##### 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, 2004



OR



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



FOR THE TRANSITION PERIOD JANUARY 1, 2004 TO JUNE 30, 2004



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.)
|                                         | 
|1343 MAIN STREET, #301 SARASOTA, FLORIDA |  | 34236                            
|(ADDRESS OF PRINCIPAL EXECUTIVE OFFICE)  |  | (ZIP CODE)                       



(941) 330-1558

(REGISTRANTS TELEPHONE NUMBER, INCLUDING AREA CODE)



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



Indicate by check mark whether the registrant is an accelerated filer (as defined in Rule 12b-2 of the Securities Exchange act of 1934). Yes x No ̈



The number of shares outstanding of each class of the issuers common stock as of July 28, 2004:



Common Stock ($.01 par value)
 16,348,211 shares



---





---

##### Table of Contents

INDEX



|           |  |                                                                                                                                   |  |     
|---------- |  | --------------------------------------------------------------------------------------------------------------------------------- |  | ----
|           |  |                                                                                                                                   |  | PAGE
|PART I.    |  | FINANCIAL INFORMATION                                                                                                             |  |     
|           |  |                                                                                                                                  
|Item 1.    |  | Financial Statements                                                                                                              |  | 3   
|           |  |                                                                                                                                  
|           |  | Consolidated Condensed Balance Sheets, June 30, 2004 (unaudited) and December 31, 2003                                            |  | 3   
|           |  |                                                                                                                                  
|           |  | Consolidated Condensed Statements of Income (unaudited) for the three and six month periods ended June 30, 2004 and June 30, 2003 |  | 4   
|           |  |                                                                                                                                  
|           |  | Consolidated Condensed Statement of Changes in Stockholders Equity (unaudited) as of June 30, 2004                               |  | 5   
|           |  |                                                                                                                                  
|           |  | Consolidated Condensed Statements of Cash Flows (unaudited) for the six month periods ended June 30, 2004 and June 30, 2003       |  | 6   
|           |  |                                                                                                                                  
|           |  | Notes to Consolidated Condensed Financial Statements (unaudited)                                                                  |  | 7   
|           |  |                                                                                                                                  
|Item 2.    |  | Managements Discussion and Analysis of Financial Condition and Results of Operations                                             |  | 13  
|           |  |                                                                                                                                  
|Item 3.    |  | Quantitative and Qualitative Disclosure about Market Risk                                                                         |  | 20  
|           |  |                                                                                                                                  
|Item 4.    |  | Controls and Procedures                                                                                                           |  | 20  
|           |  |                                                                                                                                  
|PART II.   |  | OTHER INFORMATION                                                                                                                 |  |     
|           |  |                                                                                                                                  
|Item 2.    |  | Changes in Securities and Use of Proceeds                                                                                         |  | 21  
|           |  |                                                                                                                                  
|Item 4.    |  | Submission of Matters to a Vote of Security Holders                                                                               |  | 21  
|           |  |                                                                                                                                  
|Item 6.    |  | Exhibits and Reports on Form 8-K                                                                                                  |  | 22  
|           |  |                                                                                                                                  
|Signatures |  |                                                                                                                                   |  | 23  



- 2 -



---

##### Table of Contents

PART I

FINANCIAL INFORMATION



CENTRAL EUROPEAN DISTRIBUTION
CORPORATION

CONSOLIDATED CONDENSED BALANCE SHEETS

(in thousands, except per share information)



|                                                                                                                                                           |  |              |         |   |                  |   |         |  
|---------------------------------------------------------------------------------------------------------------------------------------------------------- |  | ------------ | ------- | - | ---------------- | - | ------- | -
|                                                                                                                                                           |  | June 30,2004 |         |   | December 31,2003 |  
|                                                                                                                                                           |  | (unaudited)  |         |   |                  |  
|CURRENT ASSETS                                                                                                                                             |  |              |         |   |                  |   |         |  
|Cash and cash equivalents                                                                                                                                  |  | $            | 6,873   |   |                  | $ | 6,229   |  
|Accounts receivable (net of allowance for doubtful accounts of $6,257 and $6,380 respectively)                                                             |  |              | 85,229  |   |                  |   | 90,071  |  
|Inventories                                                                                                                                                |  |              | 32,725  |   |                  |   | 35,012  |  
|Prepaid expenses and other current assets                                                                                                                  |  |              | 6,964   |   |                  |   | 5,249   |  
|Deferred income taxes                                                                                                                                      |  |              | 526     |   |                  |   | 1,201   |  
|                                                                                                                                                           |  |              |         |   |                  |   |         |  
|TOTAL CURRENT ASSETS                                                                                                                                       |  | $            | 132,317 |   |                  | $ | 137,762 |  
|Intangible assets, net                                                                                                                                     |  |              | 2,304   |   |                  |   | 2,506   |  
|Goodwill, net                                                                                                                                              |  |              | 41,198  |   |                  |   | 35,618  |  
|Equipment, net                                                                                                                                             |  |              | 13,658  |   |                  |   | 10,115  |  
|Deferred income taxes                                                                                                                                      |  |              | 1,512   |   |                  |   | 1,382   |  
|Other assets                                                                                                                                               |  |              | 184     |   |                  |   | 87      |  
|                                                                                                                                                           |  |              |         |   |                  |   |         |  
|TOTAL ASSETS                                                                                                                                               |  | $            | 191,173 |   |                  | $ | 187,470 |  
|                                                                                                                                                           |  |              |         |   |                  |   |         |  
|LIABILITIES AND STOCKHOLDERS EQUITY                                                                                                                       |  |              |         |   |                  |   |         |  
|CURRENT LIABILITIES                                                                                                                                        |  |              |         |   |                  |   |         |  
|Trade accounts payable                                                                                                                                     |  | $            | 62,246  |   |                  | $ | 65,776  |  
|Short term bank loans and overdraft facilities                                                                                                             |  |              | 27,225  |   |                  |   | 30,441  |  
|Income taxes payable                                                                                                                                       |  |              | 362     |   |                  |   | 977     |  
|Taxes other than income tax                                                                                                                                |  |              | 1,632   |   |                  |   | 1,230   |  
|Other accrued liabilities                                                                                                                                  |  |              | 2,808   |   |                  |   | 3,011   |  
|Current portions of obligations under capital leases                                                                                                       |  |              | 2,199   |   |                  |   | 1,282   |  
|Current portion of long term debt                                                                                                                          |  |              | 186     |   |                  |   | 29      |  
|                                                                                                                                                           |  |              |         |   |                  |   |         |  
|TOTAL CURRENT LIABILITIES                                                                                                                                  |  |              | 96,658  |   |                  |   | 102,746 |  
|Long term debt, less current maturities                                                                                                                    |  |              | 1,695   |   |                  |   | 497     |  
|Long term obligations under capital leases                                                                                                                 |  |              | 1,033   |   |                  |   | 1,173   |  
|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, 16,492,110 and 10,876,329 shares issued at June 30, 2004 and December 31, 2003,
respectively) |  |              | 165     |   |                  |   | 109     |  
|Additional paid-in-capital                                                                                                                                 |  |              | 53,690  |   |                  |   | 52,805  |  
|Retained earnings                                                                                                                                          |  |              | 38,162  |   |                  |   | 30,536  |  
|Accumulated other comprehensive loss                                                                                                                       |  |              | (80     | ) |                  |   | (246    | )
|Less: Treasury Stock at cost (164,025 shares at June 30, 2004 and 109,350 at December 31, 2003)                                                            |  |              | (150    | ) |                  |   | (150    | )
|                                                                                                                                                           |  |              |         |   |                  |   |         |  
|TOTAL STOCKHOLDERS EQUITY                                                                                                                                 |  |              | 91,787  |   |                  |   | 83,054  |  
|                                                                                                                                                           |  |              |         |   |                  |   |         |  
|TOTAL LIABILITIES AND STOCKHOLDERS EQUITY                                                                                                                 |  | $            | 191,173 |   |                  | $ | 187,470 |  
|                                                                                                                                                           |  |              |         |   |                  |   |         |  



