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


FORM 10-QSB

(Mark One)

[X] QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
EXCHANGE ACT OF 1934

For the quarterly period ended April 30, 2005

OR

[_] TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
EXCHANGE ACT OF 1934

For the transition period from ________ to ___________________

Commission file number 001-32491

Coffee Holding Co., Inc.
(Exact name of registrant as specified in its charter)

            Nevada                                        11-2238111
(State or other jurisdiction of                        (I.R.S. Employer
incorporation or organization)                        Identification No.)

4401 First Avenue, Brooklyn, New York 11232-0005
(Address of principal executive offices)

(Zip Code)

(718) 832-0800
(Registrant's telephone number including area code)

N/A
(Former name, former address and former fiscal year,
if changed from last Report)

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 twelve 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 the number of shares outstanding of each of the issuer's classes of common stock as of the latest practicable date.

                                                         Outstanding at
                      Class                               May 31, 2005
----------------------------------------   -------------------------------------
                 Common Stock,
                 par value $.01                            5,296,316


                                                                            PAGE
                                                                            ----

ITEM 1.  FINANCIAL STATEMENTS..................................................1

Condensed Balance Sheets
   April 30, 2005 (unaudited) and October 31, 2004.............................1

Condensed Statements of Income
   Three and Six Months Ended April 30, 2005 and 2004 (unaudited)..............2

Condensed Statements of Cash Flows
   Six Months Ended April 30, 2005 and 2004 (unaudited)........................3

Notes To Condensed Financial Statements........................................4

ITEM 2.   MANAGEMENT'S DISCUSSION AND ANALYSIS OR PLAN OF OPERATION............8

ITEM 3.   CONTROLS AND PROCEDURES.............................................18

                                     PART II

ITEM 1.   LEGAL PROCEEDINGS ..................................................19

ITEM 2.   UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS ........19

ITEM 3.   DEFAULTS UPON SENIOR SECURITIES ....................................19

ITEM 4.   SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS ................19

ITEM 5.   OTHER INFORMATION ..................................................20

ITEM 6.   EXHIBITS............................................................20

SIGNATURES....................................................................21

i

PART I - FINANCIAL INFORMATION

Item I. Financial Statements

COFFEE HOLDING CO., INC.
CONDENSED BALANCE SHEETS
APRIL 30, 2005 AND OCTOBER 31, 2004

                                                                                    April 30,    October 31,
                                                                                       2005          2004
                                                                                   -----------   -----------
                                                                                   (unaudited)
                                   - ASSETS -
CURRENT ASSETS:
     Cash                                                                          $   413,742   $   642,145
     Due from broker                                                                 1,433,756       873,901
     Accounts receivable, net of allowance for doubtful accounts of $150,349 for
       2005 and 2004, respectively                                                   4,295,797     4,005,755
     Inventories                                                                     3,153,928     2,258,289
     Prepaid expenses and other current assets                                         675,114       676,395
     Deferred tax asset                                                                178,600       136,900
                                                                                   -----------   -----------

TOTAL CURRENT ASSETS                                                                10,150,937     8,593,385

Property and equipment, at cost, net of accumulated depreciation of $3,546,766
    and $3,354,418 for 2005 and 2004, respectively                                   2,439,610     2,286,936
Deposits and other assets                                                               41,521        33,496
                                                                                   -----------   -----------
               TOTAL ASSETS                                                        $12,632,068   $10,913,817
                                                                                   ===========   ===========

                    - LIABILITIES AND STOCKHOLDERS' EQUITY -
CURRENT LIABILITIES:
     Current portion of term loan - line of credit                                 $    62,000   $   252,000
     Current portion of obligations under capital lease                                 35,567       111,060
     Line of credit borrowings                                                       3,706,969     2,685,045
     Accounts payable and accrued expenses                                           4,122,267     4,658,836
     Income taxes payable - current                                                    399,500       160,000
                                                                                   -----------   -----------

TOTAL CURRENT LIABILITIES                                                            8,326,303     7,866,941

Term loan - line of credit, net of current portion                                     247,820            --
Obligations under capital lease, net of current portion                                  1,988         5,855
Income taxes payable - deferred                                                         59,500        45,200
                                                                                   -----------   -----------

TOTAL LIABILITIES                                                                    8,635,611     7,917,996
                                                                                   -----------   -----------

COMMITMENTS AND CONTINGENCIES

STOCKHOLDERS' EQUITY:
     Preferred stock, par value $.001 per share; 10,000,000 shares authorized;
       none issued                                                                          --            --
     Common stock, par value $.001 per share; 30,000,000 shares authorized,
       3,999,650 shares issued and outstanding for 2005 and 2004, respectively           4,000         4,000
     Additional paid-in capital                                                        867,887       867,887
     Retained earnings                                                               3,124,570     2,123,934
                                                                                   -----------   -----------

TOTAL STOCKHOLDERS' EQUITY                                                           3,996,457     2,995,821
                                                                                   -----------   -----------
        TOTAL LIABILITIES AND STOCKHOLDERS'S EQUITY                                $12,632,068   $10,913,817
                                                                                   ===========   ===========

See notes to Condensed Financial Statements.

1

COFFEE HOLDING CO., INC.
CONDENSED STATEMENTS OF INCOME
THREE AND SIX MONTHS ENDED APRIL 30, 2005 AND 2004
(Unaudited)

                                                      Six Months Ended                  Three Months Ended
                                                          April 30,                          April 30,
                                                   2005              2004             2005              2004
                                               ------------      ------------      ------------      ------------
NET SALES                                      $ 18,233,510      $ 12,180,960      $ 10,173,230      $  6,333,012

COST OF SALES                                    13,908,385         8,470,986         7,920,372         4,637,400
                                               ------------      ------------      ------------      ------------

GROSS PROFIT                                      4,325,125         3,709,974         2,252,858         1,695,612
                                               ------------      ------------      ------------      ------------

OPERATING EXPENSES:
     Selling and administrative                   2,381,578         2,054,729         1,113,512         1,128,965
     Officers' salaries                             263,296           246,949           135,975           123,475
                                               ------------      ------------      ------------      ------------

TOTALS                                            2,644,874         2,301,678         1,249,487         1,252,440
                                               ------------      ------------      ------------      ------------

INCOME FROM OPERATIONS                            1,680,251         1,408,296         1,003,371           443,172
                                               ------------      ------------      ------------      ------------

OTHER INCOME (EXPENSE)
   Interest income                                    7,207             6,503             3,937             3,947
   Interest expense                                 (63,222)          (81,596)          (36,752)          (41,215)
                                               ------------      ------------      ------------      ------------
                                                    (56,015)          (75,093)          (32,815)          (37,268)
                                               ------------      ------------      ------------      ------------

INCOME BEFORE INCOME TAXES                        1,624,236         1,333,203           970,556           405,904

   Provision for income taxes                       623,600           595,200           372,200           186,700
                                               ------------      ------------      ------------      ------------

NET INCOME                                     $  1,000,636      $    738,003      $    598,356      $    219,204
                                               ============      ============      ============      ============

Basic  and diluted earnings per share          $        .25      $        .18      $        .15      $        .05
                                               ============      ============      ============      ============

Weighted average common shares outstanding        3,999,650         3,999,650         3,999,650         3,999,650
                                               ============      ============      ============      ============

See notes to Condensed Financial Statements.

