- |  | -------------------------
|Nominees         |  | FOR        |  | AGAINST |  | WITHHOLD AUTHORITYTO VOTE
|                 |  |            | 
|William. V Carey |  | 15,732,960 |  | 0       |  | 58,401                   
|                 |  |            | 
|David Bailey     |  | 15,721,091 |  | 0       |  | 70,270                   
|                 |  |            | 
|N. Scott Fine    |  | 15,713,140 |  | 0       |  | 78,221                   
|                 |  |            | 
|Tony Housh       |  | 15,720,891 |  | 0       |  | 70,470                   
|                 |  |            | 
|Bobby Koch       |  | 15,716,711 |  | 0       |  | 74,650                   
|                 |  |            | 
|Jan Laskowski    |  | 15,721,431 |  | 0       |  | 69,930                   
|                 |  |            | 
|Richard Roberts  |  | 13,415,809 |  | 0       |  | 2,375,552                



The selection of independent public
auditors was ratified by a vote of 15,709,945 (94.3% of the total eligible votes) in favor and 64,251 votes (.4% of the total eligible votes) against with 17,165 votes abstaining and no broker non-votes.



25



---

##### Table of Contents

ITEM 6. EXHIBITS AND REPORTS ON FORM 8-K



|               |  |                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                             
|-------------- |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|Exhibit number |  | Exhibit description                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                         
|2.11           |  | Conditional Share Sale Agreement for Delikates Sp. z o.o. dated April 28, 2005 by and among Carey Agri International Poland Sp. z o.o., Central European Distribution Corporation, Barbara
Jernas, Szymon Jernas, Magdalena Namysl and Karol Jaskula (filed as Exhibit 2.1 to the Current Report on Form 8-K filed with the SEC on May 4, 2005 and incorporated herein by reference).                                                                                                                                                                                                                                                                                                                       
|               | 
|2.2            |  | Share Sale Agreement, dated June 27, 2005, by and among Rémy Cointreau S.A., Botapol Management B.V., Takirra Investment Corporation N.B., Central European Distribution Corporation and
Carey Agri International Poland Sp. z o.o. (filed as Exhibit 2.1 to the Current Report on Form 8-K filed with the SEC on July 1, 2005 and incorporated herein by reference)                                                                                                                                                                                                                                                                                                                                        
|               | 
|2.3            |  | Share Purchase Agreement, dated July 11, 2005, by and among the State Treasury of the Republic of Poland, Carey Agri International-Poland Sp. z o.o. and Central European Distribution
Corporation (filed as Exhibit 2.1 to the Current Report on Form 8-K filed with the SEC on July 15, 2005 and incorporated herein by reference)                                                                                                                                                                                                                                                                                                                                                                        
|               | 
|4.1            |  | Indenture, dated July 25, 2005, by and among Central European Distribution Corporation, Carey Agri International-Poland Sp. z o.o., Onufry S.A., Multi-Ex S.A., Astor Sp. z o.o., Polskie
Hurtownie Alkoholi Sp. z o.o., MTC Sp. z o.o., Przedsiebiorstwo Dystrybucji Alkoholi Agis S.A., Dako-Galant Przedsiebiorstwo Handlowo Produkcyjne Sp. z o.o., Damianex S.A., PWW Sp. z o.o. and Miro Sp. z o.o., as Guarantors, The Bank of New York, as
Trustee, Principal Paying Agent, Registrar and Transfer Agent, and ING Bank N.V., London Branch, as Note Security Agent (filed as Exhibit 4.1 to the Current Report on Form 8-K filed with the SEC on July 25, 2005 and incorporated herein by
reference)
|               | 
|10.1*          |  | Social guarantee package for the employees of Polmos Bialystok S.A.                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                         
|               | 
|10.2*          |  | Loan Agreement, dated June 23, 2005, by and between Carey Agri International-Poland Sp. z o.o. and Fortis Bank Polska S.A.                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  
|               | 
|10.3*          |  | Annex to Loan Agreement, dated June 26, 2005, by and between Carey Agri International-Poland Sp. z o.o. and BRE Bank S.A.                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                   
|               | 
|31.1*          |  | Certificate of the CEO pursuant to Rule 13a-15(e) or Rule 15d-15(e)                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                         
|               | 
|31.2*          |  | Certificate of the CFO pursuant to Rule 13a-15(e) or Rule 15d-15(e)                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                         
|               | 
|32.1*          |  | Certification of the CEO pursuant to Section 906 of the Sarbanes-Oxley Act of 2002                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                          
|               | 
|32.2*          |  | Certification of the CFO pursuant to Section 906 of the Sarbanes-Oxley Act of 2002                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                          