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

(in thousands, except per share information)



|                                                                                      |  |                    |         |   |                  |   |         |               |  |   |               |   |  |   |         |  
|------------------------------------------------------------------------------------- |  | ------------------ | ------- | - | ---------------- | - | ------- | ------------- |  | - | ------------- | - |  | - | ------- | -
|                                                                                      |  | Three months ended |         |   | Six months ended |  
|                                                                                      |  | June 30, 2004      |         |   | June 30, 2003    |   |         | June 30, 2004 |  |   | June 30, 2003 |  
|                                                                                      |  | (unaudited)        |         |   | (unaudited)      |   |         | (unaudited)   |  |   | (unaudited)   |  
|Net sales                                                                             |  | $                  | 133,004 |   |                  | $ | 105,122 |               |  | $ | 243,481       |   |  | $ | 184,590 |  
|Cost of goods sold                                                                    |  |                    | 116,368 |   |                  |   | 91,506  |               |  |   | 213,079       |   |  |   | 160,491 |  
|                                                                                      |  |                    |         |   |                  |   |         |               |  |   |               |   |  |   |         |  
|Gross margin                                                                          |  |                    | 16,636  |   |                  |   | 13,616  |               |  |   | 30,402        |   |  |   | 24,099  |  
|Selling, general and administrative expenses, excluding amortization and depreciation |  |                    | 9,818   |   |                  |   | 7,654   |               |  |   | 18,703        |   |  |   | 14,457  |  
|Depreciation of tangible fixed assets                                                 |  |                    | 618     |   |                  |   | 461     |               |  |   | 1,204         |   |  |   | 827     |  
|Amortization of goodwill and trademarks                                               |  |                    | 123     |   |                  |   | 113     |               |  |   | 242           |   |  |   | 221     |  
|Bad debt provision                                                                    |  |                    | 186     |   |                  |   | 240     |               |  |   | 252           |   |  |   | 306     |  
|                                                                                      |  |                    |         |   |                  |   |         |               |  |   |               |   |  |   |         |  
|Operating Income                                                                      |  |                    | 5,891   |   |                  |   | 5,148   |               |  |   | 10,001        |   |  |   | 8,288   |  
|Non operating income/(expense)                                                        |  |                    |         |   |                  |   |         |               |  |   |               |   |  |   |         |  
|Interest income                                                                       |  |                    | 44      |   |                  |   | 55      |               |  |   | 87            |   |  |   | 82      |  
|Interest expense                                                                      |  |                    | (535    | ) |                  |   | (472    | )             |  |   | (996          | ) |  |   | (1,025  | )
|Realized and unrealized foreign currency transaction gains                            |  |                    | 104     |   |                  |   | 103     |               |  |   | 58            |   |  |   | 102     |  
|Other (expense)/income, net                                                           |  |                    | 34      |   |                  |   | (82     | )             |  |   | 54            |   |  |   | (96     | )
|                                                                                      |  |                    |         |   |                  |   |         |               |  |   |               |   |  |   |         |  
|Income before taxes                                                                   |  |                    | 5,538   |   |                  |   | 4,752   |               |  |   | 9,204         |   |  |   | 7,351   |  
|Income tax expense                                                                    |  |                    | 1,022   |   |                  |   | 1,293   |               |  |   | 1,578         |   |  |   | 1,975   |  
|                                                                                      |  |                    |         |   |                  |   |         |               |  |   |               |   |  |   |         |  
|Net income                                                                            |  | $                  | 4,516   |   |                  | $ | 3,459   |               |  | $ | 7,626         |   |  | $ | 5,376   |  
|                                                                                      |  |                    |         |   |                  |   |         |               |  |   |               |   |  |   |         |  
|Net income per share of common stock, basic                                           |  | $                  | 0.28    |   |                  | $ | 0.22    |               |  | $ | 0.47          |   |  | $ | 0.37    |  
|                                                                                      |  |                    |         |   |                  |   |         |               |  |   |               |   |  |   |         |  
|Net income per share of common stock, diluted                                         |  | $                  | 0.28    |   |                  | $ | 0.22    |               |  | $ | 0.46          |   |  | $ | 0.36    |  
|                                                                                      |  |                    |         |   |                  |   |         |               |  |   |               |   |  |   |         |  



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



- 4 -



---

##### Table of Contents

CENTRAL EUROPEAN DISTRIBUTION CORPORATION

CONSOLIDATED CONDENSED STATEMENTS OF CHANGES

IN STOCKHOLDERS EQUITY

(in thousands)



|                                                            |  |               |  |             |     |              |                           |   |        |                  |      |                                   |  |   |        |   |  |   |        |  |   |      |   |  |   |       
|----------------------------------------------------------- |  | ------------- |  | ----------- | --- | ------------ | ------------------------- | - | ------ | ---------------- | ---- | --------------------------------- |  | - | ------ | - |  | - | ------ |  | - | ---- | - |  | - | ------
|                                                            |  | Capital Stock |  |             |     |              |                           |   |        |                  |      |                                   | 
|                                                            |  | Issued        |  | In Treasury |     |              | AdditionalPaid-in-Capital |   |        | RetainedEarnings |      | AccumulatedOtherComprehensiveLoss |  |   |       
|                                                            |  | No. ofShares  |  | Amount      |     | No. ofShares |                           |   | Amount |                  |      |                                   |  |   | Total 
|Balance at December 31, 2003                                |  | 10,876        |  | $           | 109 |              | (109                      | ) |        | $                | (150 | )                                 |  | $ | 52,805 |   |  | $ | 30,536 |  | $ | (246 | ) |  | $ | 83,054
|Net income for the six months ended June 30, 2004           |  |               |  |             |     |              |                           |   |        |                  |      |                                   |  |   |        |   |  |   | 7,626  |  |   |      |   |  |   | 7,626 
|Foreign currency translation adjustment                     |  |               |  |             |     |              |                           |   |        |                  |      |                                   |  |   |        |   |  |   |        |  |   | 166  |   |  |   | 166   
|                                                            |  |               |  |             |     |              |                           |   |        |                  |      |                                   |  |   |        |   |  |   |        |  |   |      |   |  |   |       
|Comprehensive income for the six months ended June 30, 2004 |  |               |  |             |     |              |                           |   |        |                  |      |                                   |  |   |        |   |  |   | 7,626  |  |   | 166  |   |  |   | 7,792 
|Effect of stock split June 1, 2004                          |  | 5,438         |  |             | 54  |              | (55                       | ) |        |                  |      |                                   |  |   | (54    | ) |  |   |        |  |   |      |   |  |   |       
|Stock issued for acquisitions                               |  | 8             |  |             |     |              |                           |   |        |                  |      |                                   |  |   | 163    |   |  |   |        |  |   |      |   |  |   | 163   
|Stock options/warrants exercised by employees               |  | 170           |  |             | 2   |              |                           |   |        |                  |      |                                   |  |   | 776    |   |  |   |        |  |   |      |   |  |   | 778   
|                                                            |  |               |  |             |     |              |                           |   |        |                  |      |                                   |  |   |        |   |  |   |        |  |   |      |   |  |   |       
|Balance at June 30, 2004                                    |  | 16,492        |  |             | 165 |              | (164                      | ) |        | $                | (150 | )                                 |  | $ | 53,690 |   |  | $ | 38,162 |  | $ | (80  | ) |  | $ | 91,787
|                                                            |  |               |  |             |     |              |                           |   |        |                  |      |                                   |  |   |        |   |  |   |        |  |   |      |   |  |   |       



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

(in thousands)



