SECURITIES AND EXCHANGE COMMISSION

                              Washington, DC 20549


                                    FORM 10-Q


          Quarterly Report Under Section 13 or 15 (d) of the Securities
                              Exchange Act of 1934

         For Quarter Ended SEPTEMBER 30, 2002   Commission File No. 1-8249


                             LINCORP HOLDINGS, INC.
- --------------------------------------------------------------------------------
             (Exact name of registrant as specified in its charter)


            DELAWARE                                    23-2161279
   -------------------------------           -------------------------------
   (State or Other Jurisdiction of           (I.R.S. Employer Identification
   Incorporation or Organization)             Number)


      3900 Park Ave., Suite 102
             Edison, NJ                                    08820
   -------------------------------           -------------------------------
   (Address of Principal Executive                      (Zip Code)
   Offices)

   Registrant's Telephone Number,
   Including Area Code:                               (732) 494-9455
                                             -------------------------------

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

        1,730,559 SHARES OF COMMON STOCK OUTSTANDING AT OCTOBER 17, 2002




                                    1 of 17



                             LINCORP HOLDINGS, INC.

                                      INDEX

                                                                           PAGE
                                                                           ----
PART I.    FINANCIAL INFORMATION

           Item 1.     Financial Statements

                       Balance Sheets                                       1

                       Statements of Operations                             2

                       Statements of Cash Flows                             3

                       Notes to Financial Statements                        4

           Item 2.     Management's Financial Discussion                    5

           Item 3.     Quantitative and Qualitative Disclosures
                          About Market Risk                                 6

           Item 4.     Evaluation of Disclosure Controls and
                          Procedures                                        6


PART II.   OTHER INFORMATION

           Item 1.     Legal Proceedings                                    7

           Item 3.     Default upon senior securities                       7

           Item 6.     Exhibits and Report on Form 8-K                      7

           SIGNATURES                                                       8

           CERTIFICATIONS                                                 9 - 10


                                    2 of 17



                          PART 1. FINANCIAL INFORMATION



ITEM 1. FINANCIAL STATEMENTS

The condensed  financial  statements  included  herein have been prepared by the
registrant from the books of Lincorp Holdings,  Inc. without audit,  pursuant to
the rules and  regulations  of the  Securities  and  Exchange  Commission.  This
information, which is subject to year-end adjustments,  reflects all adjustments
which are, in the opinion of management, necessary to present fairly the results
for the interim periods.  Although the registrant  believes that the disclosures
are  adequate  to  make  the  information  presented  not  misleading,   certain
information and footnote  disclosures  normally included in financial statements
prepared in accordance with generally accepted  accounting  principles have been
condensed  or omitted  pursuant to such rules and  regulations.  It is suggested
that  these  condensed  financial  statements  be read in  conjunction  with the
financial  statements and the notes thereto included in the registrant's  latest
Annual Report on Form 10-K.






                                    3 of 17



PART 1 - FINANCIAL INFORMATION


                             LINCORP HOLDINGS, INC.
                                 BALANCE SHEETS


                                 (IN THOUSANDS)



                                                         September 30,  December 31,
                                                            2002           2001
                                                        ------------   ------------
                                                        (Unaudited)
                                                                   
ASSETS

Cash .................................................    $       9      $      11
Investment in real estate ........................              300            300
                                                          ---------      ---------
                                                          $     309      $     311
                                                          =========      =========

LIABILITIES  AND  STOCKHOLDERS'  DEFICIT

Liabilities:
     Debt secured by real estate,
         including accrued interest ..................    $     620      $     620
     Other borrowed funds, including accrued interest       175,507        175,426
     Other liabilities ...............................        4,001          3,928
                                                          ---------      ---------
                                                            180,128        179,974
                                                          ---------      ---------

Commitments and contingent liabilities

Stockholders' deficit:
    Preferred stock, Series A;
       200 shares authorized;
       no shares issued and outstanding ..............           --             --
    Preferred stock, $.01 par value;
       10,000 shares authorized;
       no shares issued and outstanding ..............           --             --
    Common stock, $.01 par value;
       1,990,000 shares authorized;
       1,730,559 shares issued and outstanding .......           17             17
    Capital contributed in excess of par value .......      153,638        153,638
    Accumulated deficit ..............................     (333,474)      (333,318)
                                                          ---------      ---------
                                                           (179,819)      (179,663)
                                                          ---------      ---------
                                                          $     309      $     311
                                                          =========      =========

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

                                       1
                                    4 of 17



                             LINCORP HOLDINGS, INC.
                            STATEMENTS OF OPERATIONS


                    (IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)


