SECURITIES AND EXCHANGE COMMISSION

                              WASHINGTON, DC 20549




                                    FORM 10-Q

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

                  FOR THE QUARTERLY PERIOD ENDED JUNE 30, 2001

                                       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: 1-6732

                          DANIELSON HOLDING CORPORATION
             (Exact Name of Registrant as Specified in its Charter)

             DELAWARE                             95-6021257
     (State of Incorporation)          (I.R.S. Employer Identification No.)

        767 THIRD AVENUE, NEW YORK, NEW YORK           10017-2023
      (Address of Principal Executive Offices)         (Zip Code)

       REGISTRANT'S TELEPHONE NUMBER, INCLUDING AREA CODE: (212) 888-0347


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

            CLASS                        OUTSTANDING AT AUGUST 6, 2001
            -----                        -----------------------------
   Common Stock, $0.10 par value               19,505,954 shares



                          PART I. FINANCIAL INFORMATION

ITEM 1.          Financial Statements.

                 DANIELSON HOLDING CORPORATION AND SUBSIDIARIES
                      Consolidated Statements of Operations
                  (In thousands, except per share information)
                                   (Unaudited)




                                                        For the Three                         For the Six
                                                     Months Ended June 30,                 Months Ended June 30,
                                               -------------------------------        -------------------------------
                                                    2001              2000                 2001              2000
                                                 -----------      -----------         ------------        -------
                                                                                                  

Revenues:


    Gross premiums earned                         $   22,475      $   17,170          $   43,687          $   33,967
    Ceded premiums earned                             (2,221)         (1,669)             (4,291)             (2,958)
                                                   ----------      ----------          ----------          ----------
    Net premiums earned                               20,254          15,501              39,396              31,009

    Net investment income                              3,234           2,153               5,563               4,210
    Net realized investment gains                         35           1,027                 851               4,090
    Other Income                                         334             271                 652                 502
                                                   ---------       ---------           ---------           ---------

         Total Revenues                               23,857          18,952              46,462              39,811
                                                   ---------       ---------           ---------           ---------


Losses and Expenses:

    Gross losses and loss adjustment expenses         23,149          12,844              39,551              24,498
    Ceded losses and loss adjustment expenses         (1,852)         (1,506)             (3,210)             (1,892)
                                                   ----------      ----------          ----------          ----------
    Net losses and loss adjustment expenses           21,297          11,338              36,341              22,606

    Policyholder dividends                                41              26                  83                  96
    Policy acquisition expenses                        5,657           4,003               9,797               7,912
    General and administrative expenses                2,411           2,242               4,890               4,404
                                                   ---------       ---------           ---------           ---------

         Total Losses and Expenses                    29,406          17,609              51,111              35,018
                                                   ---------       ---------           ---------           ---------

Income (loss) before provision for income taxes      (5,549)           1,343             (4,649)               4,793
Income Tax Provision                                      30              19                  43                  34
                                                   ---------       ---------           ---------           ---------

Net Income (loss)                                 $  (5,579)      $    1,324          $  (4,692)          $    4,759
                                                   =========       =========           =========           =========


Earnings (loss)  per share of common stock

Basic                                             $   (.29)       $      .07          $    (.24)          $      .26
                                                  =========       ==========          ==========          ==========

Diluted                                           $   (.29)       $      .07          $    (.24)          $      .25
                                                  =========       ==========          ==========          ==========



          See accompanying Notes to Consolidated Financial Statements.





                 DANIELSON HOLDING CORPORATION AND SUBSIDIARIES
                           Consolidated Balance Sheets
                    (In thousands, except share information)


                                                                            June 30, 2001         December 31,
                                                                             (UNAUDITED)               2000
                                                                         -----------------      --------------
                                                                                               
Assets:

   Fixed maturities, available for sale at fair value
     (Cost: $137,513 and $123,667)                                           $   139,605         $   123,213
   Equity securities, at fair value (Cost: $12,808 and $25,064)                   14,711              24,454
   Short term investments, at cost which
       approximates fair value                                                     6,645               6,463
                                                                                --------           ---------

       Total Investments                                                         160,961             154,130

