FORM 10-Q

                       SECURITIES AND EXCHANGE COMMISSION
                              WASHINGTON, DC 20549

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

                  FOR THE QUARTERLY PERIOD ENDED March 31, 2007

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

                           FOR THE TRANSITION FROM      TO

                          Commission File Number 0-5680

                                BURKE MILLS, INC.
             (Exact name of registrant as specified in its charter)
                    IRS EMPLOYER IDENTIFICATION (56-0506342)
                                 NORTH CAROLINA
         (State or other jurisdiction of incorporation or organization]

                            191 Sterling Street, N.W.
                          Valdese, North Carolina 28690
               (Address of principal executive offices) (Zip Code)

                                 (828) 874-6341
              (Registrant's telephone number, including area code)

                                   No Changes

             (Former name, former address and former fiscal year, if
                           changed since 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 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 a large  accelerated  filer, an
accelerated  filer, or a  non-accelerated  filer.  See definition of accelerated
filer and large  accelerated  filer in Rule 12b-2 of the  Exchange  Act.  (check
one):

Large accelerated filer_____ Accelerated filer_____ Non-accelerated __X__

Indicate by check mark whether the  registrant is a shell company (as defined in
Rule 12-b-2 of the Exchange Act). Yes ___ No _X__



                      APPLICABLE ONLY TO CORPORATE ISSUERS

Indicate the number of shares  outstanding  of each of the  issuer's  classes of
common stock,  as of the latest  practicable  date. As of May 3, 2007 there were
2,741,168 outstanding shares of the issuer's only class of common stock.









Page 1







                                TABLE OF CONTENTS

                                                                    Page Number
                                                                    -----------

PART  I   --  FINANCIAL INFORMATION

   Item 1  -  Financial Statements

                  Condensed Balance Sheets                              3
                     March 31, 2007 (Unaudited) and
                     December 30, 2006

                  Condensed Statements of Operations and                4
                    Retained Earnings
                    Thirteen Weeks Ended March 31, 2007
                      and April 1, 2006

                  Statements of Cash Flows                              5
                    Thirteen Weeks Ended March 31, 2007
                      and April 1, 2006

                  Notes to Condensed Financial Statements               6
- ---------------------------------------------------------

   Item 2  -   Management's Discussion and Analysis of
               Financial Condition and Results of Operations           10
- ---------------------------------------------------------

   Item 3  -   Quantitative and Qualitative Disclosures About
               Market Risk                                             14
- ---------------------------------------------------------

   Item 4  -  Controls and Procedures                                  14

- ---------------------------------------------------------

Part II  --   OTHER INFORMATION

   Item 1  -  Legal Proceedings                                        15

   Item 1A -  Risk Factors                                             15

   Item 2  -  Unregistered Sales of Equity Securities and
                  Use of Proceeds                                      15

   Item 3  -  Defaults Upon Senior Securities                          15

   Item 4  -  Submission of Matters to a Vote of Security
              Holders                                                  15

   Item 5  -  Other Information                                        15

   Item 6  -  Exhibits                                                 15
- ---------------------------------------------------------

SIGNATURES                                                             15

EXHIBIT INDEX                                                          16

EXHIBITS/CERTIFICATIONS                                                17-19




Page 2








                                BURKE MILLS, INC.
                            CONDENSED BALANCE SHEETS



                                                 March 31      December 30
                                                   2007           2006
                                               (Unaudited)
                                               -----------      ---------
             ASSETS
                                                        
Current Assets
  Cash and cash equivalents                    $    17,353    $    55,816
  Accounts receivable                            2,766,508      2,727,461
  Inventories                                    2,014,089      1,543,272
  Prepaid expenses and other current assets         87,445         30,371
                                               -----------    -----------
Total Current Assets                             4,885,395      4,356,920
                                               -----------    -----------

Property, plant & equipment - at cost           28,077,572     28,041,676
  Less: accumulated depreciation                25,127,635     24,741,391
                                               -----------    -----------
       Property, plant and equipment- net        2,949,937      3,300,285
                                               -----------    -----------
Other Assets                                        16,575         16,575
                                               -----------    -----------
Total Assets                                   $ 7,851,907    $ 7,673,780
                                               ===========    ===========




                      LIABILITIES AND SHAREHOLDERS' EQUITY
                                                        
Current Liabilities
  Accounts payable                             $ 1,558,366    $ 1,218,199
  Line of Credit                                   705,175        258,274
  Accrued salaries and wages                       121,031         67,317
  Other liabilities and accrued expenses           190,564        132,778
                                               -----------    -----------
Total Liabilities                              $ 2,575,136    $ 1,676,568
                                               -----------    -----------
Commitments and contingencies