---

|* | Filed herewith
|- | --------------



26



---

##### Table of Contents

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.



|                     |  |                                                        |  |                                                            
|-------------------- |  | ------------------------------------------------------ |  | -----------------------------------------------------------
|                     |  | CENTRAL EUROPEAN DISTRIBUTION
CORPORATION (registrant)
|                     |  |                                                       
|Date: August 8, 2005 |  | By:                                                    |  | /s/ William V. Carey                                       
|                     |  |                                                        |  | William V. Carey President and Chief
Executive Officer     
|                     |  |                                                       
|Date: August 8, 2005 |  | By:                                                    |  | /s/ Chris Biedermann                                       
|                     |  |                                                        |  | Chris Biedermann Vice President and Chief
Financial Officer



27



---

##### Table of Contents

Exhibit Index



|               |  |                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                             
|-------------- |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|Exhibit Number |  | Exhibit Description                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                         
|               | 
|2.1            |  | Conditional Share Sale Agreement for Delikates Sp. z o.o. dated April 28, 2005 by and among Carey Agri International Poland Sp. z o.o., Central European Distribution Corporation, Barbara
Jernas, Szymon Jernas, Magdalena Namysl and Karol Jaskula (filed as Exhibit 2.1 to the Current Report on Form 8-K filed with the SEC on May 4, 2005 and incorporated herein by reference).                                                                                                                                                                                                                                                                                                                       
|               | 
|2.2            |  | Share Sale Agreement, dated June 27, 2005, by and among Rémy Cointreau S.A., Botapol Management B.V., Takirra Investment Corporation N.B., Central European Distribution Corporation and
Carey Agri International Poland Sp. z o.o. (filed as Exhibit 2.1 to the Current Report on Form 8-K filed with the SEC on July 1, 2005 and incorporated herein by reference)                                                                                                                                                                                                                                                                                                                                        
|               | 
|2.3            |  | Share Purchase Agreement, dated July 11, 2005, by and among the State Treasury of the Republic of Poland, Carey Agri International-Poland Sp. z o.o. and Central European Distribution
Corporation (filed as Exhibit 2.1 to the Current Report on Form 8-K filed with the SEC on July 15, 2005 and incorporated herein by reference)                                                                                                                                                                                                                                                                                                                                                                        
|               | 
|4.1            |  | Indenture, dated July 25, 2005, by and among Central European Distribution Corporation, Carey Agri International-Poland Sp. z o.o., Onufry S.A., Multi-Ex S.A., Astor Sp. z o.o., Polskie
Hurtownie Alkoholi Sp. z o.o., MTC Sp. z o.o., Przedsiebiorstwo Dystrybucji Alkoholi Agis S.A., Dako-Galant Przedsiebiorstwo Handlowo Produkcyjne Sp. z o.o., Damianex S.A., PWW Sp. z o.o. and Miro Sp. z o.o., as Guarantors, The Bank of New York, as
Trustee, Principal Paying Agent, Registrar and Transfer Agent, and ING Bank N.V., London Branch, as Note Security Agent (filed as Exhibit 4.1 to the Current Report on Form 8-K filed with the SEC on July 25, 2005 and incorporated herein by
reference)
|               | 
|10.1*          |  | Social guarantee package for the employees of Polmos Bialystok S.A.                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                         
|               | 
|10.2*          |  | Loan Agreement, dated June 23, 2005, by and between Carey Agri International-Poland Sp. z o.o. and Fortis Bank Polska S.A.                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  
|               | 
|10.3*          |  | Annex to Loan Agreement, dated June 26, 2005, by and between Carey Agri International-Poland Sp. z o.o. and BRE Bank S.A.                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                   
|               | 
|31.1*          |  | Certificate of the CEO pursuant to Rule 13a-15(e) or Rule 15d-15(e)                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                         
|               | 
|31.2*          |  | Certificate of the CFO pursuant to Rule 13a-15(e) or Rule 15d-15(e)                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                         
|               | 
|32.1*          |  | Certification of the CEO pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                         
|               | 
|32.2*          |  | Certification of the CFO pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                         

---

|* | - filed herewith
|- | ----------------



28