                                    UNAUDITED



                                                             Three Months          Nine Months
                                                          Ended September 30,   Ended September 30,
                                                          ------------------    ------------------
                                                            2002      2001       2002       2001
                                                          -------    -------    -------    -------
                                                                               
Expenses:
   Interest expense ...................................   $    31    $    29    $    91    $    91
   General and administrative expenses ................        25         19         64         56
                                                          -------    -------    -------    -------
          Total expenses ..............................        56         48        155        147
                                                          -------    -------    -------    -------

Loss before income taxes ..............................       (56)       (48)      (155)      (147)

Income taxes ..........................................        --         --          1         --
                                                          -------    -------    -------    -------
Net loss ..............................................   $   (56)   $   (48)   $  (156)   $  (147)
                                                          =======    =======    =======    =======

Basic loss per share of Common Stock outstanding ......   $ (0.03)   $ (0.02)   $ (0.09)   $ (0.08)
                                                          =======    =======    =======    =======

Weighted average shares of Common Stock outstanding ...     1,731      1,731      1,731      1,731
                                                          =======    =======    =======    =======


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







                                       2
                                    5 of 17



                      LINCORP HOLDINGS, INC.
                     STATEMENTS OF CASH FLOWS

                          (IN THOUSANDS)


                             UNAUDITED



                                                          Three Months           Nine Months
                                                       Ended September 30,    Ended September 30,
                                                       -------------------    -------------------
                                                          2002       2001       2002       2001
                                                        -------    -------    -------    -------
                                                                             
OPERATING ACTIVITIES
Net loss ............................................   $   (56)   $   (48)   $  (156)   $  (147)
Adjustments to reconcile net loss to net
     cash provided by (used in) operating activities:
          Increase in accrued interest payable ......        27         27         81         81
          Increase in other liabilities .............        32          3         73         11
                                                        -------    -------    -------    -------
Net cash provided by (used in) operating activities .         3        (18)         2        (55)

Cash, beginning of period ...........................         6         33         11         70
                                                        -------    -------    -------    -------

Cash, end of period .................................   $     9    $    15    $     9    $    15
                                                        =======    =======    =======    =======

SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION
Cash paid during the period for:
           Interest .................................   $    --    $    --    $    --    $    --
                                                        =======    =======    =======    =======
           Income taxes .............................   $    --    $    --    $     1    $    --
                                                        =======    =======    =======    =======











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


                                       3
                                    6 of 17


                             LINCORP HOLDINGS, INC.
                          NOTES TO FINANCIAL STATEMENTS

NOTE 1 - LIQUIDITY AND GOING CONCERN

At September 30, 2002, Lincorp Holdings,  Inc. (the "Company") had approximately
$176.1   million  of  principal  and  accrued   interest  (the   "Indebtedness")
outstanding  under its  various  debt  obligations.  The  Company  is in payment
default under several of the debt obligations  comprising the Indebtedness.  The
Indebtedness  is secured by a senior  security  interest in all of the Company's
assets.

The Company's debt holders have waived  substantially  all interest owing by the
Company on its  Indebtedness to them that would  otherwise  accrue since July 1,
1998. For the nine months ended  September 30, 2002 and 2001, the total interest
waived was approximately $8.1 million for each nine month period.

The Company's sources of funds during the period ended September 30, 2002 and to
date,  have been  primarily  from its  previously  existing  cash  balances  and
advances from a shareholder,  Wilmington Capital Management Inc. ("Wilmington").
Unless the Company's debt holders  continue to defer in realizing on the pledged
collateral, the Company will be unable to continue as a going concern.

NOTE 2 - REAL ESTATE OPERATIONS

During the fourth quarter of 1997, the Company made a $0.6 million secured first
mortgage loan to Republic Development Co. (the "Republic Mortgage Loan") for the
purpose of developing a commercial real estate property. This loan was scheduled
to mature May 19, 1998. To finance this loan,  the Company  borrowed  funds from
Wilmington.  The Wilmington  borrowing was in the form of a $602,000  discounted
note (the  "Wilmington  Republic  Note")  which  matured on May 19,  1998 in the
amount of $620,000 and was secured by the Republic Mortgage Loan.

The Republic  Mortgage Loan was not repaid on May 19, 1998 and in November 1999,
the Company  foreclosed on the Republic Mortgage Loan and took possession of the
land. At December 31, 2000,  the Company  reduced the carrying value of the land
by $311,000 to $300,000  which it believes is the current  fair market  value of
the land.  The Company is  currently  pursuing  legal  action  against  Republic
Development Co. and the original  appraisal  firm. The ultimate  outcome of this
litigation  cannot be determined at this time.  The  Wilmington  Republic  Note,
which matured on May 19, 1998,  was not repaid by the Company as its payment was
dependent upon collecting the Republic  Mortgage Loan.  Wilmington has agreed to
defer the collection of its note until the land is sold.