Shareholders' Equity
  Common stock, no par value
     (stated value, $.66)
     Authorized - 5,000,000 shares
     Issued and outstanding -
         2,741,168 shares                        1,809,171      1,809,171
  Paid-in capital                                3,111,349      3,111,349
  Retained earnings                                356,251      1,076,692
                                               -----------    -----------
         Total Shareholders' Equity              5,276,771      5,997,212
                                               -----------    -----------
 Total Liabilities & Shareholders' Equity      $ 7,851,907    $ 7,673,780
                                               ===========    ===========


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










Page 3







                                BURKE MILLS, INC.
            CONDENSED STATEMENTS OF OPERATIONS AND RETAINED EARNINGS
                                  (Unaudited)


                                                  Thirteen Weeks Ended
                                                -------------------------
                                                 March 31        April 1
                                                  2007            2006
                                               -----------    -----------
                                                        
Net sales                                      $5,264,860     $ 6,368,746


Costs of sales                                  5,460,664       6,320,538
                                               -----------    -----------
  Gross (loss)/profit                            (195,804)         48,208

  Selling, general and
    administrative expenses                       518,036         518,183
  Loss on disposal of property
     assets                                           -             5,868
                                               -----------    -----------
Operating loss                                   (713,840)       (475,843)
                                               -----------    -----------
Other Income
   Interest income                                    695           1,592
   Other, net                                          65             545
                                               -----------    -----------
   Total other income                                 760           2,137
                                               -----------    -----------
Other Expenses
   Interest expense                                 7,361           1,142
                                               -----------    -----------
   Total other expenses                             7,361           1,142
                                               -----------    -----------

Net loss                                         (720,441)       (474,848)

Retained earnings at beginning of period        1,076,692       2,953,495
                                               -----------    -----------
Retained earnings at end of period             $  356,251     $ 2,478,647
                                               ===========    ===========
Basic and Diluted net loss per share           $    (0.26)    $     (0.17)
                                               ===========    ===========

Weighted average common shares outstanding      2,741,168       2,741,168
                                               ===========    ===========


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


















Page 4





                                BURKE MILLS, INC.
                            STATEMENTS OF CASH FLOWS
                                   (Unaudited)


                                                 Thirteen Weeks Ended
                                                -----------------------
                                                March 31         April 1
                                                  2007            2006
                                               ----------     ----------
                                                        
Cash flows from operating activities
  Net loss                                     $ (720,441)    $  (474,848)

  Adjustments to reconcile net loss to net cash
   (used in) provided by operating activities:
        Depreciation                              386,244         406,419
        Allowance for bad debts                      -            (2,420)
        Allowance for mark-down inventory            -            (9,969)
        Loss on disposal of property
          assets                                     -              5,869
        Changes in assets and liabilities:
          Accounts receivable                     (39,047)       (621,265)
          Inventories                            (470,817)       (172,982)
          Prepaid expenses & other
             current assets                       (57,074)       (59,470)
        Accounts payable                          340,167          48,919
        Accrued salaries & wages                   53,714          56,869
        Other liabilities and accrued expenses     57,786          63,128
                                               ----------     -----------
        Total Adjustments                         270,973         515,098
                                               ----------     -----------

Net cash (used in) provided by operating
activities                                       (449,468)         40,250
                                               ----------     -----------
Cash flows used in investing activities:
   Acquisition of property, plant and
     equipment                                    (35,896)        (10,138)
                                               ----------     -----------
Net cash used in investing activities             (35,896)        (10,138)
                                               ----------     -----------

Cash flows from financing activities:
  Net advances on line of credit                  446,901             -0-
                                               ----------     -----------
Net cash provided by financing activities         446,901             -0-
                                               ----------     -----------
Net increase (decrease) in cash and
  cash equivalents                                (38,463)         30,112

Cash and cash equivalents at beginning of year     55,816         425,812
                                               ----------     -----------

CASH AND EQUIVALENTS AT END OF PERIOD          $   17,353     $   455,924
                                               ==========     ===========

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












Page 5





                                BURKE MILLS, INC.
                Item 1. NOTES TO CONDENSED FINANCIAL STATEMENTS
                                  (Unaudited)

NOTE 1 - BASIS OF PRESENTATION
- -------------------------------
The accompanying  unaudited condensed financial  statements of Burke Mills, Inc.
(the  "Company")  have been prepared in accordance  with  accounting  principles
generally  accepted  in the  United  States of  America  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 information and footnotes required by
accounting  principles  generally  accepted in the United  States of America for
complete  financial  statements.  In the opinion of  management,  all  necessary
adjustments (consisting of normal recurring accruals) considered necessary for a
fair  presentation  have been included.  Operating results for the thirteen week
period ended March 31, 2007 are not  necessarily  indicative of the results that
may be expected for the year ending December 29, 2007. For further  information,
refer  to  the  financial  statements  and  footnotes  thereto  included  in the
Company's annual report on Form 10-K for the year ended December 30, 2006.