|                                                                                           |  |                               |         |   |                                |   |         |  
|------------------------------------------------------------------------------------------ |  | ----------------------------- | ------- | - | ------------------------------ | - | ------- | -
|                                                                                           |  | Six months endedJune 30, 2004 |         |   | Six months ended June 30, 2003 |  
|                                                                                           |  | (unaudited)                   |         |   | (unaudited)                    |  
|OPERATING ACTIVITES                                                                        |  |                               |         |   |                                |   |         |  
|Net income                                                                                 |  | $                             | 7,626   |   |                                | $ | 5,376   |  
|Adjustments to reconcile net income to net cash provided by/(used in) operating activities |  |                               |         |   |                                |   |         |  
|Depreciation and amortization                                                              |  |                               | 1,446   |   |                                |   | 1,049   |  
|Deferred income tax benefit/(expense)                                                      |  |                               | 549     |   |                                |   | (73     | )
|Bad debt provisions Foreign exchange losses                                                |  |                               | 252(58  | ) |                                |   | 306(28  | )
|Changes in:                                                                                |  |                               |         |   |                                |   |         |  
|Accounts receivable                                                                        |  |                               | 8,677   |   |                                |   | 13,250  |  
|Inventories                                                                                |  |                               | 4,843   |   |                                |   | 4,194   |  
|Prepaid expenses and other current assets                                                  |  |                               | (1,785  | ) |                                |   | (570    | )
|Trade accounts payable                                                                     |  |                               | (11,739 | ) |                                |   | (20,134 | )
|Income and other taxes                                                                     |  |                               | (233    | ) |                                |   | 596     |  
|Other accrued liabilities other current liabilities                                        |  |                               | (319    | ) |                                |   | (766    | )
|                                                                                           |  |                               |         |   |                                |   |         |  
|Net Cash Provided By Operating Activities                                                  |  |                               | 9,259   |   |                                |   | 3,200   |  
|INVESTING ACTIVITIES                                                                       |  |                               |         |   |                                |   |         |  
|Purchase of tangible fixed assets                                                          |  |                               | (3,352  | ) |                                |   | (467    | )
|Disposal of tangible fixed assets                                                          |  |                               | 302     |   |                                |   |        |  
|Acquisition of business, net of cash acquired                                              |  |                               | (1,403  | ) |                                |   | (1,329  | )
|                                                                                           |  |                               |         |   |                                |   |         |  
|Net Cash Used In Investing Activities                                                      |  |                               | (4,453  | ) |                                |   | (1,796  | )
|FINANCING ACTIVITIES                                                                       |  |                               |         |   |                                |   |         |  
|Payment of overdraft facility                                                              |  |                               | (5,377  | ) |                                |   | (3,687  | )
|Short term borrowings                                                                      |  |                               | (505    | ) |                                |   |        |  
|Payment of short term borrowings                                                           |  |                               |        |   |                                |   | (5,132  | )
|Long term borrowings                                                                       |  |                               | 1,355   |   |                                |   |        |  
|Payments of long term borrowings                                                           |  |                               |        |   |                                |   | (3,891  | )
|Payment of capital leases                                                                  |  |                               | (657    | ) |                                |   | (346    | )
|Net proceeds from Private Placement issuance of share                                      |  |                               |        |   |                                |   | 17,247  |  
|Net proceeds from exercise of employee and non-employee options                            |  |                               | 778     |   |                                |   | 1,671   |  
|                                                                                           |  |                               |         |   |                                |   |         |  
|Net Cash (Used in)/Provided By Financing Activities                                        |  |                               | (4,406  | ) |                                |   | 5,862   |  
|                                                                                           |  |                               |         |   |                                |   |         |  
|Effect of exchange rate changes on cash and cash equivalents                               |  |                               | 244     |   |                                |   | 173     |  
|Net increase in Cash and cash equivalents                                                  |  |                               | 644     |   |                                |   | 7,439   |  
|Cash and cash equivalents at beginning of period                                           |  |                               | 6,229   |   |                                |   | 2,237   |  
|                                                                                           |  |                               |         |   |                                |   |         |  
|Cash and cash equivalents at end of period                                                 |  | $                             | 6,873   |   |                                | $ | 9,676   |  
|                                                                                           |  |                               |         |   |                                |   |         |  
|SUPPLEMENTAL SCHEDULE OF NON-CASH INVESTING ACTIVITIES AND FINANCING ACTIVITIES            |  |                               |         |   |                                |   |         |  
|Common stock issued in connection with acquisition of subsidiaries                         |  | $                             | 163     |   |                                | $ | 847     |  
|                                                                                           |  |                               |         |   |                                |   |         |  
|Capital lease amounts advanced                                                             |  | $                             | 1,060   |   |                                | $ | 347     |  
|                                                                                           |  |                               |         |   |                                |   |         |  
|Debt assumed in acquisition of businesses                                                  |  | $                             | 2,666   |   |                                | $ | 770     |  
|                                                                                           |  |                               |         |   |                                |   |         |  
|Supplemental disclosures of cash flow information                                          |  |                               |         |   |                                |   |         |  
|Interest paid                                                                              |  | $                             | 996     |   |                                | $ | 964     |  
|Income tax paid                                                                            |  | $                             | 2,269   |   |                                | $ | 2,061   |  



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

(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 ten distribution centers and 70 satellite branches, the Company offers a 24 hour delivery service of alcoholic beverages to
both the on and off trade. Since its incorporation in September 1997, the Company has acquired 100% of the outstanding common stock or 100% of the voting rights of its 14 subsidiaries.



The Company 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 periods ended June 30, 2004 are not necessarily indicative of the results that may be expected for the year ending December 31, 2004.



The balance sheet at December 31, 2003 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, 2003.



|3. | Comprehensive Loss
|-- | ------------------



The Companys equity investments are substantially all in Polish Zloty and gains or losses resulting from the restatement of these shareholder equity
balances into U.S. Dollars are posted to the Comprehensive Loss Account. As a result of the appreciation of the Polish Zloty against the U.S. Dollar during the six-month period ending June 30, 2004, the Company earned foreign currency translation
gains of $166,000 on these equity investments. This movement means that the cumulative balance on the Comprehensive Loss Account is $80,000 as at June 30, 2004 and this has been reflected in the Consolidated Condensed Balance Sheet and Statements of
Changes in Stockholders Equity. The total of the accumulated other comprehensive profit consist solely of currency exchange adjustments. No tax benefit has been recorded.



7



---

##### Table of Contents

CENTRAL EUROPEAN DISTRIBUTION CORPORATION

NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS

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



|4. | Earnings per share
|-- | ------------------



Earnings 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 30,2004       |        | June 30,2003     |   | June 30,2004 |  | June 30,2003
|Basic:                                                                 |  |                    |        |                  |   |              |  |              |        |  |   |       
|Net income                                                             |  | $                  | 4,516  |                  | $ | 3,459        |  | $            | 7,626  |  | $ | 5,376 
|                                                                       |  |                    |        |                  |   |              |  |              |        |  |   |       
|Weighted average shares of common stock outstanding                    |  |                    | 16,243 |                  |   | 15,512       |  |              | 16,214 |  |   | 14,516
|                                                                       |  |                    |        |                  |   |              |  |              |        |  |   |       
|Basic Earnings Per Share                                               |  | $                  | 0.28   |                  | $ | 0.22         |  | $            | 0.47   |  | $ | 0.37  
|                                                                       |  |                    |        |                  |   |              |  |              |        |  |   |       
|Diluted:                                                               |  |                    |        |                  |   |              |  |              |        |  |   |       
|Net Income                                                             |  | $                  | 4,516  |                  | $ | 3,459        |  | $            | 7,626  |  | $ | 5,376 
|                                                                       |  |                    |        |                  |   |              |  |              |        |  |   |       
|Weighted average shares of common stock outstanding                    |  |                    | 16,243 |                  |   | 15,512       |  |              | 16,214 |  |   | 14,516
|Net effect of diluted stock options-based on the treasury stock method |  |                    | 115    |                  |   | 276          |  |              | 243    |  |   | 276   
|Totals shares outstanding  fully diluted                              |  |                    | 16,358 |                  |   | 15,788       |  |              | 16,457 |  |   | 14,792
|                                                                       |  |                    |        |                  |   |              |  |              |        |  |   |       
|Diluted Earnings Per Share                                             |  | $                  | 0.28   |                  | $ | 0.22         |  | $            | 0.46   |  | $ | 0.36  
|                                                                       |  |                    |        |                  |   |              |  |              |        |  |   |       



|5. | Acquisitions
|-- | ------------



During the second quarter of 2004, the Company acquired 100% of the voting rights of Miro Sp. z o.o. based in western Poland. The Company also acquired
from Saol Sp. z o.o. the assets and liabilities pertaining to alcohol distribution in the Krakow region. The acquisition was accounted for as a business combination. The Goodwill assumed and the assets acquired are outlined in the table below.



|                                                                 |  |                               |        |  
|---------------------------------------------------------------- |  | ----------------------------- | ------ | -
|Table 5.2 Fair value of assets purchased and liabilities assumed |  |                               |        |  
|                                                                 | 
|                                                                 |  | Six months endedJune 30, 2004 |       
|Current Assets                                                   |  |                               |        |  
|Cash and cash equivalents                                        |  | $                             | 217    |  
|Other Current Assets                                             |  |                               | 6,900  |  
|Equipment, net                                                   |  |                               | 449    |  
|Current Liabilities                                              |  |                               | (8,345 | )
|Bank loans and overdraft facilities                              |  |                               | (2,666 | )
|Net identifiable assets and liabilities                          |  |                               | (3,445 | )
|Goodwill on acquisition                                          |  |                               | 4,814  |  
|Consideration paid, satisfied in shares                          |  |                               |       |  
|Consideration paid, satisfied in cash                            |  |                               | (1,369 | )
|                                                                 |  |                               |        |  
|Cash (acquired)                                                  |  | $                             | 217    |  
|                                                                 |  |                               |        |  
|Net Cash Outflow                                                 |  | $                             | 1,152  |  



- 8 -



---

##### Table of Contents

CENTRAL EUROPEAN DISTRIBUTION CORPORATION

NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS

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



|5. | Acquisitions (contd)
|-- | ---------------------



Assuming the consummation of the Dako-Galant, Panta-Hurt, Multi-Ex, Miro and Saol acquisitions and the issuance of common shares as of January 1, 2003,
the unaudited pro-forma consolidated operating results for the three and six months ended June 30, 2003 and June 30, 2004 were as follows:



|                           |  |                    |         |                  |   |               |  |               |         |  |   |        
|-------------------------- |  | ------------------ | ------- | ---------------- | - | ------------- |  | ------------- | ------- |  | - | -------
|                           |  | Three months ended |         | Six months ended
|                           |  | June 30, 2004      |         | June 30, 2003    |   | June 30, 2004 |  | June 30, 2003
|Net sales                  |  | $                  | 138,726 |                  | $ | 173,559       |  | $             | 258,803 |  | $ | 296,002
|Net income                 |  |                    | 4,360   |                  |   | 2,289         |  |               | 7,504   |  |   | 4,170  
|Net income per share data: |  |                    |         |                  |   |               |  |               |         |  |   |        
|Basic EPS                  |  | $                  | 0.27    |                  | $ | 0.15          |  | $             | 0.46    |  | $ | 0.29   
|Diluted EPS                |  | $                  | 0.27    |                  | $ | 0.14          |  | $             | 0.46    |  | $ | 0.28   



|6. | Bank Loans and Overdraft Facilities
|-- | -----------------------------------



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. During the fourth quarter of 2003, the Company secured group facilities from one of Polands leading banks so as to improve cash management throughout the group.