2

COFFEE HOLDING CO., INC.
CONDENSED STATEMENTS OF CASH FLOWS
SIX MONTHS ENDED APRIL 30, 2005 AND 2004
(Unaudited)

                                                                     2005              2004
                                                                ------------      ------------
OPERATING ACTIVITIES:
     Net income                                                 $  1,000,636      $    738,003
     Adjustments to reconcile net income to net cash
       provided by (used in) operating activities:
           Depreciation and amortization                             192,347           230,424
           Deferred taxes                                            (27,400)           12,200
         Changes in operating assets and liabilities:
           Due from broker                                          (559,855)          103,252
           Accounts receivable                                      (290,042)          428,686
           Inventories                                              (895,639)         (642,493)
           Prepaid expenses and other current assets                   1,281           134,574
           Accounts payable and accrued expenses                    (536,569)         (177,418)
           Income taxes payable                                      239,500           375,705
                                                                ------------      ------------

Net cash(used in) provided by operating activities                  (875,741)        1,202,933
                                                                ------------      ------------

INVESTING ACTIVITIES:
     Purchases of property and equipment                            (345,022)         (790,882)
     Disposal of fixed assets                                             --           (25,624)
     Security deposits                                                (8,025)          (16,700)
                                                                ------------      ------------

Net cash (used in) investing activities                             (353,047)         (833,206)
                                                                ------------      ------------

FINANCING ACTIVITIES:
     Principal payments on term loan                                (252,000)          (42,000)
     Advances under bank line of credit                            4,016,790        13,255,484
     Principal payments under bank line of credit                 (2,685,045)      (13,305,144)
     Principal payments of obligations under capital leases          (79,360)          (64,210)
     Payments to related parties                                          --           (90,804)
                                                                ------------      ------------

Net cash provided by (used in) financing activities                1,000,385          (246,674)
                                                                ------------      ------------


NET (DECREASE) INCREASE IN CASH                                     (228,403)          123,053

    Cash, beginning of year                                          642,145            73,832
                                                                ------------      ------------

CASH, END OF PERIOD                                             $    413,742      $    196,885
                                                                ============      ============

SUPPLEMENTAL DISCLOSURE OF CASH FLOW DATA:
    Interest paid                                               $     47,800      $     81,596
                                                                ============      ============
    Income taxes paid                                           $    155,000      $      7,449
                                                                ============      ============

See notes to Condensed Financial Statements.

3

COFFEE HOLDING CO., INC.

NOTES TO FINANCIAL STATEMENTS
April 30, 2005 AND 2004
(Unaudited)

NOTE 1 - BUSINESS ACTIVITIES:

Coffee Holding Co., Inc. (the "Company"), conducts wholesale coffee operations, including manufacturing, roasting, packaging, marketing and distributing roasted and blended coffees for private labeled accounts and its own brands, and sells green coffee. The Company's sales are primarily to customers that are located throughout the United States.

NOTE 2 - BASIS OF PRESENTATION:

In the opinion of management, the accompanying unaudited condensed financial statements reflect all adjustments, consisting of normal recurring accruals, necessary to present fairly the financial position of the Company as of April 30, 2005, its results of operations and its cash flows for the six months ended April 30, 2005 and 2004. Information included in the balance sheet as of October 31, 2004 has been derived from the Company's audited balance sheet included in the Company's Annual Report on Form 10-KSB for the year ended October 31, 2004 (the "Form 10-KSB") previously filed with the Securities and Exchange Commission (the "SEC"). Pursuant to the rules and regulations of the SEC for interim financial statements, certain information and disclosures normally included in financial statements prepared in accordance with accounting principles generally accepted in the United States of America have been condensed or omitted from these financial statements unless significant changes have taken place since the end of the most recent fiscal year. Accordingly, these unaudited condensed financial statements should be read in conjunction with the audited financial statements and the other information in the Form 10-KSB.

Operating results for the six months ended April 30, 2005 are not necessarily indicative of the results that may be expected for the year ending October 31, 2005.

NOTE 3 - INVENTORIES:

Inventories at April 30, 2005 and October 31, 2004 consisted of the following:

                                April 30, 2005   October 31, 2004
                                --------------   ----------------

Packed coffee                      $1,033,175       $  668,413
Green coffee                        1,441,777        1,051,223
Packaging supplies                    678,976          538,653
                                   ----------       ----------
Totals                             $3,153,928       $2,258,289
                                   ==========       ==========

NOTE 4 - HEDGING:

The Company uses options and futures contracts to partially hedge the effects of fluctuations in the price of green coffee beans. Options and futures contracts are marked to market with current recognition of gains and losses on such positions. The Company does not defer such gains and losses since its positions are not considered hedges for financial reporting purposes. The Company's accounting for options and futures contracts may increase earnings volatility in any particular period.

4

COFFEE HOLDING CO., INC.
NOTES TO FINANCIAL STATEMENTS
April 30, 2005 AND 2004
(Unaudited)

NOTE 4 - HEDGING (Continued):

At April 30, 2005, the Company held 300 options (generally with terms of two months or less) covering an aggregate of 11,250,000 pounds of green coffee beans at prices of $1.20, $1.25 and $1.30 per pound. The fair market value of these options, which was obtained from major financial institutions, was $947,625 at April 30, 2005.

At April 30, 2004, the Company held 525 options (generally with terms of two months or less) covering an aggregate of 19,687,500 pounds of green coffee beans at a price of $.70 and $.725 per pound. The fair market value of these options, which was obtained from a major financial institution, was $291,094 at April 30, 2005.

The Company acquires futures contracts with longer terms (generally three to four months) primarily for the purpose of guaranteeing an adequate supply of green coffee. At April 30, 2005, the Company did not hold any futures contracts.

At April 30, 2004, the Company held 4 futures contracts for the purchase of 150,000 pounds of coffee at an average price of $ .719 per pound for September 2004 contracts. The market price of coffee applicable to such contracts was $.714 per pound at that date.

Included in cost of sales and due from broker for the three and six months ended April 30, 2005 and 2004, the Company recorded realized and unrealized gains and losses respectively, on these contracts as follows:

                                   Three Months Ended April 30,
                                     2005                2004
                                  ------------     ------------
Gross realized gains              $ 1,503,448      $   744,872
Gross realized losses             $(1,539,360)     $   (98,581)
Unrealized gains and (losses)     $   275,580      $   (85,781)

                                   Six Months Ended April 30,
                                      2005              2004
                                  ------------     ------------
Gross realized gains              $ 2,312,711      $ 1,628,073
Gross realized losses             $(1,835,803)     $  (143,632)
Unrealized gains and (losses)     $   483,514      $  (326,274)

NOTE 5 - LINES OF CREDIT:

In November 2004, the Company agreed to a new financing arrangement with "Merrill Lynch Business Financial Services Inc." and terminated its prior agreement with `Wells Fargo Business Credit". This new line of credit was originally to be for a maximum $4,000,000, expire on October 31, 2005 and require monthly interest payments at a rate of LIBOR plus 2.4%. This loan is secured by a blanket lien on all the assets of the Company and the personal guarantees of two of the Company's officer/shareholders and also requires the Company to comply with various financial covenants. On January 27, 2005, this agreement was amended to (a) reduce the maximum line to $3,500,000 and (b) reduce the interest rate to LIBOR plus 2.15%. In March 2005, this Agreement was further amended to increase the maximum availability under the line of credit to $4,000,000. As of April 30, 2005, the Company was in compliance with all financial covenants.

5

COFFEE HOLDING CO., INC.
NOTES TO FINANCIAL STATEMENTS
April 30, 2005 AND 2004
(Unaudited)

NOTE 5 - LINES OF CREDIT (Continued):

In April 2005, the Company entered into an additional term loan - line of credit with Merrill Lynch Business Financial Services, Inc. in order to finance the purchase of roasting equipment. This term loan - line of credit is for a maximum amount of $310,000 and requires monthly payments of principal (amortized over a 60 month period) and interest at a rate of LIBOR plus 2.15%. The term loan - line of credit is secured by a blanket lien on all the assets of the Company.

NOTE 6 - OBLIGATIONS UNDER CAPITAL LEASES:

The Company is a lessee of machinery and equipment under a capital lease, which expires in July 2006. The assets and liabilities under capital leases are recorded at the lower of the present value of the minimum lease payments or the fair value of the asset. The assets are being depreciated over the lease term.

Depreciation expense of assets under capital lease is included in depreciation expense and amounted to $15,228 and $30,456, for the three months and six months ended April 30, 2005, respectively, and $15,228 and $30,456 for the three months and six months ended April 30, 2004, respectively.

The interest rates on the capital leases vary from 6.75% to 7.6% per annum, which approximates the Company's incremental rate of borrowing at the time the lease was entered into.