NOTE 2 - CASH AND CASH EQUIVALENTS
- ----------------------------------
For the purposes of the statements of cash flows, the Company  considers cash on
hand,  deposits in banks,  interest bearing demand matured funds, and all highly
liquid debt  instruments  with a maturity of three months or less when purchased
as  cash  and  cash  equivalents.  FASB  No.  95  requires  that  the  following
supplemental  disclosures to the statements of cash flows be provided in related
disclosures.  Cash paid for interest for the thirteen weeks ended March 31, 2007
and April 1, 2006 was approximately $7,400 and $1,100 respectively.  The Company
had no cash payments for income taxes during the thirteen  weeks ended March 31,
2007 and April 1, 2006.


NOTE 3 - OPERATIONS OF THE COMPANY
- ----------------------------------
The Company is engaged in dyeing, texturing,  winding, processing and selling of
polyester,  novelty,  cotton, nylon, rayon and spun yarns, and in the dyeing and
processing of these yarns for others on a commission basis.

The  Company's  fiscal year is the 52 or 53 week period  ending on the  Saturday
nearest to December 31. Its fiscal quarters also end on the Saturday  nearest to
the end of the calendar quarter. Revenue Recognition.  Sales terms are FOB Burke
Mills, Inc. Revenues are recognized at the time of shipment.

Cost of Sales. All manufacturing,  quality control, inbound freight,  receiving,
inspection,  purchasing,  planning,  warehousing of raw, in process and finished
inventory, outbound freight and internal transfer costs are included in the cost
of sales.

Selling,  general  and  administrative.  Includes  cost  related to the  selling
process, accounting, information services, and corporate offices.


NOTE 4 - USE OF ESTIMATES
- -------------------------
The preparation of financial statements in conformity with accounting principles
generally  accepted in the United States of America requires  management to make
estimates and assumptions  that affect certain reported amounts and disclosures.
Accordingly,  actual  results  could  differ from those  estimates.  Significant
estimates are the liability for self-funded health claims,  inventory markdowns,
and the provision for bad debts.


Page 6





                                BURKE MILLS, INC.
                Item 1. NOTES TO CONDENSED FINANCIAL STATEMENTS
                                  (Unaudited)

NOTE 5 - ACCOUNTS RECEIVABLE
- -----------------------------
Accounts receivable are comprised of the following:


                                                March 31      December 30
                                                  2007            2006
                                               -----------    -----------
                                                        
     Accounts receivable                       $ 2,797,000    $ 2,757,000
     Allowance for doubtful accounts               (30,000)       (30,000)
                                               -----------    -----------
Total                                           $2,767,000    $ 2,727,000
                                               ===========    ===========


NOTE 6 - INVENTORIES
- --------------------
Inventories are summarized as follows:


                                                March 31      December 30
                                                  2007            2006
                                               -----------    -----------
                                                        
     Finished & in process                     $  863,000     $   703,000
     Raw materials                                861,000         541,000
     Dyes & chemicals                             213,000         208,000
     Other                                         86,000         100,000
     Mark-down allowance                            (9,000)        (9,000)
                                               -----------    -----------
     Total                                     $ 2,014,000     $1,543,000
                                               ===========    ===========


NOTE 7 - LINE OF CREDIT
- ------------------------
The  Company  has  entered  into  an  Accounts  Receivable  Inventory  Financing
Agreement (the "Financing  Agreement") with the CIT Group/ Commercial  Services,
Inc. ("CIT"). In addition,  the Company signed a Letter of Credit Agreement (the
"LOC Agreement") with CIT. Under the terms of the Financing Agreement,  CIT may,
at its sole discretion,  advance up to $5,000,000 to the Company as follows: (a)
revolving  credit  advances  in  amounts  up to 85  percent of the net amount of
eligible accounts receivable;  (b) revolving credit advances in amounts up to 60
percent of the value of eligible inventory.  Advances against eligible inventory
will not exceed the lesser of  $2,000,000  and the advances  made by CIT against
accounts receivable.

With regard to the LOC Agreement, the Financing Agreement provides that CIT will
assist the  Company in opening  letters of credit or  guarantee  the payment and
performance  of such  letters  of  credit up to an  aggregate  face  amount  not
exceeding $500,000 at any one time outstanding.

The Company has granted to CIT a security  interest in its accounts  receivable;
monies, securities and other property held in transit to CIT; present and future
deposits held by CIT; all rights of the Company in future  accounts  receivable;
the Company's  inventory;  the Company's equipment (defined to be all machinery,
equipment,   rolling  stock,   furnishings   and  fixtures  and  all  additions,
substitutions or employments thereof);  all proceeds and products of any defined
collateral;  and other customary  definitions of collateral  related to accounts
receivable, inventory and equipment.

The Company is  obligated  to pay interest to CIT on the average of net balances
owed  monthly at one percent  above the prime rate  announced by JP Morgan Chase
Bank in New York, NY. Interest is calculated on a 360 day year. In addition, the
Company paid CIT an initial  facility fee of $25,000 and will pay CIT $1,000 per
month as a "collateral management fee."