   Cash                                                                            5,567               6,082
   Accrued investment income                                                       4,556               1,782
   Premiums and fees receivable, net of allowances
       of $763 and $588                                                           17,512              15,555
   Reinsurance recoverable on paid losses, net of allowances
       of $628 and $623                                                            3,192               4,020
   Reinsurance recoverable on unpaid losses, net of
       allowances of $101 and $101                                                21,096              20,641
   Prepaid reinsurance premiums                                                    2,873               2,629
   Property and equipment, net of accumulated depreciation
       of $8,981 and $8,748                                                        1,134               1,325
   Deferred acquisition costs                                                      4,060               3,665
   Other Assets                                                                    1,423               1,648
                                                                                --------           ---------

       Total Assets                                                          $   222,374         $   211,477
                                                                              ==========          ==========

Liabilities and Stockholders' Equity:

   Unpaid losses and loss adjustment expenses                                $   105,433         $   100,030
   Unearned premiums                                                              27,487              23,207
   Policyholder dividends                                                            339                 364
   Reinsurance premiums payable                                                    1,700               1,630
   Funds withheld on ceded reinsurance                                             1,666               1,666
   Other Liabilities                                                               3,422               3,250
                                                                                --------           ---------

       Total Liabilities                                                         140,047             130,147

   Preferred stock ($0.10 par value; authorized
       10,000,000 shares; none issued and outstanding)                               -                   -
   Common stock ($0.10 par value; authorized
       100,000,000 shares; issued 19,516,694 shares and 19,306,694
   shares; outstanding 19,505,954 shares and 19,295,954)                           1,952               1,931
   Additional paid-in capital                                                     63,058              62,449
   Accumulated other comprehensive income (loss)                                   3,995              (1,064)
   Retained earnings                                                              13,388              18,080
   Treasury Stock (Cost of 10,740 Shares)                                            (66)                (66)
                                                                                --------           ---------

       Total Stockholders' Equity                                                 82,327              81,330
                                                                                --------           ---------

       Total Liabilities and Stockholders' Equity                            $   222,374         $   211,477
                                                                              ==========          ==========



          See accompanying Notes to Consolidated Financial Statements.





                 DANIELSON HOLDING CORPORATION AND SUBSIDIARIES
                 Consolidated Statement of Stockholders' Equity

                      (In Thousands, Except Share Amounts)

                                   (Unaudited)

                                                                                       Comprehensive               Comprehensive
                                                                                   Income (Loss) for the       Income (Loss)for the
                                                                                     Three Months Ended           Six Months Ended
                                                                                          June 30,                      June 30,
                                                          JUNE 30, 2001        2001               2000            2001       2000
                                                          -------------        ----               ----            ----       ----
                                                                                                              
Common Stock

   Balance, Beginning of Year                               $ 1,931

   Exercise of options to purchase Common Stock                  21
                                                             ------
   Balance, End of Period                                     1,952
                                                              -----

Additional Paid-in Capital

   Balance, Beginning of Year                                62,449

   Exercise of options to purchase Common Stock                 609
                                                             ------
   Balance, End of Period                                    63,058
                                                             ------

Retained Earnings

   Balance, Beginning of Year                                18,080
   Net Income (loss)                                         (4,692)          $(5,579)          $1,324           $(4,692)    $4,759
                                                             ------            ------            ----             ------    -------
   Balance, End of Period                                    13,388
                                                             ------

Accumulated Other Comprehensive Income (loss)

   Balance, Beginning of Year                                (1,064)
   Net Unrealized Gain (loss) On Available-
         For-sale Securities (1)                                                5,126             826              5,059       2,169
                                                                                 ----             ---              -----     -------
   Other Comprehensive Income                                 5,059             5,126             826              5,059       2,169
                                                              -----            ------           -----              -----     -------
   Total Comprehensive Income (loss)                                           $(453)          $2,150               $367      $6,928
                                                                              =======            ====            =======     =======
   Balance, End of Period                                     3,995
                                                          ---------

Treasury Stock

   Balance, Beginning of Year                                   (66)
                                                              -----
   Balance, End of Period                                       (66)
                                                              -----

       Total Stockholders' Equity                       $    82,327
                                                             ======

Common Stock, Shares

   Balance, Beginning of Year                            19,306,694

   Exercise of options to purchase Common Stock             210,000
                                                         ----------
   Balance, End of Period                                19,516,694
                                                         ==========

Treasury Stock, Shares

   Balance, Beginning of Year                               10,740
                                                            ------
   Balance, End of Period                                   10,740
                                                            ======