NOTE 7 - EARNINGS PER SHARE:

The Company presents "basic" and, if applicable, "diluted" earnings per common share pursuant to the provisions of Statement of Financial Accounting Standards No. 128, "Earnings per Share". Diluted earnings per share are equal to basic earnings per share because the Company had no potentially dilutive securities outstanding during the three months and six months ended April 30, 2005 and 2004.

NOTE 8 - ECONOMIC DEPENDENCY:

For the six months ended April 30, 2005, sales to one customer were in excess of 10% of the Company's total sales. Sales to this customer were approximately $4,839,000 and the corresponding accounts receivable at April 30, 2005 from this customer was approximately $800,000.

For the six months ended April 30, 2004, sales to one customer were in excess of 10% of the Company's total sales. Sales to this customer were approximately $2,750,000 and the corresponding accounts receivable at April 30, 2004 from this customer was approximately $111,000.

6

COFFEE HOLDING CO., INC.
NOTES TO FINANCIAL STATEMENTS
April 30, 2005 AND 2004
(Unaudited)

NOTE 8 - ECONOMIC DEPENDENCY (Continued):

For the six months ended April 30, 2005, purchases from two suppliers, were in excess of 10% of the Company's total purchases. Purchases from these suppliers were approximately $5,045,000 and $1,412,000 and the corresponding accounts payable to these suppliers at April 30, 2005 were approximately $1,198,000 and $237,000, respectively.

For the six months ended April 30, 2004, purchases from two suppliers, were in excess of 10% of the Company's total purchases. Purchases from these suppliers were approximately $3,723,000 and $1,081,000 and the corresponding accounts payable to these suppliers at April 30, 2004 were approximately $304,000 and $83,000, respectively.

NOTE 9 - PUBLIC OFFERING

The Company has entered into an agreement with Maxim Group LLC ("Maxim") for Maxim to serve as the Company's financial advisors and lead managing underwriter for a public offering of the Company's common stock. Subsequently, Maxim and Joseph Stevens & Company, Inc. (Joseph Stevens") entered into an agreement pursuant to which Joseph Stevens agreed to act as managing underwriter and Maxim agreed to participate in the underwriting syndicate for the offering. The offering closed on May 6, 2005, subsequent to the balance sheet date, and raised approximately $5.7 million, after underwriting commissions and offering expenses. In addition, the underwriters have the right to purchase, for a period of forty-five days following the public offering, up to an additional 210,000 shares of common stock at the public offering price of $5.00 per share less the underwriting discount (eight percent) to cover over-allotments, if any. The Company paid $25,000 to Maxim upon execution of the agreement and paid an additional $25,000 upon the filing of a registration statement for the proposed offering with the United States Securities and Exchange Commission, which amount shall be split between Joseph Stevens and Maxim. Upon the completion of the offering, the Company paid to Joseph Stevens and Maxim a non-accountable expense allowance of $210,000 less amounts previously paid to Maxim, and will pay an additional three percent of any proceeds derived from the over-allotment. The Company also sold to Joseph Stevens and Maxim for an aggregate of $100, warrants to purchases to ten percent of the shares being offered at 120% of the offering price. The warrants are exercisable for a period of five years and contain provisions for cashless exercise, anti-dilution and piggyback registration rights.

NOTE 10 - NON-QUALIFIED DEFERRED COMPENSATION PLAN:

In December 2004, the Company established the "Coffee Holding Co., Inc. Non-Qualified Deferred Compensation Plan". Currently, there is only one participant in the plan. Within the plan guidelines, this employee is deferring a portion of his current salary and bonus.

7

Item 2. Management's Discussion and Analysis or Plan of Operation

Cautionary Note on Forward Looking Statements

This report contains forward-looking statements made pursuant to the safe harbor provisions of the Private Securities Litigation Reform Act of 1995. Forward-looking statements typically are identified by use of terms such as "may," "will," "should," "plan," "expect," "anticipate," "estimate" and similar words, although some forward-looking statements are expressed differently. Forward-looking statements represent our management's judgment regarding future events. Although we believe that the expectations reflected in such forward-looking statements are reasonable, we can give no assurance that such expectations will prove to be correct. All statements other than statements of historical fact included in this report regarding our financial position, business strategy, products, products under development, markets, budgets, plans, or objectives for future operations are forward-looking statements. We cannot guarantee the accuracy of the forward-looking statements, and you should be aware that our actual results could differ materially from those contained in the forward-looking statements. We do not undertake and specifically disclaim any obligation to revise or update any forward-looking statements to reflect the occurrence of anticipated or unanticipated events or circumstances after the date of such statements. These risks could cause our actual results for fiscal year 2005 and beyond to differ materially from those expressed in any forward-looking statements by, or on behalf of, us.

Overview

We are an integrated wholesale coffee roaster and dealer in the United States. Our operations have primarily focused on the following areas of the coffee industry:

o the sale of wholesale specialty green coffee;

o the roasting, blending, packaging and sale of private label coffee; and

o the roasting, blending, packaging and sale of our seven brands of coffee.

Our operating results are affected by a number of factors including:

o the level of marketing and pricing competition from existing or new competitors in the coffee industry;

o our ability to retain existing customers and attract new customers;

o fluctuations in purchase prices and supply of green coffee and in the selling prices of our products;

o the success of our hedging strategy; and

o our ability to manage inventory and fulfillment operations and maintain gross margins.

8

Our net sales are driven primarily by the success of our sales and marketing efforts and our ability to retain existing customers and attract new customers. For this reason, we have made the strategic decision to invest in measures that will increase net sales. In February 2004, we acquired certain assets of Premier Roasters. We also hired a West Coast Brand Manager to market our S&W brand and to increase sales of S&W coffee to new customers and increased attendance at trade shows to promote our food service and private label coffee business. In the last twelve months, we also hired third party marketing specialists to increase the sale of our branded coffee through label redesigns and new distribution. As a result of these efforts, net sales increased in our specialty green coffee, private label and branded coffee business lines in both dollars and pounds sold since the date of the acquisition. In addition, we increased the number of our customers in all three areas.

Our net sales are also affected by the price of green coffee. We import green coffee from Colombia, Mexico, Kenya, Brazil and Uganda. The supply and price of coffee beans are subject to volatility and are influenced by numerous factors which are beyond our control. For example, coffee crops in Brazil, which produces one-third of the world's green coffee, are susceptible to frost in June and July and drought in September, October and November. However, because we purchase coffee from a number of countries and are able to freely substitute one country's coffee for another in our products, price fluctuations in one country generally have not had a material impact on the price we pay for coffee. Accordingly, price fluctuations in one country generally have not had a material effect on our results of operations, liquidity and capital resources. Because we generally have been able to pass green coffee price increases through to customers, increased prices of green coffee generally result in increased net sales. However, increased green coffee prices also generally result in increased cost of sales. Cost of sales consists primarily of the cost of green coffee and packaging materials and realized and unrealized gains or losses on hedging activity.

Historically, we have used short-term coffee futures and options contracts primarily for the purpose of partially hedging and minimizing the effects of changing green coffee prices and to reduce our cost of sales. In addition, during the latter half of fiscal 2000, we began to acquire futures contracts with longer terms, generally three to four months, primarily for the purpose of guaranteeing an adequate supply of green coffee at favorable prices. Although the use of these derivative financial instruments has generally enabled us to mitigate the effect of changing prices, no strategy can entirely eliminate pricing risks and we generally remain exposed to loss when prices decline significantly in a short period of time, and we generally remain exposed to supply risk in the event of non-performance by the counter-parties to any futures contracts. If the hedges that we enter do not adequately offset the risks of coffee bean price volatility or our hedges result in losses, our cost of sales may increase, resulting in a decrease in profitability.