All the Companys banking facilities are denominated in Polish Zloty
(though restated here as U.S. Dollar equivalents) and consist of:



|                                               |  |              |        |                  |   |       
|---------------------------------------------- |  | ------------ | ------ | ---------------- | - | ------
|                                               |  | June 30,2004 |        | December 31,2003
|Overdrafts                                     |  | $            | 13,592 |                  | $ | 23,184
|Short term debt                                |  |              | 13,633 |                  |   | 7,257 
|Long term debt  Current portion               |  |              | 186    |                  |   | 29    
|Total long term debt less current portion      |  |              | 1,695  |                  |   | 497   
|                                               |  |              |        |                  |   |       
|Total                                          |  | $            | 29,106 |                  | $ | 30,967
|                                               |  |              |        |                  |   |       
|                                               |  |             
|Principal repayments for the followings years. |  | June 30,2004 |        | December 31,2003
|2004                                           |  | $            | 27,411 |                  | $ | 30,441
|2005                                           |  |              | 188    |                  |   | 29    
|2006 & beyond                                  |  |              | 1,507  |                  |   | 497   
|                                               |  |              |        |                  |   |       
|Total                                          |  | $            | 29,106 |                  | $ | 30,967
|                                               |  |              |        |                  |   |       



Within the total
overdraft facilities agreed as at June 30, 2004, $25.6 million remains available. These overdraft facilities have a one year term and are subject to renewal by December 2004. The Company expects that these facilities will be renewed in due course.



The weighted average interest rate for the six months ended
June 30, 2004 was 6.42% and for the three months ended June 30, 2004 was 6.61%.



- 9 -



---

##### Table of Contents

CENTRAL EUROPEAN DISTRIBUTION CORPORATION

NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS

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



|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 of the future rental payments under the
non-cancelable operating lease as of June 30, 2004:



|                           |  |   |      
|-------------------------- |  | - | -----
|2004 July 1 to December 31 |  | $ | 576  
|2005 Full year             |  |   | 1,152
|2006 Full year             |  |   | 1,152
|2007 Full year             |  |   | 1,152
|Thereafter                 |  |   | 2,688
|                           |  |   |      
|                           |  | $ | 6,720
|                           |  |   |      



The Company also has
rental agreements for all of the regional offices and warehouse space. Monthly rentals range from approximately $2,000 to $11,670. All of the regional office and warehouse leases can be terminated by either party with two or three months prior
notice. The retail shop leases have no stated expiration date, but can be terminated by either party with three months to six months prior notice.



During 2004, the Company continued 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, 2004 are as follows:



|                        |  |   |       |  
|----------------------- |  | - | ----- | -
|2004                    |  | $ | 2,495 |  
|2005                    |  |   | 1,172 |  
|                        |  |   |       |  
|Total Future Repayments |  | $ | 3,667 |  
|Less interest           |  |   | (435  | )
|                        |  |   |       |  
|Principle Due           |  | $ | 3,232 |  
|                        |  |   |       |  



|8. | Income Taxes
|-- | ------------



The Company operates in two tax jurisdictions, Delaware in the United States of America and Poland. All Polish subsidiaries file their own corporate tax
returns as well as account for their own deferred tax assets. The Company does not file a tax return in Delaware based upon its consolidated income, simply upon that income statement for transactions occurring in the United States.



Total income tax expense varies from expected income tax expense computed at
Polish statutory rates (19% in 2004 and 27% in 2003) as follows:



|                                                                     |  |                            |       |   |                          |   |       |      |  |   |       |   |  |   |       |  
|-------------------------------------------------------------------- |  | -------------------------- | ----- | - | ------------------------ | - | ----- | ---- |  | - | ----- | - |  | - | ----- | -
|                                                                     |  | Three monthsended June 30, |       |   | Six monthsended June 30, |  
|                                                                     |  | 2004                       |       |   | 2003                     |   |       | 2004 |  |   | 2003  |  
|Tax at Polish statutory rate                                         |  | $                          | 1,052 |   |                          | $ | 1,283 |      |  | $ | 1,749 |   |  | $ | 1,985 |  
|Temporary differences, net                                           |  |                            |       |   |                          |   |       |      |  |   |       |   |  |   |       |  
|U.S. Tax loss differential                                           |  |                            | (61   | ) |                          |   | (59   | )    |  |   | (107  | ) |  |   | (113  | )
|Loss recovery in Polish tax                                          |  |                            |      |   |                          |   |      |      |  |   | (68   | ) |  |   |      |  
|Other temporary differences                                          |  |                            | 71    |   |                          |   | 87    |      |  |   |      |   |  |   | 87    |  
|Effect of foreign currency exchange rates on net deferred tax assets |  |                            | (49   | ) |                          |   | (28   | )    |  |   | (9    | ) |  |   | 2     |  
|Permanent differences                                                |  |                            | 9     |   |                          |   | 10    |      |  |   | 13    |   |  |   | 14    |  
|                                                                     |  |                            |       |   |                          |   |       |      |  |   |       |   |  |   |       |  
|Total income tax expense                                             |  | $                          | 1,022 |   |                          | $ | 1,293 |      |  | $ | 1,578 |   |  | $ | 1,975 |  
|                                                                     |  |                            |       |   |                          |   |       |      |  |   |       |   |  |   |       |  



- 10 -



---

##### Table of Contents

CENTRAL EUROPEAN DISTRIBUTION CORPORATION

NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS

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



The tax liabilities of the Polish subsidiaries (including corporate income tax, Value Added Tax
(VAT), social security and other taxes) may be subject to examinations by Polish tax authorities for up to five years from the end of the year 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 applications of tax laws and regulations, to 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 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 1,612,388 shares of Common Stock (subject to
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.



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 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 1.91%; dividend yields of 0.0%; volatility factors of the expected market price of the Companys common
stock of 1.25; and a weighted-average expected life of the option of 3.4 years.



The Black-Scholes option valuation method was developed for use in the 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.



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 Monthsended June 30 |       | Six Monthsended June 30
|                                    |  | 2004                      |       | 2003                    |   | 2004  |  | 2003
|Income as reported                  |  | $                         | 4,516 |                         | $ | 3,459 |  | $    | 7,626 |  | $ | 5,376
|Pro forma net income                |  | $                         | 4,181 |                         | $ | 2,493 |  | $    | 7,079 |  | $ | 4,410
|Pro forma earnings per share: Basic |  | $                         | 0.26  |                         | $ | 0.16  |  | $    | 0.44  |  | $ | 0.30 
|Diluted                             |  | $                         | 0.25  |                         | $ | 0.16  |  | $    | 0.43  |  | $ | 0.30 



|10. | Matters Affecting Equity
|--- | ------------------------



During the six months ended June 30, 2004, several events occurred to increase the number of shares of common stock used within the earnings per share
calculation. These events are briefly listed below.



- 11 -



---

##### Table of Contents

CENTRAL EUROPEAN DISTRIBUTION CORPORATION

NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS

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



|10. | Matters Affecting Equity (contd)
|--- | ---------------------------------



On May 28, 2004, the Company effected a three for two stock split of its common stock to shareholders of record as of May 17, 2004. This stock split was
accounted for as a stock dividend. Throughout these financial statements and the notes thereto, the amounts for share and per share data have been amended to reflect this stock split.



Employee options to purchase a total of 170,000 shares were exercised during the first half of 2004.



|11. | Commitments and Contingent Liabilities
|--- | --------------------------------------



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



During 2003, the Company received a decision regarding a tax dispute in one of its subsidiaries which resulted in a tax obligation of $146,000, which was
paid and expensed in the fourth quarter of 2003. The subsidiary is still disputing the basis of the decision, should the subsidiary fail to successfully argue its case, there is a risk of a subsequent adjustment totalling $181,000.



|12. | Subsequent events
|--- | -----------------



There have been no subsequent events of note since June 30, 2004.