                                       4
                                    7 of 17



                         PART I - FINANCIAL INFORMATION

ITEM 2. MANAGEMENT'S FINANCIAL DISCUSSION

LIQUIDITY AND GOING CONCERN

At September 30, 2002, the Company had approximately $176.1 million of principal
and accrued  interest (the  "Indebtedness")  outstanding  under its various debt
obligations.  The  Company  is in  payment  default  under  several  of the debt
obligations comprising the Indebtedness. The Indebtedness is secured by a senior
security interest in all of the Company's assets.

The Company's debt holders have waived  substantially  all interest owing by the
Company on its  Indebtedness to them that would  otherwise  accrue since July 1,
1998. For the nine months ended  September 30, 2002 and 2001, the total interest
waived was approximately $8.1 million for each six month period.

The Company's sources of funds during the period ended September 30, 2002 and to
date,  have been  primarily  from its  previously  existing  cash  balances  and
advances from  Wilmington  Capital  Management  Inc.  Unless the Company's  debt
holders  continue to defer in realizing on the pledged  collateral,  the Company
will be unable to continue as a going concern.

RESULTS OF OPERATIONS

Nine Months Ended September 30, 2002 Compared to the Nine Months Ended September
30, 2001

For the nine months ended September 30, 2002 and 2001 the Company had a net loss
of $156,000 and $147,000, respectively.

FINANCIAL POSITION

Material Changes Since December 31, 2001

There  was no  significant  change in the  Company's  financial  position  since
December 31, 2001.




                                       5
                                    8 of 17



                         PART I - FINANCIAL INFORMATION

ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

No material changes have occurred related to the Company's policies, procedures,
controls or risk profile.

ITEM 4.  EVALUATION OF DISCLOSURE CONTROLS AND PROCEDURES

The management of the Company including Mr. Jack R. Sauer as President and Chief
Executive Officer and Mr. Gordon Flatt as Chief Financial Officer have evaluated
the Company's disclosure controls and procedures. Under rules promulgated by the
Securities  and  Exchange  Commission  (the  "SEC"),   disclosure  controls  and
procedures are defined as those "controls or other  procedures of an issuer that
are designed to ensure that information required to be disclosured by the issuer
in the reports  filed or  submitted by it under the  Securities  Exchange Act of
1934 is recorded,  processed,  summarized and reported,  within the time periods
specified in the  Commission's  rules and forms." Based on the evaluation of the
Company's  disclosure  controls  and  procedures,  it was  determined  that such
controls and procedures were effective as of September 30, 2002, the date of the
conclusion of the evaluation.

Further,  there were no significant changes in the internal controls or in other
factors that could significantly affect these controls after September 30, 2002,
the  date  of the  conclusion  of the  evaluation  of  disclosure  controls  and
procedures.







                                        6
                                     9 of 17



                           PART II. OTHER INFORMATION


ITEM 1. LEGAL PROCEEDINGS

              There  have  been  no  material   developments   with  respect  to
litigation.

ITEM 3. DEFAULTS UPON SENIOR SECURITIES

     (a) At September 30, 2002 the Company had  approximately  $176.1 million of
         principal and accrued interest (the  "Indebtedness")  outstanding under
         its various debt  obligations.  The Company is in payment default under
         several  of the  debt  obligations  comprising  the  Indebtedness.  The
         Indebtedness  is secured by a senior  security  interest  in all of the
         Company's assets.

ITEM 6. EXHIBITS AND REPORTS ON FORM 8-K

        EXHIBITS

   99(i) Principal  Executive   Officer  Certification  Pursuant  to  18  U.S.C.
         Section  1350,  as Adopted  Pursuant to Section  906 of the  Sarbanes -
         Oxley Act of 2002.


  99(ii) Principal  Financial   Officer   Certification  Pursuant  to  18 U.S.C.
         Section  1350,  as Adopted  Pursuant to Section  906 of the  Sarbanes -
         Oxley Act of 2002.




                                       7
                                    10 of 17



                                   SIGNATURE

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.

                                                          LINCORP HOLDINGS, INC.