The Company had debt under its line of credit at March 31, 2007 of $705,000  and
the unused line of credit was approximately $2,869,000.

Page 7





                                BURKE MILLS, INC.
                Item 1. NOTES TO CONDENSED FINANCIAL STATEMENTS
                                  (Unaudited)

NOTE 8 - INCOME TAXES
- ---------------------
The  Company  uses the  liability  method  as  required  by FASB  Statement  109
"Accounting  for Income  Taxes".  Under  this  method,  deferred  tax assets and
liabilities are determined based on the differences  between financial reporting
and tax bases of assets and  liabilities  and are measured using the enacted tax
rates and laws.

The items that comprise deferred tax assets and liabilities are as follows:


                                                March 31      December 30
                                                  2007            2006
                                               -----------    -----------
                                                        
Deferred tax assets:
Alternative minimum taxes paid                 $   349,000    $   349,000
Net operating loss carryover                     1,929,000      1,701,000
Charitable contributions carryover                   1,000          1,000
State tax credits                                   41,000         41,000
Bad debts                                            -0-           12,000
Inventory                                            7,000          5,000
                                               -----------    -----------
Total gross deferred tax assets                  2,327,000      2,109,000
Valuation Allowance                             (2,036,000)    (1,751,000)
                                               -----------    -----------
Net deferred tax assets                        $   291,000    $   358,000
                                               -----------    -----------
Deferred tax liabilities:
 Accelerated depreciation for tax purposes         291,000        358,000
                                               -----------    -----------
Net deferred tax liability                     $       -0-    $       -0-
                                               ===========    ===========

The net  operating  loss  carryforward  from  the  prior  year is  approximately
$4,196,000 which expires in various amounts starting 2022-2025.

NOTE 9 - EMPLOYEE BENEFIT PLAN
- ------------------------------
The Company is a participating  employer in the Burke Mills,  Inc.,  Savings and
Retirement  Plan and Trust that has been  qualified  under Section 401(k) of the
Internal  Revenue  Code.  This plan allows  eligible  employees to  contribute a
salary  reduction  amount  of not  less  than  1% nor  greater  than  25% of the
employee's  salary but not to exceed  dollar limits set by law. The employer may
make a discretionary  contribution  for each employee out of current net profits
or accumulated  net profits in an amount the employer may from time to time deem
advisable.  No  provision  was made  for a  discretionary  contribution  for the
periods ended March 31, 2007 and April 1, 2006.


NOTE 10 - CONCENTRATIONS OF CREDIT RISK
- ---------------------------------------
Financial  instruments that potentially  subject the Company to concentration of
credit risk consist  principally of occasional  temporary cash  investments  and
accounts receivable.

At the end of the quarter two customers  represented  approximately 19% of total
accounts  receivable.  Two customers  represented  approximately 25% at the year
ended December 30, 2006.






Page 8







                                BURKE MILLS, INC.
                Item 1. NOTES TO CONDENSED FINANCIAL STATEMENTS
                                  (Unaudited)

NOTE 11 - COMMITMENTS
- ---------------------

During  1996 in  connection  with a bank  loan to the  Company  secured  by real
estate, the Company had a Phase I Environmental Site Assessment conducted on its
property.  The  assessment  indicated  the  presence  of a  contaminant  in  the
groundwater under the Company's property.  The contaminant was a solvent used by
the Company in the past but is no longer used. The contamination was reported to
the North Carolina  Department of Environment and Natural Resources (DENR). DENR
required a Comprehensive Site Assessment that has been completed.  The Company's
outside engineering firm conducted testing and prepared a Corrective Action Plan
that was submitted to DENR.  The Company has identified  remediation  issues and
continues  to move  toward  a  solution  of  natural  attenuation.  The  cost of
monitoring is approximately $11,000 per year.

SELF-INSURANCE  - The Company  provides health benefits to its employees under a
self-insured health plan. Claims are paid by the Company up to an individual and
an aggregated limit of $55,000 and approximately $959,000, respectively.  Claims
in excess of these  limits are  covered  by a  third-party  insurance  contract.
Expense is recorded on a monthly basis for actual claims experience.











































Page 9





                                BURKE MILLS, INC.
                 Item 1. NOTES TO CONDENSED FINANCIAL STATEMENTS
                                  (Unaudited)

NOTE 12 - INVESTMENT IN AFFILIATE AND RELATED PARTY TRANSACTIONS
- --------------------------------------------------------------------
The  Company and its joint  venture  partner,  Akra,  voted on March 26, 2004 to
close their joint venture,  Fytek.  The joint venture  operated on a scaled down
basis  through  mid-August  2004.  In 2005 and 2006,  the  Company and its joint
venture  partner   continued   liquidation  of  Fytek.   The  Company   received
approximately  $325,000  of cash  distributions  through  year end 2005.  In the
fourth  quarter  of  2006,  the  Company  sold its  shares  in Fytek to Akra for
$15,000.  Akra will maintain the financial  records of Fytek for five years,  as
required by Mexican tax laws.