                                                                           For the Three Months Ended       For the Six Months Ended
                                                                                   June 30,                            June 30,
(1)  Disclosure of Reclassification Amount:                                     2001          2000                 2001      2000
                                                                                ----          ----                 ----      ----
              Unrealized holding gains
                arising during the period                                      $5,161         $ 1,853            $ 5,910   $ 6,259
              Less: reclassification adjustment
                 for net gains included
                 in net income                                                     35           1,027                851     4,090
                                                                              -------          -------           -------   ---------
      Net Unrealized Gains On Securities                                       $5,126         $   826            $ 5,059   $ 2,169
                                                                              =======         ========           =======   =========


          See accompanying Notes to Consolidated Financial Statements.
                                     




                 DANIELSON HOLDING CORPORATION AND SUBSIDIARIES
                      Consolidated Statements of Cash Flows

                                 (In thousands)

                                   (Unaudited)

                                                                                        FOR THE SIX

                                                                                  MONTHS ENDED JUNE 30,

                                                                                   2001                2000
                                                                                ---------           ---------
                                                                                               
Cash Flows From Operating Activities:

Income (Loss) from continuing operations                                        $ (4,692)           $   4,759
Adjustments to reconcile net income to net cash
       provided by (used in) operating activities:
Net realized investment gains                                                       (851)             (4,090)
Depreciation and amortization                                                        431                 442
Change in accrued investment income                                               (2,774)               (37)
Change in premiums and fees receivable                                            (1,957)             (2,334)
Change in reinsurance recoverables                                                   828                (513)
Change in reinsurance recoverable on unpaid losses                                  (455)              1,516
Change in prepaid reinsurance premiums                                              (244)               (492)
Change in deferred acquisition costs                                                (395)               (607)
Change in unpaid losses and loss adjustment expenses                               5,403             (8,201)
Change in unearned premiums                                                        4,280               3,464
Change in reinsurance payables and funds withheld                                     70                 221
Change in policyholder dividends payable                                             (25)               (11)
Change in receivable on reinsurance treaty rescission                                  -               11,459
Other, Net                                                                            305               (434)
                                                                                ---------          ---------
       Net cash provided by (used in )operating activities                           (76)               5,142
                                                                                ---------          ---------

Cash Flows From Investing Activities:

Proceeds from sales:
     Fixed income maturities available-for-sale                                    9,601               7,500
     Equity securities                                                            15,986              12,553
Investments, matured or called:
     Fixed income maturities available-for-sale                                   10,488              12,007
Investments, purchased:
     Fixed income maturities available-for-sale                                  (33,825)            (29,134)
     Equity securities                                                            (3,012)             (9,844)

Purchases of property and equipment                                                 (125)                (65)
                                                                                ---------            --------
       Net cash used in investing activities                                        (887)             (6,983)
                                                                                ---------          ---------

Cash flows from financing activities:

Proceeds from exercise of options to purchase Common Stock                           630                 -
                                                                                --------            ---------
       Net cash provided by (used in) financing activities                           630                 -
                                                                                --------            ---------
Net decrease in cash and short term investments                                    (333)              (1,841)

Cash and Short Term Investments At Beginning of Period                            12,545               8,339
                                                                                ---------          ---------

Cash and Short Term Investments At End of Period                                $ 12,212           $   6,498
                                                                                 ========           ========



          See accompanying Notes to Consolidated Financial Statements.


                 DANIELSON HOLDING CORPORATION AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements

                                   (Unaudited)

1)       BASIS OF PRESENTATION

     The accompanying  unaudited  Consolidated Financial Statements of Danielson
Holding Corporation ("DHC" or "Registrant") and subsidiaries  (collectively with
DHC, the "Company") have been prepared in accordance with accounting principles
generally accepted in the United States of America. However, they do not include
all of the information and footnotes  required by accounting principles
generally accepted in the United States of America for complete consolidated
financial statements. In the opinion of management, all adjustments (consisting
of  normal  recurring  accruals)  considered  necessary  for a fair presentation
have been included. Operating results for the six months ended June 30, 2001 are
not necessarily  indicative of the results that may be expected for the year
ending December 31, 2001. For further information, reference is made to the
Consolidated  Financial  Statements and footnotes  thereto included in DHC's
Annual Report on Form 10-K for the year ended December 31, 2000. Certain prior
year amounts have been reclassified to conform with the current year's financial
statement presentation.