In February 2004, we acquired certain assets of Premier Roasters, a roaster-dealer located in La Junta, Colorado, for $825,000. The assets purchased by us include all of the operating equipment located at Premier Roasters' La Junta and Rocky Ford, Colorado locations, as well as all labels for all of Premier Roasters' coffee products. In connection with the acquisition of these assets, we reached an agreement with the City of La Junta, Colorado on a 20-year lease for a 50,000 square foot facility in La Junta. We are using the assets that we purchased to expand our integrated wholesale coffee roaster and dealer operations to the Western United States. In connection with this transaction, we also entered into a licensing agreement with Del Monte Corporation for the exclusive right to use the S&W and IL CLASSICO trademarks, including Premium, Premium Decaf, French Roast, Colombian, Colombian Decaf, Swiss Water Decaf, Kona, and Mellow'd Roast lines, in connection with the production, manufacture and sale of ground coffee for distribution to retail customers in the United States and certain other countries approved by Del Monte Corporation.

9

We believe that our new La Junta, Colorado facility will allow us to grow our business and increase sales to new and existing customers in the Western United States. By operating out of two facilities, we will now be able to compete aggressively throughout the United States as we have gained new economies of scale in both manufacturing and logistical efficiencies which were unavailable in the past while operating solely out of our New York facility. In addition, we intend to broaden our customer base and increase penetration with existing customers by expanding the S&W label from a well-known brand on the West coast to a well-known brand throughout the entire continental United States.

On May 6, 2005, we concluded the public offering of 1,400,000 shares of our common stock at a price of $5.00 per share. After underwriting discounts and commissions and offering expenses, we received net proceeds of approximately $5.7 million in the offering. The underwriters have been granted an option for a period of 45 days to purchase up to an aggregate of 210,000 additional shares of common stock from us to cover over-allotments, if any. While we have not used any of the offering proceeds, we intend to use the proceeds to implement a branded sales and marketing campaign, to purchase equipment for our La Junta, Colorado facility, to grow our food service distribution and for general corporate purposes, including working capital and capital expenditures. As strategic opportunities arise, we may use the proceeds of the offering to fund acquisitions, licensing and other strategic alliances.

Critical Accounting Policies and Estimates

The preparation of financial statements and related disclosures in conformity with accounting principles generally accepted in the United States requires management to make estimates and assumptions that affect the amounts reported in the financial statements and accompanying notes. Estimates are used for, but not limited to, the accounting for the allowance for doubtful accounts, inventories, income taxes and loss contingencies. Management bases its estimates on historical experience and on various other assumptions that are believed to be reasonable under the circumstances. Actual results could differ from these estimates under different assumptions or conditions.

We believe the following critical accounting policies, among others, may be impacted significantly by judgment, assumptions and estimates used in the preparation of the financial statements:

o We recognize revenue in accordance with Securities and Exchange Commission Staff Accounting Bulletin No. 104, "Revenue Recognition" ("SAB 104"). Under SAB 104, revenue is recognized at the point of passage to the customer of title and risk of loss, when there is persuasive evidence of an arrangement, the sales price is determinable, and collection of the resulting receivable is reasonably assured. We generally recognize revenue at the time of shipment. Sales are reflected net of discounts and returns.

10

o Our allowance for doubtful accounts is maintained to provide for losses arising from customers' inability to make required payments. If there is deterioration of our customers' credit worthiness and/or there is an increase in the length of time that the receivables are past due greater than the historical assumptions used, additional allowances may be required. For example, every additional one percent of our accounts receivable that becomes uncollectible would reduce our operating income by approximately $44,000.

o Inventories are stated at cost (determined on a first-in, first-out basis). Based on our assumptions about future demand and market conditions, inventories are subject to be written-down to market value. If our assumptions about future demand change and/or actual market conditions are less favorable than those projected, additional write-downs of inventories may be required.

o We account for income taxes in accordance with Statement of Financial Accounting Standards No. 109, "Accounting for Income Taxes" ("SFAS No. 109"). Under SFAS No. 109, deferred tax assets and liabilities are determined based on the liabilities, using enacted tax rates in effect for the year in which the differences are expected to reverse. Deferred tax assets are reflected on the balance sheet when it is determined that it is more likely than not that the asset will be realized. Accordingly, our net deferred tax asset of $119,100 could need to be written off if we do not remain profitable.

Comparison of Results of Operations

Three Months Ended April 30, 2005 Compared to the Three Months Ended April 30, 2004

Net Income. Net income increased $379,152, or 173.0%, to $598,366 or $.15 per share for the three months ended April 30, 2005 compared to $219,204 or $.05 per share for the three months ended April 30, 2004. The increase in net income primarily reflects an increase in net sales offset by an increase in cost of sales.

Net Sales. Net sales totaled $10,173,230 for the three months ended April 30, 2005, an increase of $3,840,218 or 60.6% from $6,333,012 for the three months ended April 30, 2004. The increase in net sales reflects increased sales of green coffee of $1,668,394. The number of our customers in the specialty green coffee area grew approximately 9.8% from April 30, 2004 to 280 customers at April 30, 2005. These customers are predominately independent gourmet/specialty roasters, some of whom own their own retail outlets. Sales to new customers in this area historically start slowly because many of these companies are start up ventures. Because the specialty green coffee area is the fastest growing segment of the coffee market, we believe that our customer base and sales will grow in this area. The increase in net sales also reflects increased sales of branded and private label coffee. The increase in the price of the underlying commodity (coffee) also contributed to the increase in net sales.

11

Cost of Sales. Cost of sales for the three months ended April 30, 2005 was $7,920,372 or 77.9% of net sales, as compared to $4,637,400 or 73.2% of net sales for the three months ended April 30, 2004. Cost of sales consists primarily of the cost of green coffee and packaging materials and realized and unrealized gains or losses on hedging activity. The increase in cost of sales reflects increased purchases of green coffee in the amount of approximately $2,450,000, an increase in packaging costs associated with the increase in net sales of approximately $289,000 and a 3% increase in the cost of coffee cans beginning in January of 2005, higher green coffee prices during the period as prices increased $.66 per pound year to year, and a decrease of $320,842 in gains on futures contracts. As the price of coffee is cyclical and volatile and subject to many factors, including weather, politics and economics, we are unable to predict the purchase price of green coffee for fiscal 2005. We began to acquire futures contracts with longer terms (generally three to four months) primarily for the purpose of guaranteeing an adequate supply of green coffee at favorable prices beginning in the latter half of fiscal 2000 and continuing through fiscal 2004. As the price of green coffee beans continued to increase, we used our favorable inventory position to increase our margins. We had net gains on futures contracts of $239,668 for the three months ended April 30, 2005 compared to $560,510 for the comparable period in 2004. The use of these derivative financial instruments has enabled us to mitigate the effect of changing prices during these periods and to be more competitive with our pricing.

Gross Profit. Gross profit for the three months ended April 30, 2005 was $2,252,858, an increase of $557,246, or 32.9%, from $1,695,612 for the three months ended April 30, 2004. Gross profit as a percentage of net sales decreased by 4.7% to 22.1% for the three months ended April 30, 2005 from 26.8% for the same period in 2004. The increase in gross profit was primarily attributable to increased net sales during the first three months of 2005 compared to the first three months of 2004, while the decrease in gross profit as a percentage of net sales was due to an increase in costs of sales due to higher green coffee and packaging costs, partially offset by higher selling prices.

Operating Expenses. Total operating expenses decreased $2,953 to $1,249,487 for the three months ended April 30, 2005 from $1,252,440 for the same period in 2004 primarily due to decreases in selling and administrative expenses offset by increased officers' salaries. Selling and administrative expenses decreased $15,453 or 1.4% to $1,113,512 for the three months ended April 30, 2005 from $1,128,965 for the same period in 2004. The decrease in selling and administrative expenses reflects several factors, including increases of approximately $46,000 in utilities, $28,000 in insurance and benefits and $39,000 in shipping expenses, and decreases of $66,000 in depreciation, $25,000 in professional fees and $20,000 in advertising and promotion.

The increase in shipping expenses reflects the increase in pounds of coffee sold, higher rates caused by increased fuel surcharges and gasoline prices, and the addition of new customers during the period. We believe that these changes reflect our strategic decision to invest in measures that will increase net sales on a present and future basis. The increase in utilities and insurance and benefits reflect the increased costs of operating two facilities.