The Company  paid its  Chairman  and Chief  Executive  Officer,  who is also the
Company's majority shareholder,  a base salary of $52,500 for the quarters ended
March 31, 2007 and April 1, 2006. The Company also reimbursed this officer for a
portion of his office and travel expense.  These payments totaled  approximately
$12,670 and  $28,075,  for the  quarters  ended March 31, 2007 and April 1, 2006
respectively.

NOTE 13 - ACCOUNTING FOR POSSIBLE IMPAIRMENT OF LONG-LIVED ASSETS
- -------------------------------------------------------------------
Long-lived  assets  are  evaluated  for  impairment  when  events or  changes in
business  circumstances  indicate that the carrying amount of the assets may not
be fully  recoverable.  An impairment  loss would be recognized  when  estimated
undiscounted  future cash flows  expected to result from the use of these assets
and its eventual disposition are less than its carrying amount.  Impairment,  if
any, is assessed using discounted cash flows.


NOTE 14 - EARNINGS PER SHARE
- ----------------------------
Earnings per share are based on the net income  divided by the weighted  average
number of common shares outstanding during the thirteen week periods ended March
31, 2007, and April 1, 2006.

       Item 2: MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
                            AND RESULTS OF OPERATIONS

EXECUTIVE SUMMARY
- -----------------
Although the Company's  sales declined by 17.3% for the quarter,  there has been
no major customer lost. The sales decline would have been greater if the Company
had not continued to add new customers in 2006. The Company continues to develop
new programs that could add  customers,  but there is no guarantee that existing
customers  business  will not  continue to decline.  Also,  the  industry has an
overcapacity for dyed yarns, causing very competitive pricing.

Utility cost  continues  to be a  challenge,  as fuel oil and natural gas prices
remain  volatile,  electricity  prices are  expected to increase 12% in July and
water rates are expected to increase by 5% in July.

Inventories  increased as a result of a build up of imported yarns and a decline
in demand. The inventory will be reduced in the second quarter.













Page 10





                                BURKE MILLS, INC.
      Item 2: MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
                            AND RESULTS OF OPERATIONS

EXECUTIVE SUMMARY (continued)
- -----------------------------

Results of Operations - 2007 Compared to 2006
- ---------------------------------------------
The following  discussion should be read in conjunction with the information set
forth under the Financial Statements and Notes thereto included elsewhere in the
10-Q.

The following  table sets forth operating data of the Company as a percentage of
net sales for the periods indicated below:


                                                   Thirteen Weeks Ended
                                                  ----------------------
                                                   March 31     April 1
                                                     2007         2006
                                                    ------      ------
                                                          
Net Sales                                           100.0%      100.0%
Cost of Sales                                       103.7         99.2
                                                    ------      ------
Gross Profit (loss)                                  (3.7)         0.8
  Selling, General, and Administrative Costs          9.9          8.3
                                                    ------      ------
  Operating Loss                                    (13.6)        (7.5)
                                                    ------      ------
  Net Other Expense                                  (0.1)        (0.0)
                                                    ------      ------
Net Loss                                            (13.7)        (7.5)
                                                    ======      ======

Net Sales
- ---------
Net sales for the first  quarter  decreased by 17.3% to  $5,265,000  compared to
$6,369,000 for the first quarter of 2006. Although net sales decreased by 17.3%,
pounds  shipped  decreased  by 11.1% due to a change in sales  mix.  During  the
second quarter of 2006, the Company added  commission (the dyeing and processing
of customer  owned  yarn)  customers  and  changed the sales mix  significantly.
Commission  pounds  shipped in the first of 2007 was 30% of total pounds shipped
compared to only 5% in the first  quarter of 2006.  The average  sales price for
commission sales will be lower as there is no yarn cost in the sales price.

Cost of Sales and Gross Margin
- ------------------------------
Since the Company began diversifying into other fibers, its non-polyester volume
has  increased.  These  fibers  have a longer  dyeing and drying  cycle time and
require winding after dyeing.

Cost of goods sold decreased by $860,000 or 13.6%.

Cost of materials decreased by $845,000 or 22.4%, as a result of lower sales and
a change in sales mix to a greater portion of commission sales.

Direct labor cost  increased by $12,000 or 4.4% as a result of a change in sales
mix that requires more winding of the yarn and longer dye cycles.