Dated: October 24, 2002                                   /s/ Jack R. Sauer
                                                          ----------------------
                                                              Jack R. Sauer
                                                              President











                                       8
                                    11 of 17



                                  CERTIFICATION
I, Jack R. Sauer, certify that:

1.  I have reviewed this quarterly report on Form 10-Q of Lincorp Holdings, Inc.

2.  Based on my  knowledge,  this  quarterly  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 quarterly report;

3.  Based  on my  knowledge,  the  financial  statements,  and  other  financial
    information  included  in  this  quarterly  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
    quarterly 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-14 and 15d-14) for the registrant and we have:

    a.   designed  such  disclosure  controls  and  procedures  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 quarterly report
         is being prepared;

    b.   evaluated the effectiveness of the registrant's disclosure controls and
         procedures as of a date within 90 days prior to the filing date of this
         quarterly report (the "Evaluation Date"); and

    c.   presented  in  this  quarterly   report  our   conclusions   about  the
         effectiveness  of the disclosure  controls and procedures  based on our
         evaluation as of the Evaluation Date;

5.  The registrant's  other certifying  officers and I have disclosed,  based on
    our most  recent  evaluation,  to the  registrant's  auditors  and the audit
    committee of  registrant's  board of directors  (or persons  performing  the
    equivalent function):

    a.   all  significant  deficiencies  in the design or  operation of internal
         controls  which  could  adversely  affect the  registrant's  ability to
         record,   process,   summarize  and  report  financial  data  and  have
         identified  for the  registrant's  auditors any material  weaknesses in
         internal controls; and

    b.   any fraud,  whether or not material,  that involves management or other
         employees  who have a  significant  role in the  registrant's  internal
         controls; and


                                       9
                                    12 of 17



6   The  registrant's  other  certifying  officers and I have  indicated in this
    quarterly report whether or not there were  significant  changes in internal
    controls  or in other  factors  that  could  significantly  affect  internal
    controls subsequent to the date of our most recent evaluation, including any
    corrective  actions  with regard to  significant  deficiencies  and material
    weaknesses.








OCTOBER 24, 2002                                         /s/ JACK R. SAUER
                                                         -----------------------
                                                             Jack R. Sauer
                                                             President and
                                                         Chief Executive Officer


















                                       10
                                    13 of 17



                                  CERTIFICATION
I, Gordon Flatt, certify that:

1.  I have reviewed this quarterly report on Form 10-Q of Lincorp Holdings, Inc.

2.  Based on my  knowledge,  this  quarterly  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 quarterly report;

3.  Based  on my  knowledge,  the  financial  statements,  and  other  financial
    information  included  in  this  quarterly  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
    quarterly 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-14 and 15d-14) for the registrant and we have:

    a.   designed  such  disclosure  controls  and  procedures  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 quarterly report
         is being prepared;

    b.   evaluated the effectiveness of the registrant's disclosure controls and
         procedures as of a date within 90 days prior to the filing date of this
         quarterly report (the "Evaluation Date"); and

    c.   presented  in  this  quarterly   report  our   conclusions   about  the
         effectiveness  of the disclosure  controls and procedures  based on our
         evaluation as of the Evaluation Date;


5.  The registrant's  other certifying  officers and I have disclosed,  based on
    our most  recent  evaluation,  to the  registrant's  auditors  and the audit
    committee of  registrant's  board of directors  (or persons  performing  the
    equivalent function):

    a.   all  significant  deficiencies  in the design or  operation of internal
         controls  which  could  adversely  affect the  registrant's  ability to
         record,   process,   summarize  and  report  financial  data  and  have
         identified  for the  registrant's  auditors any material  weaknesses in
         internal controls; and

    b.   any fraud,  whether or not material,  that involves management or other
         employees  who have a  significant  role in the  registrant's  internal
         controls; and

                                       11
                                    14 of 17



6.  The  registrant's  other  certifying  officers and I have  indicated in this
    quarterly report whether or not there were  significant  changes in internal
    controls  or in other  factors  that  could  significantly  affect  internal
    controls subsequent to the date of our most recent evaluation, including any
    corrective  actions  with regard to  significant  deficiencies  and material
    weaknesses.









Date: OCTOBER 24, 2002                                  /s/ GORDON FLATT
                                                        ------------------------
                                                            Gordon Flatt
                                                        Chief Financial Officer












                                       12
                                    15 of 17



                                 Exhibit Index

Exhibit                           Description
- -------                           -----------

99(i)      Principal  Executive  Officer  Certification  Pursuant  to 18  U.S.C.
           Section  1350,  as Adopted  Pursuant to Section 906 of the Sarbanes -
           Oxley Act of 2002.

99(ii)     Principal  Financial  Officer  Certification  Pursuant  to 18  U.S.C.
           Section  1350,  as Adopted  Pursuant to Section 906 of the Sarbanes -
           Oxley Act of 2002.