Officers' salaries increased $12,500 to $135,975 for the three months ended April 30, 2005 from $123,475 for the three months ended April 30, 2004.

12

Other Expense. Other expense-net decreased $4,453 or 11.9% from $37,268 for the three months ended April 30, 2004 to $32,815 for the three months ended April 30, 2005, due to decreased borrowings between the periods.

Income Before Taxes. We had income of $970,556 before income taxes for the three months ended April 30, 2005 compared to income of $405,904 before income taxes for the three months ended April 30, 2004. The increase was attributable primarily to increased net sales due to higher selling prices on both branded and private label products.

Income Taxes. Our provision for income taxes for the three months ended April 30, 2005 totaled $372,200 (38.3% of income before income taxes) compared to $186,700 (46.0% of income before income taxes) for the three months ended April 30, 2004 as a result of increased income before taxes.

Six Months Ended April 30, 2005 Compared to the Six Months Ended April 30, 2004

Net Income. Net income increased $262,633, or 35.6%, to $1,000,636 or $.25 per share for the six months ended April 30, 2005 compared to $738,003 or $.18 per share for the six months ended April 30, 2004. The increase in net income primarily reflects an increase in net sales offset by an increase in cost of sales and operating expenses.

Net Sales. Net sales totaled $18,233,510 for the six months ended April 30, 2005, an increase of $6,052,550 or 49.7% from $12,180,960 for the six months ended April 30, 2004. The increase in net sales reflects increased sales of green coffee of $2,740,905. The number of our customers in the specialty green coffee area grew approximately 9.8% from April 30, 2004 to 280 customers at April 30, 2005. These customers are predominately independent gourmet/specialty roasters, some of whom own their own retail outlets. Sales to new customers in this area historically start slowly because many of these companies are start up ventures. Because the specialty green coffee area is the fastest growing segment of the coffee market, we believe that our customer base and sales will grow in this area. The increase in net sales also reflects increased sales of branded and private label coffee. The increase in the price of the underlying commodity (coffee) also contributed to the increase in net sales.

Cost of Sales. Cost of sales for the six months ended April 30, 2005 was $13,908,385 or 76.3% of net sales, as compared to $8,470,986 or 69.5% of net sales for the six months ended April 30, 2004. Cost of sales consists primarily of the cost of green coffee and packaging materials and realized and unrealized gains or losses on hedging activity. The increase in cost of sales reflects increased purchases of green coffee in the amount of approximately $3,859,000, an increase in packaging costs associated with the increase in net sales of approximately $707,000 and a 5% increase in the cost of coffee cans beginning in January of 2005, higher green coffee prices during the period as prices increased $.66 per pound year to year, and a decrease of $197,745 in net gains on futures contracts. As the price of coffee is cyclical and volatile and subject to many factors, including weather, politics and economics, we are unable to predict the purchase price of green coffee for fiscal 2005. We began to acquire futures contracts with longer terms (generally three to four months) primarily for the purpose of guaranteeing an adequate supply of green coffee at favorable prices beginning in the latter half of fiscal 2000 and continuing through fiscal 2004. As the price of green coffee beans continued to increase, we used our favorable inventory position to increase our margins. We had net gains on futures contracts of $960,422 for the six months ended April 30, 2005 compared to $1,158,167 for the comparable period in 2004. The use of these derivative financial instruments has enabled us to mitigate the effect of changing prices during these periods and to be more competitive with our pricing.

13

Gross Profit. Gross profit for the six months ended April 30, 2005 was $4,325,125, an increase of $615,151, or 16.6%, from $3,709,974 for the six months ended April 30, 2004. Gross profit as a percentage of net sales decreased by 6.8% to 23.7% for the six months ended April 30, 2005 from 30.5% for the same period in 2004. The increase in gross profit was primarily attributable to increased net sales during the first six months of 2005 compared to the first six months of 2004, while the decrease in gross profit as a percentage of net sales was due to an increase in costs of sales due to higher green coffee and packaging costs, partially offset by higher selling prices.

Operating Expenses. Total operating expenses increased $343,196 or 14.9% to $2,644,874 for the six months ended April 30, 2005 from $2,301,678 for the same period in 2004 primarily due to increases in selling and administrative expenses. Selling and administrative expenses increased $326,849 or 15.9% to $2,381,578 for the six months ended April 30, 2005 from $2,054,729 for the same period in 2004. The increase in selling and administrative expenses reflects several factors, including increases of approximately $129,000 in utilities, $117,000 in insurance and benefits, $90,000 in shipping expenses and $58,000 in commissions, partially offset by a $32,000 decrease in advertising and promotion.

The increase in shipping expenses reflects the increase in pounds of coffee sold, higher rates caused by increased fuel surcharges and gasoline prices, and the addition of new customers during the period. We believe that these changes reflect our strategic decision to invest in measures that will increase net sales on a present and future basis. The increases in utilities and insurance and benefits reflect the increased costs of operating two facilities. The increase in commissions reflect higher net sales made by employees receiving commission-based compensation. The decrease in advertising and promotion reflects less discounting of our branded and private label products due to higher selling prices by the other national brands.

Officers' salaries increased $16,347 to $263,296 for the six months ended April 30, 2005 from $246,949 for the six months ended April 30, 2004.

Other Expense. Other expense-net decreased $19,078 or 25.4% from $75,093 for the six months ended April 30, 2004 to $56,015 for the six months ended April 30, 2005, due to decreased borrowings between the periods.

Income Before Taxes. We had income of $1,624,326 before income taxes for the six months ended April 30, 2005 compared to income of $1,333,203 before income taxes for the six months ended April 30, 2004. The increase was attributable primarily to increased net sales.

Income Taxes. Our provision for income taxes for the six months ended April 30, 2005 totaled $623,600 (38.4% of income before income taxes) compared to $595,200 (44.6% of income before income taxes) for the six months ended April 30, 2004 as a result of increased income before taxes.

14

Liquidity and Capital Resources

As of April 30, 2005, we had working capital of $1,824,634 which represented a $1,098,190 increase from our working capital of $726,444 as of October 31, 2004, and total stockholders' equity of $3,996,457, which increased by $1,000,636 from our total stockholders' equity of $2,995,821 as of October 31, 2004. Our working capital increased primarily due to an $895,639 increase in inventories, an increase in cash due from broker of $559,855, and a decrease in accounts payable and accrued expenses of $536,569, offset by an increase in line of credit and term loan - line of credit borrowings of $1,331,744 and a $290,042 increase in accounts receivable, net of allowance for doubtful accounts.

As of October 31, 2004, we had a credit facility with Wells Fargo Business Credit for a revolving line of credit of up to $5,000,000 based on eligible trade accounts receivable and inventories and a term loan of up to $750,000 based on eligible equipment. The line of credit provided for borrowings of up to 85% of our eligible trade accounts receivable and 60% of eligible inventories.

In November 2004, we refinanced our credit facility by entering into a new financing arrangement with Merrill Lynch Business Financial Services Inc. and terminating our prior agreement with Wells Fargo Business Credit. This new line of credit is for a maximum of $4,000,000, expires on October 31, 2005 and requires monthly interest payments at a rate of LIBOR plus 2.15% (an effective rate of 5.24% at April 30, 2005). This line of credit is secured by a blanket lien on all of our assets and the personal guarantees of Andrew Gordon and David Gordon, two of our officers and directors. As of April 30, 2005, we had $4,016,789 outstanding under the new line of credit as compared to an outstanding balance of $2,685,045 under the Wells Fargo line of credit at October 31, 2004.

The new credit facility contains covenants that place restrictions on our operations. Among other things, these covenants: require us to maintain certain financial ratios; require us to maintain a minimum net worth; and prohibit us from merging with or into other companies, acquiring all or substantially all of the assets of other companies, or selling all or substantially all of our assets without the consent of the lender. These restrictions could adversely impact our ability to implement our business plan, or raise additional capital, if needed. In addition, if we default under our existing credit facility or if our lender demands payment of a portion or all of our indebtedness, we may not have sufficient funds to make such payments. As of April 30, 2005, we believe we were in compliance with all covenants contained in the credit facility.