2)       PER SHARE DATA

     Per share data is based on the weighted  average number of shares of common
stock of DHC, par value $0.10 per share ("Common Stock"),  outstanding  during a
particular  year  or  other  relevant   period.   Diluted   earnings  per  share
computations, as calculated under the treasury stock method, include the average
number of shares of  additional  outstanding  Common  Stock  issuable  for stock
options and warrants, whether or not currently exercisable.  Such average shares
were 19,571,593 and 19,579,349 for the three and six months ended June 30, 2001,
respectively,  and  19,030,634 and 19,119,115 for the three and six months ended
June 30, 2000, respectively.  Basic earnings per share are calculated using only
the average number of outstanding  shares of Common Stock and  disregarding  the
average number of shares  issuable for stock options and warrants.  Such average
shares were  19,505,954 and 19,423,578 for the three and six months ended June
30, 2001, respectively, and 18,476,265 for both the three and six months ended
June 30, 2000.

3)       INCOME TAXES

     DHC files a Federal  consolidated  income tax return with its subsidiaries.
DHC's  Federal  consolidated  return  includes  the  taxable  results of certain
grantor trusts established pursuant to a prior court approved  reorganization to
assume various  liabilities of certain  present and former  subsidiaries of DHC.
These trusts are not consolidated with DHC for financial statement purposes. The
Company  records its interim tax provisions  based upon estimated  effective tax
rates for the year.

     The Company has made  provisions  for certain  state and local  taxes.  Tax
filings for these  jurisdictions do not consolidate the activities of the trusts
referred to above. For further  information,  reference is made to Note 8 of the
Notes to Consolidated  Financial  Statements  included in DHC's Annual Report on
Form 10-K for the year ended December 31, 2000.


4)       INVESTMENTS

     During the three months ended June 30, 2001, the Company purchased
$57,493,000 face amount of American Commercial Lines LLC Senior Notes 10.25%,
due 6/30/08 ("ACL Notes") at a cost of $28,995,573. The fair value of the ACL
Notes was $30,471,290 at June 30, 2001. See "Item 3. Qualitative and
Quantitative Disclosures About Market Risk."

4)       AUTHORITATIVE ACCOUNTING PRONOUNCEMENTS

     Effective January 1, 2001, NAICC was required to record its statutory
amounts pursuant to the Accounting Practices and Procedures Manual issued by the
National Association of Insurance Commissioners ("SSAPs"). The effect of
adoption of the SSAPs did not have a material effect on NAICC's statutory
surplus.

     In June 1998, the Financial Accounting Standards Board ("FASB") issued
Statement of Financial Accounting Standards No. 133, "Accounting for Derivative
Instruments and Hedging Activities" ("SFAS No. 133"). SFAS 133, as amended by
SFAS 138 and related guidance, collectively "the Standard", established the
accounting and reporting standards for derivative instruments and hedging
activities. The Company adopted the Standard on January 1, 2001 and such
adoption did not have a material effect on the financial statements.

      In September 2000, the FASB issued Statement of Financial Accounting
Standards No. 140, "Accounting for Transfers and Servicing of Financial Assets
and Extinguishment of Liabilities" ("SFAS No. 140"). The Statement is effective
for transfers and servicing of financial assets and extinguishment of
liabilities occurring after March 31, 2001. SFAS No. 140 also includes
provisions that require additional disclosures in the financial statements for
fiscal years ending after December 15, 2000.

      In July 2001, the FASB issued Statement of Financial Accounting Standards
No. 141, "Business Combinations" ("SFAS No. 141"), which provides that all
business combinations should be accounted for using the purchase method of
accounting and establishes criteria for the initial recognition and
measurement of goodwill and other intangible assets recorded in connection with
a business combination. The provisions of SFAS No. 141 apply to all business
combinations initiated after June 30, 2001 and to all business combinations
accounted for by the purchase method that are completed after June 30, 2001.
The Company will apply the provisions of SFAS No. 141 to any future business
combinations.

       The FASB issued Statement of Financial Accounting Standards No. 142,
"Goodwill and Other Intangible Assets" ("SFAS No. 142"), which establishes the
accounting for goodwill and other intangible assets following their recognition.
SFAS No. 142 is effective beginning January 1, 2002.