- 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 elsewhere in this
report.



This Form 10-Q, including, but not limited to the
Managements Discussion and Analysis of Financial Condition and Results of Operations section contains forward looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. Forward-looking statements
involve known and unknown risks and uncertainties that may cause the actual results, performance or achievements of the Company to be materially different from any future results, performance or achievements expressed or implied by forward-looking
statements. Investors are cautioned that forward-looking statements are not guarantees of future performance and that undue reliance should not be placed on such statements. The Company undertakes no obligation to publicly update or revise any
forward-looking statements or to make any other forward-looking statements, whether as a result of new information, future events or otherwise unless required to do so by the securities laws.



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 elsewhere in this
report. Investors are also referred to the Risk Factors in the Companys Form 10-K for the fiscal year ended December 31, 2003.



Overview



In the six months ended June 30, 2004, Poland saw an increase in its inflation rate, which moved from 0.8% in the first six months of 2003 to 2.9% for the six months ending June 30, 2004. As a consequence,
core-lending (3 month WIBOR) rates have increased slightly year over year, from 5.4% as at June 30, 2003 to 5.9% as at June 30, 2004.



High real interest rates have lead to the strengthening of the Polish Zloty versus the U.S. Dollar. At December 31, 2003, the Zloty/U.S. Dollar exchange rate was 3.74,
whereas at June 30, 2004, it was 3.72 an appreciation of 0.8% as opposed to a depreciation of 1.5% in the six months ended June 30, 2003.



On May 1, 2004, Poland joined the European Union and, as a result, products manufactured within the EU will no longer be subject to import duties, which should have a
positive impact on our future results as the pricing of our imported product portfolio becomes aligned with local product. It is important to note that while Poland joined the EU in May 2004, joining the EU does not automatically result in joining
the European Monetary Union (EMU). This is a separate process with different admission requirements. Poland is currently forecasting joining the EMU in 2008.



Readers will also find frequent references to the term cash on delivery (COD). Normal trade terms from our Polish Vodka suppliers are 60 days; however, some of these
suppliers offer significant discounts if we pay for goods when delivered. The discounts offered are considerably in excess of the effective rate we would pay for 60 day term loans under our bank facilities. Thus, the Company purchases approximately
45% of all goods on a cash-on-delivery basis.



- 13 -



---

##### Table of Contents

Results of Operations: Six months ended June 30, 2004 compared with six months ended June 30, 2003



In order to aid understanding, we have prepared tables which segment our income statement
information as presented in the financial statements into those elements which relate to operations acquired during the reporting period and those which relate to operations owned in both reporting periods. Key definitions are:



| |  | Total operations: the total results as stated in our financial statements, which includes the consolidated results for all subsidiaries for the period owned in the reporting period.
| | - | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  | Continuing operations: the results for elements of the Company which were owned for the first six months of each reported year.
| | - | -------------------------------------------------------------------------------------------------------------------------------



| |  | Operations acquired: The amounts due to operations acquired in both 2003 and 2004 which are not common to both periods presented.
| | - | ---------------------------------------------------------------------------------------------------------------------------------



|                                               |  |                     |         |   |                          |   |         |                    |  |   |                     |   |  |   |         |  
|---------------------------------------------- |  | ------------------- | ------- | - | ------------------------ | - | ------- | ------------------ |  | - | ------------------- | - |  | - | ------- | -
|Six Months Ended June 30                       |  | TotalOperations2003 |         |   | ContinuingOperations2004 |   |         | OperationsAcquired |  |   | TotalOperations2004 |  
|                                               |  | ($ in thousands)    |        
|Net Sales                                      |  | $                   | 184,590 |   |                          | $ | 198,085 |                    |  | $ | 45,396              |   |  | $ | 243,481 |  
|Cost of goods sold                             |  |                     | 160,491 |   |                          |   | 172,765 |                    |  |   | 40,314              |   |  |   | 213,079 |  
|Gross Profit                                   |  |                     | 24,099  |   |                          |   | 25,320  |                    |  |   | 5,082               |   |  |   | 30,402  |  
|as a % of sales                                |  |                     | 13.1    | % |                          |   | 12.8    | %                  |  |   | 11.2                | % |  |   | 12.5    | %
|Selling, general & administrative expenses     |  |                     | 14,457  |   |                          |   | 15,702  |                    |  |   | 3,001               |   |  |   | 18,703  |  
|Depreciation of tangible fixed assets          |  |                     | 827     |   |                          |   | 987     |                    |  |   | 217                 |   |  |   | 1,204   |  
|Amortization of intangible assets              |  |                     | 221     |   |                          |   | 235     |                    |  |   | 7                   |   |  |   | 242     |  
|Bad debt provisions                            |  |                     | 306     |   |                          |   | 371     |                    |  |   | (119                | ) |  |   | 252     |  
|Total operating expenses                       |  |                     | 15,811  |   |                          |   | 17,295  |                    |  |   | 3,106               |   |  |   | 20,401  |  
|as a % of sales                                |  |                     | 8.6     | % |                          |   | 8.7     | %                  |  |   | 6.8                 | % |  |   | 8.4     | %
|Operating Income                               |  |                     | 8,288   |   |                          |   | 8,025   |                    |  |   | 1,976               |   |  |   | 10,001  |  
|as a % of sales                                |  |                     | 4.5     | % |                          |   | 4.1     | %                  |  |   | 4.4                 | % |  |   | 4.1     | %
|Interest income                                |  |                     | 82      |   |                          |   | 68      |                    |  |   | 19                  |   |  |   | 87      |  
|Interest expense                               |  |                     | (1,025  | ) |                          |   | (700    | )                  |  |   | (296                | ) |  |   | (996    | )
|Realized and unrealized foreign currency gains |  |                     | 102     |   |                          |   | 58      |                    |  |   |                    |   |  |   | 58      |  
|Other income/(expense)                         |  |                     | (96     | ) |                          |   | 1       |                    |  |   | 53                  |   |  |   | 54      |  
|Income before tax                              |  |                     | 7,351   |   |                          |   | 7,452   |                    |  |   | 1,752               |   |  |   | 9,204   |  
|as a % of sales                                |  |                     | 4.0     | % |                          |   | 3.8     | %                  |  |   | 3.9                 | % |  |   | 3.8     | %
|Taxes                                          |  |                     | 1,975   |   |                          |   | 1,292   |                    |  |   | 286                 |   |  |   | 1,578   |  
|as a % of income before tax                    |  |                     | 26.9    | % |                          |   | 17.3    | %                  |  |   | 16.3                | % |  |   | 17.1    | %
|Net Income                                     |  |                     | 5,376   |   |                          |   | 6,160   |                    |  |   | 1,466               |   |  |   | 7,626   |  
|as a % of sales                                |  |                     | 2.9     | % |                          |   | 3.1     | %                  |  |   | 3.2                 | % |  |   | 3.1     | %



Net Sales and Gross Profit



Total net sales for the six months ended June 30, 2004 increased 31.9%,
or $58.9 million, to $243.5 million. Net sales from continuing operations increased by 7.3% or $13.5 million.



- 14 -



---

##### Table of Contents

Total gross profit increased 26.2%, or $6.3 million, to $30.4 million though total gross margins have declined by 0.6% to
12.5% which is in line with previously reported Company guidance. Gross profits from continuing operations increased 5.1%, or $1.2 million. As a percentage of sales, gross profit from continuing operations decreased 0.3% to 12.8%.



On May 1, 2004, Poland joined the European Union (EU). This accession finally removes all
duty restrictions on goods imported from the EU as well as reducing duty rates for countries with which the EU has regional agreements. For the first six months to 2004 the Company has been able to grow its sales of imported products by over 10%
with particularly strong growth in wines which grew nearly 40%. The table below shows the growth in value of imported products over the past six months. The Company is expecting double digit growth rates on its imported products to continue.



|                       |  |                              |        |                              |   |       
|---------------------- |  | ---------------------------- | ------ | ---------------------------- | - | ------
|$000s                 |  | Six monthsendedJune 30, 2003 |        | Six monthsendedJune 30, 2004
|Imported Beers         |  | $                            | 3,520  |                              | $ | 3,173 
|Imported Spirits       |  |                              | 2,857  |                              |   | 2,749 
|Imported Wines         |  |                              | 4,172  |                              |   | 5,826 
|Other Imported Product |  |                              | 427    |                              |   | 361   
|Total Imported Product |  | $                            | 10,976 |                              | $ | 12,109



Sales of domestic vodka make up 70% of
the total sales mix which is consistent with the prior year.



Operating
Expenses



Selling, general and administrative expenses from total
operations increased 29.4%, or $4.2 million, which was generally in line with total sales growth. The increase attributable to continuing operations were 8.6% and again in line with corresponding sales growth.



