FOR IMMEDIATE RELEASE
Date:         July 22, 2004
Contact:      Kathleen Walsh Carr
              202.772.3711


             Abigail Adams national Bancorp Reports a 31.8% increase
                           in second Quarter Earnings

Washington, DC - Abigail Adams National Bancorp, Inc. (NASDAQ:AANB),  the parent
holding  company of The Adams  National  Bank,  reported a 31.8% increase in net
income for the  second  quarter of 2004 of $831.1  thousand  ($0.28 per  diluted
share)  compared to $630.6  thousand  ($0.21 per  diluted  share) for the second
quarter of 2003.  Net income  for the  six-month  period  ending  June 30,  2004
totaled $1.6 million ($0.55 per diluted  share)  compared to $1.5 million ($0.51
per diluted share) for the prior year period.

The return on average equity  increased to 14.38% for the second quarter of 2004
versus  11.46% for the  second  quarter  of 2003.  The return on average  assets
increased to 1.49% versus  1.21% for the second  quarter of 2003.  For the first
six months of 2004, the return on average equity  increased to 14.29%,  compared
to 14.18% for the same  period in 2003,  and the  return on  average  assets was
1.49%, compared to 1.52% reported in 2003. Net interest income grew by 10.8% for
the first half of 2004 as compared to the same period in 2003, and  improvements
in  asset  quality  significantly  reduced  the  level of loan  loss  provision.
Noninterest income declined 8.6%, primarily due to the reduced sale of loans and
fees on accounts.  The increase in noninterest  expense centered in cost related
to the expanded infrastructure of the lending department and the Maryland branch
office opened in the third quarter of 2003.

Total  assets at June 30,  2004  were  $238.7  million,  an  increase  of 10.1%,
compared to June 30,  2003,  concentrated  in the 8.44% growth in loans over the
same period.  Adams' sound asset quality  improved through the second quarter of
2004.  Positive  trends  in  nonperforming  loans  continued,  with the ratio of
nonperforming  loans  to total  assets  declining  to 1.37% as of June 30,  2004
versus 1.81% for June 30, 2003. Over 50% of  nonperforming  loans are guaranteed
by the Small  Business  Administration.  Deposit  growth was strong,  with total
deposits growing 13.7% over the past twelve months to $201.6 million.

<page>

Contributing to the improvement in the second quarter earnings, was the increase
in the net  interest  margin ratio of 5.40%,  compared to 5.07%  reported in the
second  quarter of 2003.  The second  quarter net interest  spread  increased to
4.95%, compared to 4.58% for the second quarter of 2003.

For the first six months of 2004,  the net interest  margin  increased to 5.40%,
compared  to 5.33% for the same  period  in 2003,  and the net  interest  spread
increased to 4.94%, compared to 4.84% reported in 2003.

Abigail Adams National  Bancorp,  Inc.  declared a quarterly  common dividend of
$0.125 per share paid out on June 30, 2004 to  stockholders of record as of June
15, 2004.

The Adams  National  Bank,  the largest  federally  chartered bank in the United
States  owned and  managed by women,  is focused  on serving  minorities,  small
businesses and  not-for-profit  organizations  in the  Washington,  DC area. The
Adams National Bank offers a full line of banking  services  including  business
and real estate loans,  as well as deposit  services.  All  information  for the
period  ended  June  30,  2004  has  been  derived  from   unaudited   financial
information.


SOURCE:  The Adams National Bank
ATTACHMENT:         Selected Financial Data

<page>
                Abigail Adams National Bancorp, Inc. & Subsidiary
                             Selected Financial Data
                             June 30, 2004 and 2003
                      (In thousands, except per share data)


                                                             Three Months Ended:                     Six Months Ended:
                                                      -----------------------------------    -----------------------------------
                                                      --------------- -- ----------------    --------------- -- ----------------
                                                             6/30/04             6/30/03            6/30/04             6/30/03
                                                      ---------------    ----------------    ---------------    ----------------
                                                      ---------------    ---------------- -- ---------------
Income statement:
                                                                                                              