Page 11





                                BURKE MILLS, INC.
      Item 2: MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
                            AND RESULTS OF OPERATIONS

Cost of Sales and Gross Margin (continued)
- ------------------------------------------

Overhead  cost  increased  by  $33,000  or 1.5%  primarily  as a  result  of the
following:

     a.   Electricity  increased by $18,000 or 8.5% primarily due to a change in
          the product mix. Duke Energy,  the Company's  supplier of  electricity
          has  notified  the Company  that there will be a rate  increase of 12%
          effective July 1, 2007.

     b.   Natural gas and fuel oil cost increased by $23,000 or 5.9%.

     c.   Water cost increased by $18,000 or 20.10% due to a rate increase of 5%
          in July 2006 and increased usage due to the change in sales mix.

Small lot orders have increased, while orders for larger lots have declined. The
Company's  small dye machines are at capacity  while the larger dye machines are
under utilized.

As a result of a decrease  in net sales of 17.3% and a decrease in cost of sales
of 13.6%, the Company experienced a gross loss of 3.7%.


Selling, General and Administrative Expenses
- --------------------------------------------
Selling, general and administrative expenses remain approximately the same.


Provision (Credit) for Income Taxes
- ------------------------------------
There was no provision or credit provided for income taxes for the quarter.  See
Note 8.


Critical Accounting Policies and Estimates
- ------------------------------------------
The  preparation  of  financial   statements,   in  accordance  with  accounting
principles generally accepted in the United States,  requires management to make
assumptions  and  estimates  that  affect  the  reported  amounts  of assets and
liabilities  as of the balance  sheet date and revenues and expenses  recognized
and incurred  during the  reporting  period then ended.  In addition,  estimates
affect the  determination of contingent assets and liabilities and their related
disclosure.  The Company bases its  estimates on a number of factors,  including
historical  information  and other  assumptions  that it believes are reasonable
under the  circumstances.  Actual results may differ from these estimates in the
event there are changes in related  conditions or  assumptions.  The development
and  selection of the disclosed  estimates  have been  discussed  with the Audit
Committee  of the Board of  Directors.  The  following  accounting  policies are
deemed to be  critical,  as they require  accounting  estimates to be made based
upon matters that are highly uncertain at the time such estimates are made.













Page 12





                                BURKE MILLS, INC.
       Item 2: MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
                            AND RESULTS OF OPERATIONS

Critical Accounting Policies and Estimates (continued)
- ------------------------------------------------------
The Company is self-funded for its employee health claims. The health claims are
paid by the Company after review by the Company's third party administrator. The
Company's liability for health claims includes claims that the Company estimates
have been  incurred,  but not yet presented to the  administrator.  A historical
basis is used to establish the amount.

The Company  reviews its  inventory  and when  necessary  establishes a markdown
allowance  for  obsolete  and slow  moving  items.  The  markdown  allowance  is
determined by aging the  inventory,  reviewing the inventory  with the salesmen,
and determining a salvage value.

The Company  records a valuation  allowance to reduce its deferred tax assets to
the amount that it estimates is more likely than not to be realized. As of March
31, 2007 and December 30, 2006, the Company recorded a valuation  allowance that
reduced its deferred tax assts to zero.


Liquidity and Capital Resources
- -------------------------------
In the first quarter of 2007 and 2006, the Company  financed its operations with
funds generated from operations and its line of credit.

The Company's  ability to generate cash from operating  activities is subject to
the level of net sales. As discussed  earlier,  the Company  continues to expand
into other fibers and add customers.

As set forth in the Statement of Cash Flows, funds used in operating  activities
were  approximately  $449,000.  The  funds  used  reflect  the net  loss and the
increase in inventory.

The Company has used approximately $36,000 for capital expenditures in the first
quarter of 2007 compared to $10,000 in 2006.  Planned capital  expenditures  for
2007 are approximately $100,000.

The  Company's  line of  credit  provided  approximately  $447,000  in the first
quarter of 2007.  The Company had debt under its line of credit of $705,000  and
availability of $2,869,000 at March 31, 2007.

The Company's working capital decreased by $370,000 primarily as a result of the
net loss.


                                                March 31      December 30
                                                  2007            2006
                                               -----------    -----------
                                                        
Working Capital                                $ 2,310,000    $ 2,680,000
Working Capital Ratio                            1.90 to 1      2.60 to 1


As a measure of current  liquidity,  the Company's  quick position  (cash,  cash
equivalents and receivables over current liabilities) disclosed the following at
March 31, 2007:


                                                        March 31, 2007
                                                        --------------
                                                       
   Cash, cash equivalents and receivables...........      $2,784,000
   Current liabilities..............................       2,575,000
                                                          ----------

   Excess of quick assets over current liabilities...     $  209,000
                                                          ==========
   Quick Ratio                                             1.08 to 1


Page 13





                                BURKE MILLS, INC.
       Item 2: MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
                            AND RESULTS OF OPERATIONS