In April 2005, we entered into an additional term loan - line of credit with Merrill Lynch Business Financial Services, Inc. in order to finance the purchase of roasting equipment. This term loan - line of credit is for a maximum amount of $310,000 and requires monthly payments of principal (amortized over a 60 month period) and interest at a rate of LIBOR plus 2.15%. The term loan - line of credit is secured by a blanket lien on all of our assets.

15

We also lease machinery and equipment under capital leases which expire in July 2006. The interest rates on the capital leases vary from 6.75% to 7.6% per annum. The outstanding balance on the capital leases aggregated $37,555 at April 30, 2005 compared to $116,915 at October 31, 2004.

For the six months ended April 30, 2005, our operating activities used net cash of $875,741 as compared to the six months ended April 30, 2004 when operating activities provided net cash of $1,202,933. The decreased cash flow from operations for the six months ended April 30, 2005 was primarily due to an increase of $895,639 in inventories, a $559,855 increase in cash due from broker, and a $290,042 increase in accounts receivable, partially offset by a $239,500 increase in income taxes payable.

For the six months ended April 30, 2005, our investing activities used net cash of $353,047 as compared to the six months ended April 30, 2004 when net cash used by investing activities was $833,206. The increased cash flow from investing activities reflects the purchase of property and equipment from Premier Roasters in February 2004. During the six months ended April 30, 2005, we purchased a gas-fired fully-automatic controlled coffee roasting machine for the Colorado facility.

For the six months ended April 30, 2005, our financing activities provided net cash of $1,000,385 as compared to the six months ended April 30, 2004 when net cash used by financing activities was $246,674. The increased cash flow from financing activities was primarily due to an increase in net funding under our line of credit. Net funding on our line of credit increased to $1,331,745 for the six months ended April 30, 2005 compared to net payment of $49,600 for the six months ended April 30, 2004.

In February, 2004, we acquired certain assets of Premier Roasters for $825,000. In addition, we entered into an agreement with the City of La Junta, Colorado to lease a 50,000 square foot facility for $8,341 per month. We do not believe that the purchase price or costs associated with operating a second facility will have a material effect on our future cash flow or liquidity position. We believe that the costs associated with operating the second facility will be mitigated by the new economies of scale in both manufacturing and logistical efficiencies which were unavailable in the past while operating solely out of our New York facility and increased sales to new and existing customers in the Western United States.

On May 6, 2005, subsequent to the balance sheet date, we concluded the public offering of 1,400,000 shares of our common stock at a price of $5.00 per share. After underwriting discounts and commissions and offering expenses, we received net proceeds of approximately $5.7 million in the offering. The underwriters have been granted an option for a period of 45 days to purchase up to an aggregate of 210,000 additional shares of common stock from us to cover over-allotments, if any. While we have not used any of the offering proceeds, we intend to use the proceeds to implement a branded sales and marketing campaign, to purchase equipment for our La Junta, Colorado facility, to grow our food service distribution and for general corporate purposes, including working capital and capital expenditures.

16

We expect to fund our operations, including paying our liabilities, funding capital expenditures and making required payments on our debts, through October 31, 2005 with the proceeds from our public offering, cash provided by operating activities and the use of our credit facility. In addition, an increase in eligible accounts receivable and inventory would permit us to make additional borrowings under our line of credit. We also believe we could, if necessary, obtain additional loans by mortgaging our headquarters.

Market Risks

Market risks relating to our operations result primarily from changes in interest rates and commodity prices as further described below.

Interest Rate Risks

We are subject to market risk from exposure to fluctuations in interest rates. At April 30, 2005, our debt consisted of $37,555 of fixed rate debt on the capital leases and $4,016,789 of variable rate debt under our line of credit and term loan - line of credit. At April 30, 2005, interest on the variable rate debt was payable primarily at 5.24% (or 2.15% above LIBOR) for the line of credit and term loan - line of credit. We do not expect changes in interest rates to have a material effect on results of operations or cash flows in fiscal 2005, although there can be no assurance that interest rates will not significantly change.

Commodity Price Risks

The supply and price of coffee beans are subject to volatility and are influenced by numerous factors which are beyond our control. Historically, we have used short-term coffee futures and options contracts primarily for the purpose of partially hedging and minimizing the effects of changing green coffee prices, as further explained in Note 4 of the notes to financial statements. In addition, during the latter half of fiscal 2000, we began to acquire futures contracts with longer terms (generally three to four months) primarily for the purpose of guaranteeing an adequate supply of green coffee. The use of these derivative financial instruments has enabled us to mitigate the effect of changing prices although we generally remain exposed to loss when prices decline significantly in a short period of time and remain at higher levels, preventing us from obtaining inventory at favorable prices. We generally have been able to pass green coffee price increases through to customers, thereby maintaining our gross profits. However, we cannot predict whether we will be able to pass inventory price increases through to our customers in the future.

At April 30, 2005, we held 300 options (generally with terms of two months or less) covering an aggregate of 11,250,000 pounds of green coffee beans at prices of $1.20, $1.25 and $1.30 per pound. The fair market value of these options, which was obtained from major financial institutions, was $947,625 at April 30, 2005.

We acquire futures contracts with longer terms (generally three to four months) primarily for the purpose of guaranteeing an adequate supply of green coffee. At April 30, 2005, we did not hold any longer-term futures contracts.

17

Off-Balance Sheet Arrangements

We do not have any off-balance sheet arrangements that have or are reasonably likely to have a current or future effect on our financial condition, changes in financial condition, revenues or expenses, results of operations, liquidity, capital expenditures or capital resources that is material to investors.

Item 3. Controls and Procedures

Management, including our President, Chief Executive Officer and Chief Financial Officer, has evaluated the effectiveness of our disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) as of the end of the period covered by this report. Based upon that evaluation, the President, Chief Executive Officer and Chief Financial Officer concluded that the disclosure controls and procedures were effective to ensure that information required to be disclosed in the reports that we file and submit under the Exchange Act is (i) recorded, processed, summarized and reported as and when required and (ii) accumulated and communicated to the Company's management, including its principal executive officer and principal financial officer, as appropriate to allow timely discussions regarding disclosure.

There have been no changes in our internal control over financial reporting identified in connection with the evaluation that occurred during our last fiscal quarter that has materially affected, or that is reasonably likely to materially affect, our internal control over financial reporting.

18

Part II -- OTHER INFORMATION

Item 1. Legal Proceedings

None

Item 2. Unregistered Sales of Equity in Securities and Use of Proceeds

On May 6, 2005, we concluded the public offering of 1,400,000 shares of our common stock at a price of $5.00 per share. After underwriting discounts and commissions and offering expenses, we received net proceeds of approximately $5.7 million in the offering. The underwriters have been granted an option for a period of 45 days to purchase up to an aggregate of 210,000 additional shares of common stock from us to cover over-allotments, if any. While we have not used any of the offering proceeds, we intend to use the proceeds to implement a branded sales and marketing campaign, to purchase equipment for our La Junta, Colorado facility, to grow our food service distribution and for general corporate purposes, including working capital and capital expenditures.

Item 3. Defaults upon Senior Securities

None

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

On April 25, 2005, the Company held its annual meeting of stockholders. At the meeting, 3,259,600 shares, representing a majority of the issued and outstanding shares of common stock of the Company, were represented. The following is a description of the matters voted on at the annual meeting:

The following individuals, constituting the full Board of Directors, were elected to the Company's Board of Directors for terms of one year each: Andrew Gordon, David Gordon, Gerard DeCapua and Daniel Dwyer.

The appointment of Lazar Levine & Felix as independent auditors of the Company for the fiscal year ended October 31, 2005 was ratified.

The Company's Articles of Incorporation and Bylaws were amended and restated to modernize them and provide for certain anti-takeover provisions.