Depreciation of fixed assets from total operations increased 45.6% primarily because of the
inclusion in the six months ended June 30, 2004 of the acquisitions. The increase attributable to continuing operations was 19.3%. During the six months ending June 30, 2003 and 2004, the Company brought on line its investment in systems upgrades
and fleet rotation which has lead to the increase in depreciation.



Provisions
for doubtful debts have declined in total by 17.6%. The Companys provisioning policy is based on the age profile of the underlying trade receivables. Over the past two years, the Company has been applying this policy so as to accumulate and
maintain sufficient reserves. As the Company has also been very focused on managing its debt and levels of exposure to specific client and client groups, it has been able to improve its collections.



As a result of the above, total operating expenses increased by 29.0% or $4.6 million.
Operating expenses from continuing operations only increased by 9.4%, or $1.5 million.



Operating Income



Operating income from total operations
increased 20.7%, or $1.7 million. Operating income from continuing operations decreased 3.2%, or $263,000. The reduction in operating income from continuing operations is more fully explained in the section discussing the results for the three
months ended June 30 below. When expressed as a percentage of sales, operating income from continuing operations decreased to 4.1% compared to 4.5% for the six months ended June 30, 2003.



Net Interest Expense



Net interest expense from total operations decreased 3.6%, or $34,000, and net interest expense from continuing operations decreased 31.7%. Net interest cover for total
operations has increased from 8.8 times for the six months ended June 30, 2003 to 11.0 times for the same period in 2004.



Net Gains / Losses from Foreign Currency



The net gains from foreign currency transactions have decreased from $102,000 for the six months ended June 30, 2003 to $58,000 for the same period in 2004.



- 15 -



---

##### Table of Contents

Income Tax



The total taxation charge has decreased 20.1%, or $0.4 million, to $1.6 million as a result of a reduction in the applicable tax rate (from 27% to 19%) which was
partially offset by an increase in total profit before tax of $1.8 million.



Net Income



As a result of the factors noted above, total net
income increased 41.9%, or $2.3 million, and net income from continuing operations increased 14.6%, or $0.8 million. When expressed, as a percentage of sales net income, during the six months ended June 30, 2003 was 2.9% where as for the six months
ended June 30, 2004, total net income was 3.1% and net income from continuing operations was 3.1%.



- 16 -



---

##### Table of Contents

Results of Operations: Three months ended June 30, 2004 compared with three months ended June 30, 2003



In order to aid understanding, we have prepared tables which segment our income statement
information as presented in the financial statements into those elements which relate to operations acquired during the reporting period and those which relate to operations owned in both reporting periods. Key definitions are:



| |  | Total operations: the total results as stated in our financial statements, which includes the consolidated results for all subsidiaries for the period owned in the reporting period.
| | - | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  | Continuing operations: the results for elements of the Company which were owned for the second quarter of each reported year.
| | - | -----------------------------------------------------------------------------------------------------------------------------



| |  | Operations acquired: The amounts due to operations acquired in both 2003 and 2004 which are not common to both periods presented.
| | - | ---------------------------------------------------------------------------------------------------------------------------------



|                                               |  |                     |         |   |                          |   |         |                    |  |   |                     |   |  |   |         |  
|---------------------------------------------- |  | ------------------- | ------- | - | ------------------------ | - | ------- | ------------------ |  | - | ------------------- | - |  | - | ------- | -
|Three Months Ended June 30                     |  | TotalOperations2003 |         |   | ContinuingOperations2004 |   |         | OperationsAcquired |  |   | TotalOperations2004 |  
|                                               |  | ($ in thousands)    |        
|Net Sales                                      |  | $                   | 105,122 |   |                          | $ | 110,000 |                    |  | $ | 23,004              |   |  | $ | 133,004 |  
|Cost of goods sold                             |  |                     | 91,506  |   |                          |   | 95,661  |                    |  |   | 20,707              |   |  |   | 116,368 |  
|Gross Profit                                   |  |                     | 13,616  |   |                          |   | 14,339  |                    |  |   | 2,297               |   |  |   | 16,636  |  
|as a % of sales                                |  |                     | 13.0    | % |                          |   | 13.0    | %                  |  |   | 10.0                | % |  |   | 12.5    | %
|Selling, general & administrative expenses     |  |                     | 7,654   |   |                          |   | 8,532   |                    |  |   | 1,286               |   |  |   | 9,818   |  
|Depreciation of tangible fixed assets          |  |                     | 461     |   |                          |   | 524     |                    |  |   | 94                  |   |  |   | 618     |  
|Amortization of intangible assets              |  |                     | 113     |   |                          |   | 123     |                    |  |   |                    |   |  |   | 123     |  
|Bad debt provisions                            |  |                     | 240     |   |                          |   | 187     |                    |  |   | (1                  | ) |  |   | 186     |  
|Total operating expenses                       |  |                     | 8,468   |   |                          |   | 9,366   |                    |  |   | 1,379               |   |  |   | 10,745  |  
|as a % of sales                                |  |                     | 8.1     | % |                          |   | 8.5     | %                  |  |   | 6.0                 | % |  |   | 8.1     | %
|Operating Income                               |  |                     | 5,148   |   |                          |   | 4,973   |                    |  |   | 918                 |   |  |   | 5,891   |  
|as a % of sales                                |  |                     | 4.9     | % |                          |   | 4.5     | %                  |  |   | 4.0                 | % |  |   | 4.4     | %
|Interest income                                |  |                     | 55      |   |                          |   | 30      |                    |  |   | 14                  |   |  |   | 44      |  
|Interest expense                               |  |                     | (472    | ) |                          |   | (380    | )                  |  |   | (155                | ) |  |   | (535    | )
|Realized and unrealized foreign currency gains |  |                     | 103     |   |                          |   | 104     |                    |  |   |                    |   |  |   | 104     |  
|Other income/(expense)                         |  |                     | (82     | ) |                          |   | (1      | )                  |  |   | 35                  |   |  |   | 34      |  
|Income before tax                              |  |                     | 4,752   |   |                          |   | 4,726   |                    |  |   | 812                 |   |  |   | 5,538   |  
|as a % of sales                                |  |                     | 4.5     | % |                          |   | 4.3     | %                  |  |   | 3.5                 | % |  |   | 4.2     | %
|Taxes                                          |  |                     | 1,293   |   |                          |   | 773     |                    |  |   | 249                 |   |  |   | 1,022   |  
|as a % of income before tax                    |  |                     | 27.2    | % |                          |   | 16.4    | %                  |  |   | 30.7                | % |  |   | 18.5    | %
|Net Income                                     |  |                     | 3,459   |   |                          |   | 3,953   |                    |  |   | 563                 |   |  |   | 4,516   |  
|as a % of sales                                |  |                     | 3.3     | % |                          |   | 3.6     | %                  |  |   | 2.4                 | % |  |   | 3.4     | %



Net Sales and Gross Profit



Total net sales for the three months ended June 30, 2004 increased 26.5%,
or $27.9 million, to $133.0 million. Net sales from continuing operations, increased by 4.6% or $4.9 million though this is diluted by the planned downsizing of one of our 2003 acquisitions. Excluding the subsidiary being downsized, sales from
continuing operations increased by 11% during the three months ended June 30, 2004.



- 17 -



---

##### Table of Contents

Total gross profit increased 22.2%, or $3.0 million, to $16.6 million. Total gross margins have remained at 12.5% which
is in line with the Companys previously reported guidance for the year. Gross profits from continuing operations increased 5.3%, or $0.7 million, however, after adjusting for the unit being downsized, gross margins from continuing operations
increased to 11.8%. Gross margins from continuing operations have remained unchanged from last year at 13%.



On May 1, 2004, Poland joined the European Union (EU). This accession finally removes all duty restrictions on goods imported from the EU as well as reducing duty rates for countries with which the EU has regional
agreements. The final elimination of cross border duties significantly increased our performance in imported product, particularly wines, sales of which post accession increased by over 58%. Strong post accession increases were also seen in imported
spirits which showed a 31% increase. Beer sales, both of domestic and our imported brands, fell as unseasonably cold weather in the second quarter depressed beer sales by approximately 15%.



|                       |  |       |       |            |   |         |  |       |       |            |   |         |  |   |       |  |   |      
|---------------------- |  | ----- | ----- | ---------- | - | ------- |  | ----- | ----- | ---------- | - | ------- |  | - | ----- |  | - | -----
|                       |  | 2003  |       | 2004      
|(Sales in $000s)      |  | April |       | MayandJune |   | Quarter |  | April |       | MayandJune |   | Quarter
|Imported Beers         |  | $     | 672   |            | $ | 1,507   |  | $     | 2,179 |            | $ | 544     |  | $ | 1,313 |  | $ | 1,857
|Imported Spirits       |  |       | 629   |            |   | 979     |  |       | 1,608 |            |   | 286     |  |   | 1,281 |  |   | 1,567
|Imported Wines         |  |       | 804   |            |   | 1,482   |  |       | 2,286 |            |   | 988     |  |   | 2,341 |  |   | 3,329
|Other Imported Product |  |       | 82    |            |   | 171     |  |       | 253   |            |   | 30      |  |   | 169   |  |   | 199  
|                       |  |       |       |            |   |         |  |       |       |            |   |         |  |   |       |  |   |      
|Total Imported Product |  | $     | 2,187 |            | $ | 4,139   |  | $     | 6,326 |            | $ | 1,848   |  | $ | 5,104 |  | $ | 6,952



Sales of domestic vodka make up 70% of
the total sales mix which is consistent with the prior year.