Forward Looking Statements
- --------------------------
Certain  statements in this  Management's  Discussion  and Analysis of Financial
condition and Results of Operations,  and other sections of this report, contain
forward-looking  statements within the meaning of federal  securities laws about
the Company's  financial  condition and results of operations  that are based on
management's  current   expectations,   beliefs,   assumptions,   estimates  and
projections  about the  markets  in which the  Company  operates.  Words such as
"expects", anticipates",  "believes",  "estimates", variations of such words and
other  similar  expressions  are  intended  to  identify  such   forward-looking
statements.  These  statements  are not  guarantees  of future  performance  and
involve  certain  risks,  uncertainties  and  assumptions  that are difficult to
predict.  Therefore, actual outcomes and results may differ materially from what
is expressed or forecasted in, or implied by, such  forward-looking  statements.
Readers  are  cautioned  not to place undue  reliance  on these  forward-looking
statements,  which reflect management's judgment only as of the date hereof. The
Company   undertakes   no   obligations   to  update   publicly   any  of  these
forward-looking  statements  to  reflect  new  information,   future  events  or
otherwise.

Factors  that may cause  actual  outcome and results to differ  materially  from
those expressed in, or implied by, these forward-looking statements include, but
are not  necessarily  limited  to,  availability,  sourcing  and  pricing of raw
materials, pressures on sales prices due to competition and economic conditions,
reliance on and  financial  viability of  significant  customers,  technological
advancements,  employee relations,  changes in construction spending and capital
equipment  expenditures  (including  those  related  to  unforeseen  acquisition
opportunities),  the timely  completion of construction  and expansion  projects
planned or in process,  continued  availability of financial  resources  through
financing  arrangements and operations,  negotiations of new or modifications of
existing   contracts  for  asset  management  and  for  property  and  equipment
construction and acquisition, regulations governing tax laws, other governmental
and authoritative bodies,  policies and legislation,  and proceeds received from
the sale of  assets  held for  disposal.  In  addition  to these  representative
factors,  forward-looking  statements  could be impacted by general domestic and
international  economic and industry conditions in the markets where the Company
competes;  such as, changes in currency  exchange rates,  interest and inflation
rates, recession and other economic and political factors over which the Company
has no control.


Item 3 - Quantitative and Qualitative Disclosures about Market Risk
- --------------------------------------------------------------------
The Company has not purchased any  instruments or entered into any  arrangements
resulting  in market risk to the Company  for trading  purposes or for  purposes
other than trading purposes.


Item 4 - Controls and Procedures
- ---------------------------------
As of the end of the  fiscal  quarter  covered  by this  report,  the  Company's
management,  with the participation of the Company's chief executive officer and
chief financial  officer,  carried out an evaluation of the effectiveness of the
Company's  disclosure controls and procedure.  The term "disclosure controls and
procedures"  means the  controls  and other  procedures  of the Company that are
designed to insure that  information  required to be disclosed by the Company in
its reports to the  Securities  and  Exchange  Commission  ("SEC") is  recorded,
processed,  summarized  and  reported,  within the time period  specified in the
rules and forms of the SEC. Disclosure controls and procedures include,  without
limitation, controls and procedures designed to insure that information required
to be  disclosed  by the Company in the reports  that it files or submits to the
SEC under the Securities Exchange Act of 1934 is accumulated and communicated to
the Company's  management,  including its chief executive  officer and its chief
financial officer as appropriate,  to allow timely decisions  regarding required
disclosure.

Page 14







Based upon that evaluation, the Company's management,  with the participation of
the Company's chief executive  officer and chief  financial  officer,  concluded
that the Company's  disclosure  controls and  procedures are effective in timely
alerting them to material  information  relating to the Company  (including  its
consolidated  subsidiaries,  of which  the  Company  has  none)  required  to be
included in the  reports  filed with the SEC by the  Company.  There has been no
significant change in the Company's  internal controls over financial  reporting
during the fiscal quarter  covered by this report that has materially  affected,
or is reasonably  likely to materially  affect,  the Company's  internal control
over financial reporting.


                 BURKE MILLS, INC. PART II - OTHER INFORMATION

Item 1 - Legal Proceedings.  No report required.

Item 1A- Risk Factors.  No report required.

Item 2 - Unregistered Sales of Equity Securities and Use of Proceeds.  No report
         required.

Item 3 - Defaults Upon Senior Securities.  No report required.

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

             No matter has been submitted to a vote of security holders during
             the period covered by this report.

Item 5 - Other Information.  No report required.

Item 6 - Exhibits.

     (a) The exhibits required by Item 601 of Regulation SK are specified on the
Exhibit Index and are attached to this report or  incorporated by reference from
prior filings.



                                BURKE MILLS, INC.

                                   SIGNATURES
                                   ----------

Pursuant to the  requirements of Section 13 or 15(d) 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.


                                        BURKE MILLS, INC.