19

The proposals submitted to shareholders and the tabulation of votes for each proposal were as follows:

                                                       Votes For           Votes Withheld
                                                       ---------           --------------
Election of Directors                                  3,259,600                 0

                                                       Votes For           Votes Against         Votes Abstaining
                                                       ---------           -------------         ----------------
Ratification of Appointment of Lazar Levine & Felix    3,259,600                 0                       0

Amend and Restate Articles of Incorporation            3,259,600                 0                       0

Amend and Restate Bylaws                               3,259,600                 0                       0

Item 5. Other Information

(a) The Company's Non-Qualified Deferred Compensation Plan, which was previously disclosed in the Company's Form 10-KSB, filed with the Securities and Exchange Commission on February 10, 2005, is attached as Exhibit 10.19.

(b) None

Item 6. Exhibits

(a) Exhibits

10.19 Coffee Holding Co., Inc. Non-Qualified Deferred Compensation Plan

31.1 Rule 13a - 14(a)/15d - 14a Certification.

32.1 Section 1350 Certification.

20

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.

Coffee Holding Co., Inc.
(Registrant)

                                          By: /s/ Andrew Gordon
                                              ----------------------------------
                                              Andrew Gordon
                                              President, Chief Executive Officer
                                              and Chief Financial Officer


June 14, 2005

21


Merrill Lynch Non-Qualified Deferred Compensation Plan Adoption Agreement

Please complete the information requested in the Adoption Agreement to establish the specific provisions of your plan. This document and the Merrill Lynch Nonqualified Deferred Compensation Plan document govern the rights of Plan participants and should, therefore, be disclosed to participants and retained as part of your permanent records.

1. Employer Information

A. Name of Plan: Merrill Lynch Trust Co. FSB TTEE

FBO Coffee Holding Co., Inc.

B. Name and address of employer sponsoring the Plan: Na Def Comp Plan/Gordon
(Please provide employer's business name)

Coffee Holding Co., Inc
Business Name

4401 1st Avenue
Address

Brooklyn, NY 11232-4201
City State Zip Code

C. Provide employer's primary contact for the Plan and telephone and fax numbers. Also include the employer's tax identification number.

Andrew Gordon
-------------
Primary Contact

800-458-2233     718-832-0892
-----------------------------
Telephone Number  Fax Number

11-223811

Employer Tax Identification Number (TIN)

D. Give the first day of the 12-month period for which the employer pays taxes: NOV 01

2. Plan Information

A. What is the effective date of the Plan: 12-31-04

B. Plan Year End: December 31

Your "Plan Year" is the 12-consecutive month period for which you credit elective and matching deferrals and keep Plan records. Enter the last day of your Plan Year. For example, if you use the calendar year as your Plan Year, enter "December 31." If you use a different 12-month period - for instance, if your business ins on a fiscal year calendar - enter the last day of your fiscal year, e.g., "July 31."


3. Eligible Employees

The following persons or classes of persons shall be Participants (enter the names or positions of individuals eligible to participate or the criteria used to identify Participants; e.g., "Those key employees of the Company selected by the Compensation Committee of the Board of Directors").

Andrew Gordon




4. Compensation

Compensation is used to determine the amount of Elective Deferrals a Participant can elect Compensation under the Plan is defined as (select one):

|_| The Participant's wages, salaries, fees for professional services and other amounts received (without regard to whether or not amount is paid in cash) for personal services actually rendered in the course of employment with the Employer or Affiliate to the extent that the amounts are includable in gross income, including but not limited to commissions paid to salesmen, compensation for services on the basis of a percentage of profits, commissions on insurance premiums, tips, bonuses, fringe benefits, reimbursements, and expense allowances, but not including those items excludable from the definition of compensation under section 1.415-d(2)(3) of the Treasury Regulations

|_| The regular or base salary payable to the individual by the Employer or an Affiliate, excluding commissions and bonuses.

|X| The cash compensation payable to the individual by the Employer or an Affiliate, including any commissions and bonuses.

|_| The cash bonuses payable to the individual by the Employer or Affiliate, For purposes of the Plan, Compensation will be determined before giving effect to Elective Deferrals and other salary reduction amounts that are not included in the participant's gross income under Code section 125, 401(k), 402(b) or 403(b).

5. Contributions

A. Elective Deferrals. Participants may elect to reduce their Compensation and have Elective Deferrals credited to their Accounts by making an election under the Plan (which may be changed each year for later Plan Years as described in the Plan), but no Participant may defer more than 50% (1 to 100%) of his or her Compensation for a Plan Year.


B. Matching Deferrals. If the Employer elects to match Elective Deferrals, you must specify the determination period for which the Matching Deferral amounts are to be contributed to the Trust, specify the matching rate and indicate the amount of the Participant's Elective Deferral that will be matched. You may also elect to decide each year whether Matching Deferrals will be made and, if so, what that year's matching rate will be. For example, the Employer may decide to credit a Matching Deferral of, for example, 50 cents for each dollar of a Participant's Elective Deferrals, but limit the match to the first 5% of the Compensation deferred by the Participant. If you want to set a maximum dollar amount on the amount of Elective Deferrals that will be matched, insert the dollar amount and interval over which that amount is to be measured. For example, you could say that you will not match Elective Deferrals in excess of $1,000 per month. Matching Deferrals can be made after each payroll period, monthly, quarterly or annually, at the Employer's discretion. Matching Deferrals will be subject to the vesting schedule selected in Item 6A.

Select One:

|X| No Matching Deferrals will be credited.

|_| The Employer will contribute to the Trust a Matching Deferral amount as determined in this Item 5B as of the end of _____ each payroll period, _____ each calendar month, _____ each calendar quarter, or _____ each calendar year. The Employer will credit Matching Deferrals for each Participant equal to __% of the first __% of the Participant's Compensation which is elected as an Elective Deferral, but no Matching Deferral will be made on Elective Deferrals in excess of $________ per ________ (specify time period of applicable).

|_| The Employer will decide from year to year whether Matching Deferrals will be made and will notify Participants annually of the manner in which Matching Deferrals will be calculated for the subsequent year.

C. Discretionary Incentive Amounts. The Employer may at any time and from time to time determine to credit the Account of a Participant with an amount determined by the Employer in its sole and absolute discretion if the Employer elects to do so in this Item 5C. If an affirmative election is made in this Item 5C, the purpose or purposes for authorizing a discretionary Incentive amount to be credited to an Account of a Participant, the amount to be so credited, the terms and conditions, if any, that may apply with respect to the crediting of such amount, the "vesting" (as that term is defined in Section 6.1 of the Plan) schedule that may apply with respect to the amount so credited, and the manner in which such amount so credited shall be distributed shall be reflected in an attachment to this Adoption Agreement.

The Employer hereby elects to be able to determine to credit the Account of a Participant with a discretionary Incentive amount pursuant to and in accordance with Section 4.3 of the Plan and this Item 5C:

|_| Yes |X| No


6. Vesting of Matching Deferrals and Discretionary Incentive Amounts

A. Vesting Schedule for Matching Deferrals

Indicate how the portion of a Participant's Account attributable to Matching Deferrals is to vest by selecting one of the following six vesting schedules:

The following three options base the vesting of Matching Deferrals on a participant's Years of Service under the Plan:

|X| 100% immediate

|_| 100% after ______ Years of Service

|_| 20% after ______ Years of Service and an addition 20% for each year thereafter

The following two options base the vesting of Matching Deferrals on a Participant's Years of Service under the Plan performed after the Plan Year in which Matching Deferrals are credited (CLASS YEAR VESTING):

|_| For Matching Deferrals in a given Plan Year, 100% after ______ Years of Service performed beginning after the last day of the Plan Year in which the Matching Deferrals are credited.

|_| For Matching Deferrals in a given Plan Year, 20% per Year of Service performed beginning after the last day of the Plan Year in which the Matching Deferrals are credited.

|_| Other vesting schedule (specify): __________________________________________


B. Vesting Schedule for Discretionary Incentive Amounts.

Indicate how the portion of a Participant's Account attributable to the Discretionary Incentive Amounts is to vest.