   Interest income                                             3,331               3,072              6,617               6,208
   Interest expense                                              465                 551                923               1,071
                                                      ---------------    ----------------    ---------------    ----------------
                                                      ---------------    ----------------    ---------------    ----------------
     Net interest income                                       2,866               2,521              5,694               5,137
                                                      ---------------    ----------------    ---------------    ----------------
                                                      ---------------    ----------------    ---------------    ----------------
   Provision for loan losses                                     105                 311                210                 381
     Net interest income after provision
      for loan losses                                          2,761               2,210              5,484               4,756
                                                      ---------------    ----------------    ---------------    ----------------
                                                      ---------------    ----------------    ---------------    ----------------
   Noninterest income                                            457                 478                912                 998
   Noninterest expense                                         1,837               1,644              3,656               3,201
                                                      ---------------    ----------------    ---------------    ----------------
                                                      ---------------    ----------------    ---------------    ----------------
     Income before taxes                                       1,381               1,044              2,740               2,553
   Provision for income tax expense                              550                 413              1,091               1,020
                                                      ---------------    ----------------    ---------------    ----------------
                                                      ---------------    ----------------    ---------------    ----------------
     Net income                                                  831                 631              1,649               1,533
                                                      ===============    ================    ===============    ================
                                                      ===============    ================    ===============    ================

Per share data:
   Basic earnings per share                                    $0.28               $0.21              $0.55               $0.51
   Diluted earnings per share                                  $0.28               $0.21              $0.55               $0.51
   Dividends paid on common shares                             $0.13               $0.13              $0.25               $0.25

   Average shares outstanding - Basic                      3,014,343           3,007,811          3,014,343           3,006,570
   Average shares outstanding - Diluted                    3,025,901           3,023,380          3,026,188           3,022,533

Consolidated balance sheet:
   Assets:
     Cash & due from banks                                                                            9,498               8,860
     Short-term investments                                                                          19,543              22,851
     Investment securities                                                                           43,519              32,143
     Loans, gross                                                                                   163,278             150,576
     Allowance for loan losses                                                                      (2,307)             (2,297)
     Other assets                                                                                     5,133               4,584
                                                                                             ---------------    ----------------
                                                                                             ---------------    ----------------
       Total assets                                                                                 238,664             216,717
                                                                                             ===============    ================
                                                                                             ===============    ================

   Liabilities:
     Deposits                                                                                       201,606             177,275
     Short-term borrowings                                                                            3,505               5,717
     Long-term borrowings                                                                             9,580              10,478
     Accrued expenses & other liabilities                                                               925               1,154
                                                                                             ---------------    ----------------
                                                                                             ---------------    ----------------
       Total liabilities                                                                            215,616             194,624
                                                                                             ---------------    ----------------
                                                                                             ---------------    ----------------

   Stockholders' equity:
     Capital stock                                                                                       30                  30
     Surplus                                                                                         17,241              17,202
     Retained earnings                                                                                5,777               4,861
                                                                                             ---------------    ----------------
                                                                                             ---------------    ----------------
       Total stockholders' equity                                                                    23,048              22,093
                                                                                             ---------------    ----------------
                                                                                             ---------------    ----------------
       Total liabilities & stockholders' equity                                                     238,664             216,717
                                                                                             ===============    ================
                                                                                             ===============    ================

Performance ratios:
   Book value per share                                                                                 $7.65               $7.35
   Return on average assets                                      1.49%               1.21%              1.49%               1.52%
   Return on average stockholders' equity                       14.38%              11.46%             14.29%              14.18%
   Net interest margin                                           5.40%               5.07%              5.40%               5.33%
   Net interest spread                                           4.95%               4.58%              4.94%               4.84%
   Efficiency ratio                                             55.27%              54.81%             55.33%              52.16%
   Ratio of nonperforming assets to total assets                                                        1.37%               1.81%
   Allowance for loan losses to loans                                                                   1.41%               1.53%
   Allowance for loan losses to nonperforming assets                                                   70.58%              58.53%