Operating
Expenses



Selling, general and administrative expenses from core
operations increased 11.5% and selling, general and administrative expenses from total operations increased 28.3% generally in line with the overall sales increase.



Depreciation of fixed assets from continuing operations increased 13.7%. During the second quarter of 2004, the Company continued to invest
in systems upgrades and fleet rotation which led to increased depreciation.



Provisions for doubtful debts from total operations decreased by 22.5%, or $54,000, and from continuing operations decreased 22.1%, or $53,000.



In total, operating expenses increased by 26.9%, or $2.3 million, in line with total sales increases and mainly due to the inclusion of the acquired companies. Operating
expenses from continuing operations increased by 10.6%, or $0.9 million.



Operating Income



Operating income from total operations
increased 14.4%, or $0.7 million, primarily for the reasons mentioned above. Operating income from continuing operations decreased by 3.4% following the reduction in gross margin which was in line with previous Company guidance. After adjusting for
the downsizing in one subsidiary, the general increase in operating margins from continuing operations was 6.3%. When expressed as a percentage of sales, operating income from continuing operations decreased to 4.5% for the three months ended June
30, 2004 compared to 4.9% for the three months ended June 30, 2003.



Net
Interest Expense



Net interest expense for total operations increased
17.7%, or $74,000, and net interest expense from continuing operations decreased 19.5%. Net interest cover for total operations decreased from 12.3 times for the three months ended June 30, 2003, to 12.0 times for the same period in 2004.



Net Gains / Losses from Foreign Currency



The net impact of foreign currency transactions have changed from gains of $103,000 for the
three months ended June 30, 2003 to a gain of $104,000 for the same period in 2004.



- 18 -



---

##### Table of Contents

Income Tax



Total taxation decreased 21.0%, or $271,000, to $1,022,000. This decrease is due both to an increase in total income before tax of $786,000 and a reduction of the
corporate income tax rate for 2004 to 19% compared to 27% in 2003.



Net
Income



As a result of the factors noted above total net income increased
30.6%, or $1.1 million, and net income from continuing operations increased 14.3%, or $494,000. When expressed as a percentage of sales, net income from total operations during the three months ended June 30, 2003 was 3.3% where as, for the three
months ended June 30, 2004 , total net income was 3.3% and from continuing operations was 3.4%.



Statement of Liquidity and Capital Resources



During the six months ended June 30, 2004, the Companys operating activities generated $9.3 million of cash compared to generating $3.2 million of cash during the six months ended June 30, 2003. Operating cash flows are generated by :



| |  | cash earnings defined as net earnings as adjusted for non-cash expense/income items such as depreciation;
| | - | ---------------------------------------------------------------------------------------------------------



| |  | movements in working capital, primarily the movements of trade receivables and payables as well as inventory; and
| | - | -----------------------------------------------------------------------------------------------------------------



| |  | movements in other current assets and liabilities.
| | - | --------------------------------------------------



The sources and uses of operating cash flows can be summarized as:



|                                                      |  |                               |        |   |                               |   |        |  
|----------------------------------------------------- |  | ----------------------------- | ------ | - | ----------------------------- | - | ------ | -
|                                                      |  | Six months endedJune 30, 2004 |        |   | Six months endedJune 30, 2003 |  
|Cash adjusted net income                              |  | $                             | 9,815  |   |                               | $ | 6,630  |  
|Net movement in inventories, receivables and payables |  |                               | 1,781  |   |                               |   | (2,690 | )
|Net movement in other current assets/liabilities      |  |                               | (2,337 | ) |                               |   | (740   | )
|                                                      |  |                               |        |   |                               |   |        |  
|Net cash provided by operations                       |  | $                             | 9,259  |   |                               | $ | 3,200  |  



The net cash provided by operating
activities increased by $6.1 million for the first six months of 2004 to a positive $9.3 million compared to a positive $3.2 million for the first six months of 2003. The above table demonstrates the components of cash generated from operations.
Cash adjusted net income, being net earnings as adjusted for non cash items within the income statement, increased by 48% consistent with the overall increase in net earnings. The Company has also been giving considerable focus to working capital
management and hence cash generation. To reduce working capital requirements the Company has implemented:



| |  | Stronger controls and guidelines over inventory rotation rates,
| | - | ---------------------------------------------------------------



| |  | Stricter credit control to the point of holding back sales growth if the anticipated return is too low, and
| | - | -----------------------------------------------------------------------------------------------------------



| |  | Improved terms with suppliers following increased volumes.
| | - | ----------------------------------------------------------



The Company completed its investment in its new regional distribution center at the end of March 2004. This represents the bulk of the capital expenditures on tangible
fixed assets during the six months ended June 30, 2003 period. The Company also acquired 100% of the voting share capital of Miro Sp. Z o.o. and the net distribution assets and liabilities of Saol Sp. Z.o.o relating to alcohol distribution in the
Krakow Region during the second quarter 2004.



Financing activities absorbed
$4.4 million during the six months ended June 30, 2004 as the Company reduced its short term debt following collection on receivables generated by strong year end 2003 sales.



The Company believes that its operating cash flow, together with borrowings under available credit facilities, will be sufficient for its
operating needs, other than future acquisitions, and debt servicing requirements as they come due.



As stated above, the movements in the Comprehensive Loss Account are driven by the effect of exchange rate movements in Polish Zloty denominated equity items within the balance sheet. Because of the size of the
movement in this period, the Company has disclosed the item separately.



Statement on Inflation and Currency Fluctuations



Inflation in
Poland is projected at 3.0% for the whole of 2004, compared to 1.3% for 2003. For the first six months of 2004, the inflation rate was 2.9%. The share of purchases denominated in non-Polish currencies during the first six months of 2004 decreased
resulting in lower foreign exchange exposure for purchases. The Zloty has appreciated 0.5% against the U.S. Dollar during the first six months of 2004.



Seasonality



The Companys working capital requirements are seasonal, and are normally highest in the months of November and December. Liquidity normally improves when collections are made on the higher year end sales during
the month of January.



The Company expects to experience some variability in
sales and net income on a quarterly basis.



Other Matters



The Company continues to be involved in litigation from time to time in the ordinary course
of business. In managements opinion, the litigation in which the Company is currently involved, individually and in the aggregate, is not material to the Companys financial condition or results of operations.



- 19 -



---

##### Table of Contents

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. The preparation of these financial statements requires the Company to make estimates and judgments that affect the reported amounts of revenues,
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.



Revenue Recognition



Revenue derived from beverage distribution is recognized when goods are shipped to customers
and where a delivery acceptance note is signed by the customer has been returned to the Company. Sales are stated net of turnover related customer discounts, an estimate of customer returns and sales tax (VAT). Revenue derived from retail operations
(less than 1% of the total revenue) is recognized at the point of sale.



Expenses



The Company recognizes expenses in the period in
which either the cost is incurred or in the period in which the associated revenue and margin have been recognized.



Provisions for Doubtful Debt



Allowances for doubtful accounts are based upon the aging of the accounts receivable. The Company makes an allowance based on a sliding scale which culminates in a 100%
provision once the receivable is past due over one year. Where circumstances require, the Company will make specific provisions for any excess not provided for under the general provision. When a final determination is delivered to the Company
regarding the non-recovery of a receivable, the Company then charges the unrecoverable amount to the accumulated allowance.



Inventory



Inventories are stated at the lower of cost (first-in, first-out method) or market. Costs include customs duty (where applicable), and all costs associated with bringing the inventory for sale. These costs include
importation, handling, storage and transport costs, and exclude rebates received from suppliers, which are reflected as reductions to closing 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



As required by 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, changes in circumstances or business climate 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 will be recognized to reduce the carrying value of the goodwill to an appropriate level. No such charge has been considered necessary in
the period being reported.



Intangible Assets



Intangible assets consist primarily of acquired trademarks. The trademarks are amortized on
a straight-line basis over the period of expected economic benefit which is currently estimated at 10 years. The Company assesses the recoverability of its trademarks at least once a year or whenever adverse events, changes in circumstances or
business climate for individual business units may not be sufficient to support the recorded trademarks. If undiscounted cash flows are not sufficient to support the recorded trademarks, an impairment charge will be recognized to reduce the carrying
value of the recorded trademarks to an appropriate level. No such charge has been considered necessary in the period being reported.