Date: May 14, 2007                      By:/s/Humayun N. Shaikh
                                        ------------------------
                                        Humayun N. Shaikh,
                                        Chairman of the Board
                                        (Principal Executive Officer)


Date: May 14, 2007                      By:/s/Thomas I. Nail
                                        -----------------------
                                        Thomas I. Nail
                                        President and COO
                                        (Principal Financial Officer)


Page 15






                                  EXHIBIT INDEX

Exhibit
Number            Description

3(i)              Articles of Incorporation - incorporated by reference as a
                  part of a registration statement on Form S-1 filed with the
                  Securities and Exchange Commission in 1969.

3(ii)             By-Laws - incorporated by reference as a part of a
                  registration statement on Form S-1 filed with the Securities
                  and Exchange Commission in 1969.

31                Rule 13a-14(a) Certifications

32                Section 1350 Certifications



















































Page 16





                                   EXHIBIT 31

                         RULE 13(a)-14(a) CERTIFICATIONS

                  CERTIFICATION OF PRINCIPAL EXECUTIVE OFFICER


     I, Humayun N. Shaikh, certify that:

     1. I have reviewed this quarterly report on Form 10-Q of Burke Mills, 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 registrant as
of, and for, the periods presented in this report;

     4. The  registrant's  other  certifying  officers and I are responsible for
establishing and maintaining  disclosure  controls and procedures (as defined in
Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal  control over financial
reporting  (as defined in Exchange Act Rules  13a-15(f) and  15d-15(f))  for the
registrant 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  registrant,  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 registrant'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  registrant's  internal
control over financial  reporting  that occurred  during the  registrant's  most
recent fiscal quarter that has materially  affected,  or is reasonably likely to
materially affect, the registrant's  internal control over financial  reporting;
and

     5. The registrant's other certifying officer(s) and I have disclosed, based
on our most recent evaluation of internal control over financial  reporting,  to
the  registrant's  auditors  and the audit  committee of  registrant'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  registrant'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 registrant's  internal control over
financial reporting.



Date: May 14, 2007                      /s/Humayun N. Shaikh
                                        ---------------------------
                                        Humayun N. Shaikh
                                        Chairman and CEO
                                        (Principal Executive Officer)




Page 17





                  CERTIFICATION OF PRINCIPAL FINANCIAL OFFICER


     I, Thomas I. Nail, certify that:

     1. I have reviewed this quarterly report on Form 10-Q of Burke Mills, 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 registrant as
of, and for, the periods presented in this report;

     4. The registrant's  other certifying  officer(s) and I are responsible for
establishing and maintaining  disclosure  controls and procedures (as defined in
Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal  control over financial
reporting  (as defined in Exchange Act Rules  13a-15(f)  and  15d-15(f)  for the
registrant 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  registrant,  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 registrant'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  registrant's  internal
control over financial  reporting  that occurred  during the  registrant's  most
recent fiscal quarter that has materially  affected,  or is reasonably likely to
materially affect, the registrant's  internal control over financial  reporting;
and

     5. The registrant's other certifying officer(s) and I have disclosed, based
on our most recent evaluation of internal control over financial  reporting,  to
the  registrant's  auditors  and the audit  committee of  registrant'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  registrant'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 registrant's  internal control over
financial reporting.



Date: May 14, 2007                      /s/Thomas I. Nail
                                        ---------------------------
                                        Thomas I. Nail
                                        President and COO
                                        (Principal Financial Officer)







Page 18





                                   EXHIBIT 32

                           SECTION 1350 CERTIFICATIONS

               CERTIFICATION PURSUANT TO 18 U.S. CODE SECTION 1350


The  undersigned  Chief Executive  Officer of Burke Mills,  Inc., (the "Issuer")
hereby  certifies  that  the  foregoing  periodic  report  containing  financial
statements of the Issuer fully complies with the  requirements of sections 13(a)
or 15(d) of the Securities  Exchange Act of 1934 (15 USC 78m or 78o(d)) and that
the  information  contained in the  foregoing  report  fairly  presents,  in all
material  respects,  the  financial  condition  and results of operations of the
Issuer.


Date: May 14, 2007                      /s/Humayun N. Shaikh
                                        ---------------------------
                                        Humayun N. Shaikh
                                        Chairman and CEO




               CERTIFICATION PURSUANT TO 18 U.S. CODE SECTION 1350


The  undersigned  Chief Financial  Officer of Burke Mills,  Inc., (the "Issuer")
hereby  certifies  that  the  foregoing  periodic  report  containing  financial
statements of the Issuer fully complies with the  requirements of sections 13(a)
or 15(d) of the Securities  Exchange Act of 1934 (15 USC 78m or 78o(d)) and that
the  information  contained in the  foregoing  report  fairly  presents,  in all
material  respects,  the  financial  condition  and results of operations of the
Issuer.


Date: May 14, 2007                      /s/Thomas I. Nail
                                        ---------------------------
                                        Thomas I. Nail
                                        President and COO
                                        (Chief Financial Officer)




























Page 19