Unless otherwise specified by the Employer at the time a Discretionary Incentive Amount is made, Discretionary Incentive Amounts vest in accordance with the following schedule (select one):


The following three options base the vesting of Discretionary Incentive Amounts on a participant's Years of Service under the Plan

|X| 100% immediate

|_| 100% after ______ Years of Service

|_| 20% after ______ Years of Service and an addition 20% for each year thereafter

The following two options base the vesting of Discretionary Incentive Amounts on a Participant's Years of Service under the Plan performed after the Plan Year in which Discretionary Incentive Amounts are credited (class year vesting):

|_| For Discretionary Incentive Amounts in a given Plan year, 100% after ______ Years of Service performed beginning after the last day of the Plan Year in which the Discretionary Incentive Amounts are credited.

|_| For Discretionary Incentive Amounts in a given Plan Year, 20% per Year of Service performed beginning after the last day of the Plan Year in which the Discretionary Incentive Amounts are credited.

|_| Other vesting schedule (specify): __________________________________________


C. Vesting Service

Indicate whether you will give credit for vesting service for time spent with a predecessor employer, and if so, specify the maximum number of years and the type of predecessor service for which credit will be given. For vesting purposes (select one):

|X| Service with a predecessor employer will not be considered

|_| Service (up to a maximum of _____ years) with the following employer(s) will be considered:




7. Accounts

If it is desired that the Trust assets be invested in accordance with Participant's deemed investment elections, each Participant's Account balance should be invested as a separate account. Otherwise, the Account balances of all Participants may be invested as a single fund (select one):

|_| Account balances are to be invested separately

|X| Account balances are to be invested as a single fund

8. Investments

Investment Direction. The Employer may direct the investment of Trust assets or direct the Trustee to invest Trust assets in accordance with Participants' deemed investment elections (select one):

|X| Trust assets are to be invested in accordance with Participants' deemed investment elections made in accordance with the terms of the Plan, until further notice from the Employer

|_| Trust assets are to be invested in accordance with the Employer's attached investment instructions, until further notice from the Employer

9. Retirement Age

The Retirement Age under the Plan is age _47_. A Participant terminating employment before Retirement Age for reasons other than death or Total and Permanent Disability will not be entitled to receive any installment payments elected on the Election Form.

10. Withdrawals on Account of Unforeseeable Emergency

The Employer may permit a Participant to request to receive a distribution of all or a portion of the "vested" amounts allocated to the Account of the Participant in accordance with the provisions and requirements of Section 7.5 of the Plan and this Item 10 if the Employer affirmatively elects to permit such distributions in this Item 10.

The Employer hereby elects to permit withdrawals by a Participant of all or a portion of the "vested" amounts allocated to the Account of the Participant in the event of an "unforeseeable emergency" under the terms of the Plan:

|X| Yes |_| No

If the Employer elects to permit distributions in the event of an "unforeseeable emergency" (as that term is defined in Section 7.5 of the Plan), a request for such a distribution must be made by a Participant in accordance with the requirements of Section 7.5, if an unforeseeable emergency is determined to have occurred, the amount distributed to the Participant shall not exceed the maximum amount permitted in Section 7.5, and if an amount is so distributed, Elective Deferrals of the Participant will immediately terminate and the Participant may not again elect to defer compensation under Section 4.1 of the Plan until enrollment period for the Plan Year that begins at least twelve (12) months after such distribution.


11. Administration

Plan Administrator. The Plan Administrator is legally responsible for the operation of the Plan, including:

>> Keeping track of which employees are eligible to participate in the Plan and the date each employee becomes eligible to participate.

>> Maintaining Participant's Accounts, including all sub-accounts required for different contribution types and payment elections, and keeping track of all elections made by Participants under the Plan and any other relevant information.

>> Transmitting important communications to the Participants, and obtaining relevant information from Participants such as changes in investment selections.

>> Filing important reports required to be submitted to governmental agencies.

The Plan Administrator will be the person or persons identified below:

  Andrew Gordon
--------------------     --------------------------      -----------------------
Name                     Name                            Name

  President/CEO
--------------------     --------------------------      -----------------------
Title                    Title                           Title


12. Signatures

After reviewing the Adoption Agreement, enter the current date and the name of the Employer. The signature of the Employer or the person signing for the Employer must be witnessed. Note that the person signing for the Employer must be authorized to do so, such as by a resolution of the Employer's board of directors or governing bylaws.

While the Merrill Lynch Nonqualified Deferred Compensation Plan, including this Adoption Agreement, has been designed in a manner to permit Participants to defer federal income tax on amounts credited to their accounts until the amounts are actually paid, neither Merrill Lynch, Pierce, Fenner & Smith Incorporated, or the sponsor of this document, nor any of its affiliates ("Merrill Lynch") provide any assurances of that result in the Employer's particular situation or assume any responsibility in this regard. Please consult your tax advisor regarding the tax consequences of this Plan to you and your employees and the advisability of submitting this document to the Internal Revenue Service to obtain a ruling concerning those consequences. In addition, please consult your independent legal counsel with respect to securities law issues. By signing this Adoption Agreement, the Employer acknowledges that no representations or warranties as to the tax consequences to the Employer and Participants of the operation of this Plan have been made by Merrill Lynch.


NOTICE: This Plan document will need to be amended before December 31, 2005 to comply with American Jobs Creation Act ("Act"). The Treasury Department is expected to issue additional guidance with respect to the Act. Although plan amendments are not yet required, the Plan must be operated in good faith compliance with the Act.

   Coffee Holding Co., Inc.
--------------------------------
Name of Employer (Print or Type)

         Andrew Gordon                                Justin Amirault
---------------------------------               --------------------------------
By                                              WITNESS

         /s/ Andrew Gordon                            /s/ Justin Amirault
---------------------------------               --------------------------------
Authorized Signature                            Signature

         President/CEO                                Analyst
---------------------------------               --------------------------------
Print Name and Title                            Print Name and Title

         12-22-04                                     12-22-04
---------------------------------               --------------------------------
Date                                            Date


EXHIBIT 31.1

CERTIFICATION

I, Andrew Gordon, certify that:

1. I have reviewed this quarterly report on Form 10-QSB of Coffee Holding Co., Inc.;

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

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

4. I am responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) for the company and have:

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

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

(c) Disclosed in this report any change in the issuer's internal control over financial reporting that occurred during the period covered by the quarterly report that has materially affected, or is reasonably likely to materially affect, the issuer's internal control over financial reporting; and

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

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

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

Date:  June 14, 2005                      /s/ Andrew Gordon
                                          --------------------------------------
                                          Andrew Gordon
                                          President, Chief Executive Officer and
                                          Chief Financial Officer
                                          (Principal Executive Officer and
                                          Principal Financial and Accounting
                                          Officer)


Exhibit 32.1

STATEMENT FURNISHED PURSUANT TO SECTION 906 OF THE
SARBANES-OXLEY ACT OF 2002, 18 U.S.C. SECTION 1350

The undersigned, Andrew Gordon, is the President, Chief Executive Officer and Chief Financial Officer of Coffee Holding Co., Inc. (the "Company").

This statement is being furnished in connection with the filing by the Company of the Company's Quarterly Report on Form 10-QSB for the period ended April 30, 2005 (the "Report").

By execution of this statement, I certify that:

A) the Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934 (15 U.S.C. 78m(a) or 78o(d)) and

B) the information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company as of the dates and for the periods covered by the Report.

This statement is authorized to be attached as an exhibit to the Report so that this statement will accompany the Report at such time as the Report is filed with the Securities and Exchange Commission, pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, 18 U.S.C. Section 1350. It is not intended that this statement be deemed to be filed for purposes of the Securities Exchange Act of 1934, as amended.

A signed original of this written statement required by Section 906 has been provided to Coffee Holding Co., Inc. and will be retained by Coffee Holding Co., Inc. and furnished to the Securities and Exchange Commission or its staff upon request.

June 14, 2005                                      /s/ Andrew Gordon
---------------------                              -----------------------------
Dated                                              Andrew Gordon