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


         1.       GENERAL

     Danielson  Holding  Corporation  ("DHC") is organized as a holding  company
with substantially all of its operations conducted by subsidiaries (collectively
with DHC, the "Company").  DHC, on a parent-only  basis, has limited  continuing
expenditures for rent and administrative expenses and derives revenues primarily
from investment returns on portfolio securities.  Therefore, the analysis of the
Company's  financial  condition  is generally  done on an  operating  subsidiary
basis.

     This  Management's  Discussion  and  Analysis of  Financial  Condition  and
Results  of  Operations  and  the  information  in  Item  3, "  Qualitative  and
Quantitative Disclosures About Market Risk" contain forward-looking  statements,
including statements concerning capital adequacy,  adequacy of reserves,  goals,
future events and underlying  assumptions and other  statements  which are other
than  statements of historical  facts.  Such  forward-looking  statements may be
identified,   without   limitation,   by  the  use  of  the  words   "believes",
"anticipates",  "expects",  "intends", "plans" and similar expressions. All such
statements represent only current estimates or expectations as to future results
and are subject to risks and  uncertainties  which could cause actual results to
materially differ from current estimates or expectations. See "RISK FACTORS THAT
MAY AFFECT FUTURE RESULTS".


         2.       RESULTS OF NAICC'S OPERATIONS

     The operations of DHC's principal  subsidiary,  National American Insurance
Company of  California  ("NAICC"),  are  primarily  in  specialty  property  and
casualty insurance.

PROPERTY AND CASUALTY INSURANCE OPERATIONS

     Net premiums  earned were $20.3 million and $39.4 million for the three and
six months  ended June 30,  2001,  respectively,  compared to $15.5  million and
$31.0  million for the three and six months ended June 30,  2000,  respectively.
The  increase in net  premiums  earned is directly  related to the change in net
premiums written.  Net premiums written were $23.1 million and $43.4 million for
the three and six months  ended June 30, 2001,  respectively,  compared to $17.3
million  and $34.1  million  for the three and six months  ended June 30,  2000,
respectively.

     The overall  increase in net written  premiums for 2001 over the comparable
periods  in  2000  is  attributable   to  growth in commercial lines. Net
written premiums in non-standard commercial automobile increased by $11.1
million or 112% during 2001 over the comparable year to date period 2000. This
increase is due to increased production.

     Net  investment  income was $2.3 million and $4.2 million for the three and
six months ended June 30, 2001, respectively,  compared to $1.9 million and $3.7
million  for the three and six months  ended June 30,  2000,  respectively.  The
growth in investment  income is  attributable to increased cash flow of $3.2
million  over the  comparable  year-to-date  period in 2000 caused by the growth
in commercial automobile premiums and an increase in overall annualized
investment yield from 6.62% in 2000 to 8.41% in 2001. The increase in the
annualized investment yield was due to the investment in American Commercial
Lines LLC Senior Notes. See Note 4 of the Notes to Consolidated Financial
Statements. Net realized investment gains (losses) were $(77,000) and $734,000
for the three and six months ended June 30, 2001. Net realized investment gains
were $736,000 and $3.8 million for the three and six months ended June 30, 2000.
The gains (losses) were recognized almost exclusively from the sale of equity
securities.

     Net losses and loss  adjustment  expenses  ("LAE")  were $21.3  million and
$36.3  million for the three and six months ended June 30,  2001,  respectively,
compared to $11.3  million and $22.6 million for the three and six months  ended
June  30,  2000,  respectively.  The  resulting  loss  and  LAE  ratios  for the
corresponding   year-to-date   periods  were  92.2  percent  and  72.9  percent,
respectively  for 2001 and 2000.  The loss and LAE ratio  increased in 2001 over
2000 due primarily to the continued adverse development in both California
workers' compensation and private passenger automobile. As a result, effective
June 1, 2001, NAICC has terminated one of its private passenger automobile
programs and effective July 2001, NAICC has ceased writing California workers'
compensation insurance.

     Policy  acquisition  costs were $5.7 million and $9.8 million for the three
and six months ended June 30, 2001,  respectively,  compared to $4.0 million and
$7.9 million for the three and six months ended June 30, 2000, respectively.  As
a percentage  of net premiums  earned,  policy  acquisition  expenses  were 24.9
percent  and 25.5  percent  for the six  months  ended  June 30,  2001 and 2000,
respectively.  The decrease in the policy  acquisition  expense ratio in 2001 is
due primarily to the overall increase in premium volume while fixed underwriting
expenses included in policy acquisition costs remained relatively constant.

