Capital One Auto Finance Trust 2004-a 8-K Other events

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 8-K

Current Report

Pursuant to Section 13 or 15(d) of

the Securities Exchange Act of 1934

Date of Report (Date of Earliest Event Reported)  May 20, 2004

Capital One Auto Receivables, LLC

Capital One Auto Finance Trust 2004-A

(Exact Name of Registrant as Specified in its Charter)

Delaware

(State or Other Jurisdiction of Incorporation)

333-106575 333-106575-04	31-1750007 51-6553440
(Commission File Number)	(Registrant’s I.R.S. Employer Identification No.)
1680 Capital One Drive, McLean, Virginia	22102
(Address of Principal Executive Offices)	(Zip Code)

(703) 720-1000

(Registrant’s Telephone Number, Including Area Code)

Not Applicable

(Former Name or Former Address, if Changed Since Last Report)

Item 5. Other Events.

The consolidated financial statements of Ambac Assurance Corporation and subsidiaries as of December 31, 2003 and December 31, 2002, and for each of the years in the three-year period ended December 31, 2003, included in the Annual Report on Form 10-K of the Ambac Financial Group, Inc. (which was filed with the Securities and Exchange Commission on March 15, 2004, Commission File Number 1-10777), the unaudited consolidated financial statements of Ambac Assurance Corporation and subsidiaries as of March 31, 2004 and for the periods ending March 31, 2004 and March 31, 2003, included in the Quarterly Report on Form 10-Q of Ambac Financial Group, Inc. for the period ended March 31, 2004 (which was filed with the SEC on May 10, 2004, Commission File Number 1-10777) and the Current Report on Form 8-K filed with the Securities and Exchange Commission on April 22, 2004, as each related to Ambac Assurance Corporation, are incorporated by reference in this Form 8-K and in the Prospectus Supplement relating to the Capital One Auto Finance Trust 2004-A.

Item 7. Financial Statements and Exhibits.

(a) Not applicable.

(b) Not applicable.

(c) Exhibits.

Exhibit No.	Document Description
23.1	Consent of KPMG LLP, independent auditors of Ambac Assurance Corporation and subsidiaries

2

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant, Capital One Auto Receivables, LLC, and the Co-Registrant, Capital One Auto Finance Trust 2004-A by its Depositor, Capital One Auto Receivables, LLC, have each duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

May19, 2004	CAPITAL ONE AUTO RECEIVABLES, LLC
	By:	/S/    AL CIAFRE
	Name:	Al Ciafre
	Title:	Assistant Vice President
	CAPITAL ONE AUTO FINANCE TRUST 2004-A
	By:	Capital One Auto Receivables, LLC, Depositor of Capital One Auto Finance Trust 2004-A
	By:	/S/    AL CIAFRE
	Name:	Al Ciafre
	Title:	Assistant Vice President

S-1