Employee Stock Based Compensation



The Company accounts for grants to employees under the recognition and measurement principles of APB Opinion No. 25, Accounting for Stock Issued to Employees, and
related interpretations. For grants to employees, no stock-based employee compensation cost is reflected in net income, as all options granted under the Companys option plan had an exercise price at least equal to the market value of the
underlying common stock on the date of the grant.



Marketing and Promotion
Costs



The Company does not involve itself in any direct advertising but
manages the marketing and promotional budgets of suppliers for which it has exclusive distribution rights. These marketing and promotion costs, which are recorded under Selling, General and Administrative costs, are expensed as incurred and include
free promotional product and point of sales merchandise. Where free product is given to a customer outside of any promotional activity it is included in cost of goods sold.



Shipping and Handling Costs



Where the Company has incurred costs in shipping goods to its warehouse facilities these costs are recorded as part of inventory and then as cost of goods sold. Shipping
and handling costs associated with distribution to customers are recorded in Selling, General and Administrative costs and are expensed as incurred.



Deferred Taxation



Deferred tax assets and liabilities are recorded where there is a timing delay in accounting for an income or expense item through the Companys statutory tax records. The deferred tax assets and liabilities are
calculated on a quarterly basis and the resulting asset or liability is accounted for on the balance sheet. Where a deferred tax asset arises the Company assesses whether a valuation allowance is required to be made. Valuation allowances are
provided when it is more likely than not that some or all of the deferred tax asset will not be realized in the future. The Company has concluded that a valuation allowance is not considered necessary in the period being reported.



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



Foreign Currency Risk. As a result of our operating primarily in Poland and our financing activities, we are exposed to changes in interest rates and foreign currency
exchange rates as well as currency translation risk that may adversely affect our results of operations and financial position. During the period from December 31, 2003 to June 30, 2004, there were no developments which would result in material
changes to the information provided by us regarding our exposure to these risks as of December 31, 2003.



The Companys operations are conducted primarily in Poland and its functional currency is the Polish Zloty. As a result, substantially all of our financial assets (such as cash and cash equivalents, accounts
receivable, accounts payable, inventories and bank debt) are subject to currency translation risk when reported in U.S. Dollars.



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 the Company is subject to short-term changes in the currency markets for product purchases. The Company also operates a bonded warehouse where the inventory
acquired from foreign suppliers is recorded in its source currency. Thus, any currency movement on trade payables resulting from either a strengthening or weakening of the Polish Zloty against a foreign suppliers currency may be partially
offset by an opposite movement relating to inventories recorded in the imported currency.



Bank borrowings are sensitive to interest rate risks as they usually bear interest at variable rates and are denominated in various currencies. The Company does not enter into any hedging arrangements in regards to
its interest risk exposure (i.e., interest rate swaps or forward rate agreements).



|ITEM 4. | CONTROLS AND PROCEDURES
|------- | -----------------------



CEO and CFO Certifications.Exhibits 31.1 and 31.2 of this quarterly report are the certifications of the CEO and the CFO required by Rules 13a-14 and 15d-14 the
Securities Exchange Act of 1934 (the Certifications). This section of the quarterly report contains the information concerning the evaluation of Disclosure Controls and changes to Internal Controls referred to in the Certifications and
this information should be read in conjunction with the Certifications for a more complete understanding of the topics presented.



Disclosure Controls and Internal Controls. Disclosure Controls are procedures that are designed for the purpose of ensuring that information required to be
disclosed in the Companys reports filed 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 are designed for the purpose of providing reasonable assurance that the Companys assets are safeguarded from improper use and that the Companys transactions are properly authorized, recorded and reported so as 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
or Internal Controls 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.



Changes to Internal Controls.In accordance with the SECs requirements, the CEO and the CFO note that, since the date of their last evaluation, there have been no significant changes in Internal Controls or in other factors
that could significantly affect Internal Controls, including any corrective actions with regard to significant deficiencies and material weaknesses.



Conclusions regarding Disclosure Controls. Based upon the required evaluation of Disclosure Controls, the CEO and CFO have concluded that, subject to the
limitations noted above, the Companys Disclosure Controls are effective to ensure that material information relating to the Company and its consolidated subsidiaries is made known to management, including the CEO and CFO, particularly during
the period when the Companys periodic reports are being prepared.



- 20 -



---

##### Table of Contents

PART II. OTHER INFORMATION



|ITEM 2. | CHANGES IN SECURITIES AND USE OF PROCEEDS
|------- | -----------------------------------------



| | (a) | On May 28, 2004, the Company issued 5,459,139 shares of common stock as a stock dividend to holders of record on May 17, 2004. The securities were issued in reliance on the
Staffs no-sale position with respect to stock dividends.
| | --- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| | (b) | Pursuant to an agreement dated May 14, 2004, the Company issued 11,468 shares of common stock, valued at $249,391, as partial consideration for the acquisition of 100% of Miro Sp. z
o.o. The shares were delivered by the Company on July 14, 2004. 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
|------- | ---------------------------------------------------



| | (a) | The Company held its annual meeting of stockholders on May 3, 2004.
| | --- | -------------------------------------------------------------------



| | (b) | At the meeting, directors were elected, amendments to the Companys certificate of incorporation to increase the number of authorized shares of common stock from 20,000,000 to
40,000,000 were approved and the Companys selection of independent public auditors for the 2004 fiscal year was ratified.
| | --- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



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



|                 |  |           |  |         |  |                           
|---------------- |  | --------- |  | ------- |  | --------------------------
|Nominees         |  | FOR       |  | AGAINST |  | WITHHOLD AUTHORITY TO VOTE
|William. V Carey |  | 7,954,978 |  | 0       |  | 287,809                   
|David Bailey     |  | 8,017,854 |  | 0       |  | 224,933                   
|N. Scott Fine    |  | 7,900,664 |  | 0       |  | 342,123                   
|Tony Housh       |  | 8,017,854 |  | 0       |  | 224,933                   
|Bobby Koch       |  | 8,017,854 |  | 0       |  | 224,933                   
|Jan Laskowski    |  | 8,029,228 |  | 0       |  | 233,559                   
|Richard Roberts  |  | 7,954,976 |  | 0       |  | 287,811                   



The amendments to the
Companys certificate of incorporation to increase the number of authorized shares of common stock from 20,000,000 to 40,000,000 were approved by a vote of 7,541,169 votes (69.8% of the total eligible votes) in favor and 693,155 votes (6.4% of
the total eligible votes) against with 8,467 votes abstaining and one broker non-vote.



The selection of independent public auditors was approved by a vote of 8,202,756 (75.9% of the total eligible votes) in favor and 37,300 votes (4% of the total eligible votes) against with 2,730 votes abstaining and
one broker non-vote.



- 21 -



---

##### Table of Contents

|ITEM 6. | EXHIBITS AND REPORTS ON FORM 8-K
|------- | --------------------------------



| | (a) | Exhibit
| | --- | -------



|               |  |                                                                                                                                                                                                                 
|-------------- |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|Exhibit number |  | Exhibit description                                                                                                                                                                                             
|               | 
|2.10           |  | Share Purchase Agreement for Miro Sp. z o.o. dated May 14, 2004 between Carey Agri International Poland Sp. z o.o., and Central European Distribution Corporation and Miroslaw Grzadkowski and
Jacek Grzadkowski
|               | 
|31.1           |  | Certificate of the CEO pursuant to Rule 13a-14(a) or Rule 15d-14(a)                                                                                                                                             
|               | 
|31.2           |  | Certificate of the CFO pursuant to Rule 13a-14(a) or Rule 15d-14(a)                                                                                                                                             
|               | 
|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                                                                                                                              



| | (b) | Reports on Form 8-K
| | --- | -------------------



During the quarter ended June 30, 2004, the Company filed the following reports on Form 8-K;



| | (i) | May 11, 2004  Reporting under Item 12 the announcement of the Companys preliminary first quarter 2004 results and filing the associated press release.
| | --- | --------------------------------------------------------------------------------------------------------------------------------------------------------



- 22 -



---

##### 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 9, 2004 |  |                                                        |  | By: |  | /s/ WILLIAM V. CAREY                                  
| |  |                      |  |                                                       
| |  |                      |  |                                                        |  |     |  | William V. Carey President and Chief
Executive Officer
| |  |                      |  |                                                       
| |  | Date: August 9, 2004 |  |                                                        |  | By: |  | /s/ NEIL A.M. CROOK                                   
| |  |                      |  |                                                       
| |  |                      |  |                                                        |  |     |  | Neil A.M. Crook Chief Financial
Officer               



- 23 -