     General and administrative  expenses were $1.8 million and $3.6 million for
the  three  and six  months  ended  June 30,  2001,  respectively.  General  and
administrative expenses were $1.6 million and $3.1 million for the three and six
months ended June 30, 2000,  respectively.  General and administrative  expenses
increased slightly in 2001 over 2000 due to increased premium volume. As a
percentage of net premiums written, general and administrative expenses were 8.3
percent and 9.0 percent for the six months ended June 30, 2001 and 2000,
respectively.

     The combined ratios (which  represent a ratio of losses and expenses to net
earned premiums in a particular period) were 126.7 percent and 108.9 percent for
the six  months  ended June 30,  2001 and 2000,  respectively.  Net income
(loss) from insurance  operations  for the six months  ended June 30, 2001 and
2000 was $(4.9) million  and  $5.3  million,  respectively.  The  decrease  in
net  income  from insurance  operations  during the first six months of 2001
compared to the same period for 2000 is attributable  to increased
losses incurred due to adverse development in prior years' reserves and the
decrease in net realized investment gains.

LIQUIDITY AND CAPITAL RESOURCES

     The Company's insurance subsidiaries require both readily liquid assets and
adequate capital to meet ongoing obligations to policyholders and claimants,  as
well as to pay ordinary operating expenses. The primary sources of funds to meet
these  obligations  are premium  revenues,  investment  income,  recoveries from
reinsurance and, if required,  the sale of invested assets.  NAICC's  investment
policy guidelines require that all liabilities be matched by a comparable amount
of investment grade invested assets. Management of NAICC believes that NAICC has
both  adequate  capital  resources  and  sufficient   reinsurance  to  meet  any
unforeseen  events  such as  natural  catastrophes,  reinsurer  insolvencies  or
possible reserve deficiencies.

     The Company meets both its short-term and long-term liquidity  requirements
through  operating cash flows that include premium  receipts,  investment income
and reinsurance  recoveries.  To the extent  operating cash flows do not provide
sufficient  cash flow, the Company relies on the sale of invested  assets.  Cash
provided by  operations  was $1.6  million  and $5.7  million for the six months
ended June 30, 2001 and 2000,  respectively.  The  decrease in cash  provided by
operations  is primarily  attributable  to the  collection  of a reinsurance
settlement for $11.5 million in 2000 offset by increased premium  collections in
2001 related to the growth in the commercial automobile program. Overall cash
and invested assets, at fair value, at June 30, 2001 were $142.0  million,
compared to $139.2  million at December 31, 2000.  The Company believes that its
liquidity  needs will  continue  to be met  through the same sources in the
future.


         3.       RESULTS OF DHC'S OPERATIONS

CASH FLOW FROM PARENT-ONLY OPERATIONS

     Operating  cash flow of DHC on a parent-only  basis is primarily  dependent
upon the rate of return achieved on its investment  portfolio and the payment of
general and  administrative  expenses incurred in the normal course of business.
For the six  months  ended  June 30,  2001 and 2000,  cash  used in  parent-only
operating  activities  was $1.7  million  and $0.6  million,  respectively.  The
increase in cash used in operating  activities is attributable to an increase in
accrued interest purchased in DHC's investment portfolio. For  information
regarding  DHC's  operating  subsidiaries'  cash flow from  operations,  SEE "2.
RESULTS OF NAICC'S OPERATIONS, LIQUIDITY AND CAPITAL RESOURCES."

LIQUIDITY AND CAPITAL RESOURCES

     At June 30,  2001  cash and  investments  of DHC were  approximately  $24.5
million, compared to $21.0 million at December 31, 2000. The increase is due to
a $4 million loan from NAICC to DHC, offset by the purchase of accrued interest
in DHC's investment portfolio and the payment of general and  administrative
expenses in the  normal  course of  business.  For  information  regarding DHC's
operating subsidiaries'  liquidity  and  capital  resources, see "2. RESULTS  OF
NAICC'S OPERATIONS, LIQUIDITY AND CAPITAL RESOURCES."

         4.       RISK FACTORS THAT MAY AFFECT FUTURE RESULTS

     As noted  above,  the  foregoing  discussion  may  include  forward-looking
statements  that involve risks and  uncertainties.  In addition to other factors
and matters discussed  elsewhere herein,  some of the important factors that, in
the view of the Company,  could cause actual results to differ  materially  from
those discussed in the forward-looking statements include the following:

     1. The  insurance  products  sold by the  Company  are  subject  to intense
competition  from  many  competitors,  many of whom have  substantially  greater
resources  than the Company.  There can be no assurance that the Company will be
able  to  successfully   compete  and  generate  sufficient  premium  volume  at
attractive prices to be profitable.

     2. In order to implement its business plan, the Company has been seeking to
enter into strategic  partnerships  and/or make  acquisitions of businesses that
would  enable  the  Company  to  earn  an  attractive   return  on   investment.
Restrictions  on the Company's  ability to issue  additional  equity in order to
finance  any such  transactions  exist  which  could  significantly  affect  the
Company's ability to finance any such transaction.  The Company may have limited
other  resources  with  which to  implement  its  strategy  and  there can be no
assurance that any transaction will be successfully consummated.

     3. The  insurance  industry is highly  regulated  and it is not possible to
predict the impact of future state and federal  regulation on the  operations of
the Company.

     4.  Unpaid  losses  and  loss  adjustment  expenses  ("LAE")  are  based on
estimates of reported losses,  historical  Company experience of losses reported
by reinsured  companies for insurance assumed from such insurers,  and estimates
based on historical Company and industry  experience for unreported claims. Such
liability is, by necessity,  based upon  estimates  which may change in the near
term, and there can be no assurance that the ultimate liability will not exceed,
or even materially exceed, such estimates.

ITEM 3.       QUALITATIVE AND QUANTITATIVE DISCLOSURES ABOUT  MARKET RISK


     The  Company's  objectives  in managing  its  investment  portfolio  are to
maximize  investment  income and  investment  returns while  minimizing  overall
risk. Investment strategies are developed based on many factors including
underwriting  results,  overall  tax  position,  regulatory  requirements,   and
fluctuations in interest rates.  Investment decisions are made by management and
approved by the Board of  Directors.  Market risk  represents  the potential for
loss due to adverse  changes in the fair value of  securities.  The market risks
related to the Company's  fixed maturity  portfolio are primarily  interest rate
risk and  prepayment  risk.  The market risks  related to the  Company's  equity
portfolio are foreign  currency  risk and equity price risk. During the quarter,
in a series of open market transactions, the Company purchased a total of
$57,493,000 face amount of American Commercial Lines LLC Senior Notes 10.25%,
due 6/30/08 with a fair value of $30,471,290 as of June 30, 2001. This amount
represents approximately 14% of the total assets of the Company. This security
was purchased with available cash through broker dealers and other market
participants trading this security. None of the parties from whom purchases were
ultimately made are affiliated in any way with the Company. All purchases were
made at prevailing market prices. This security is a publicly traded
distressed/high yield bond. The Company believes that this security offers an
attractive yield and should increase the return on the Company's current
investment portfolio, provided there is no money default. However, there are
market risks inherent in these securities in addition to the risks related to
the rest of the Company's fixed maturity portfolio. The market value for
 distressed debt tends to be more sensitive to economic conditions and
individual corporate developments than those of higher rated securities. In
addition, the secondary market for these bonds is generally less liquid. For
further information, reference is made to Management's Discussion and Analysis
of  Financial  Condition  and Results of Operations  included in DHC's Annual
Report on Form 10-K for the year ended December 31, 2000.

                        PART II. OTHER INFORMATION

ITEM 1.       LEGAL PROCEEDINGS.

     NAICC is a party to various legal proceedings which are considered  routine
and  incidental to its business and are not material to the financial  condition
and operation of its business.  DHC is not a party to any legal proceeding which
is considered material to the financial condition and operation of its business.

ITEM 2.       CHANGES IN SECURITIES AND USE OF PROCEEDS.

              Not applicable.

ITEM 3.       DEFAULTS UPON SENIOR SECURITIES.

              Not applicable.

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

              Not applicable.

ITEM 5.       OTHER INFORMATION.

              Not applicable.

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

              Not applicable.


                                   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.

Date:    August 14, 2001


                   DANIELSON HOLDING CORPORATION
                             (Registrant)



                    BY:    /S/     DAVID BARSE
                           --------------------------------------------
                                   David Barse
                                   PRESIDENT & CHIEF OPERATING OFFICER

                    BY:    /S/     MICHAEL CARNEY
                           -----------------------------------
                                   Michael Carney
                                   CHIEF FINANCIAL OFFICER