As filed with the Securities and Exchange Commission on March 6, 1995     

                                 UNITED STATES
                      SECURITIES AND EXCHANGE COMMISSION
                            Washington, D.C. 20549
                                      
                                  FORM 10-K/A     
                                    
                                AMENDMENT NO. 1     
(Mark One)
[ X ]  ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE
       ACT OF 1934 [FEE REQUIRED]
       For the fiscal year ended October 30, 1994
                                      or
[   ]  TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES 
       EXCHANGE ACT OF 1934 

                         Commission file number 1-9474
 
                           FORSTMANN & COMPANY, INC.
          ----------------------------------------------------------
            (Exact name of registrant as specified in its charter)
 
          GEORGIA                                 58-1651326
- ------------------------------        ----------------------------------
(State or other jurisdiction of      (I.R.S. Employer Identification No.)
incorporation or organization)
 
  1185 Avenue of the Americas, New York, N.Y.           10036
  -------------------------------------------       -------------   
    (Address of principal executive offices)          (Zip Code)

    
Registrant's telephone number, including area code: (212) 642-6900     
                                                    --------------

 
PART IV


Item 14. EXHIBITS, FINANCIAL STATEMENT
      SCHEDULES, AND REPORTS ON FORM 8-K
      ----------------------------------

(a)  Documents filed as part of this Annual Report on Form 10-K:

     1.        Financial Statements.

               All financial statements required to be filed as part of this
               Annual Report on Form 10-K are filed under Item 8. A listing of
               such financial statements is set forth in Item 8, which listing
               is incorporated herein by reference.

     2.        Schedules.

               Schedules for the Fifty-Three Weeks Ended November 1, 1992 and
               the Fifty-Two Weeks Ended October 31, 1993 and October 30, 1994.

               SCHEDULE
                NUMBER
               --------

               VIII.  Valuation and Qualifying Accounts
 

               Schedules other than those listed above are omitted because (a)
               they are not required or are not applicable or (b) the required
               information is shown in the financial statements or notes related
               thereto.

(b)  No Current Report on Form 8-K was filed by the Company during the fourth
     quarter of its fiscal year ended October 30, 1994.
    
(c)  Exhibits  [Exhibit 10.7 is the subject of a confidential treatment request
               and a portion thereof has been omitted pursuant to such request.]
                                                                               
     3.1(a)  Articles of Restatement setting forth the Amended and Restated
             Articles of Incorporation of the Company, as filed with the
             Secretary of State of Georgia on November 19, 1990 (Exhibit 3(i)1.
             to the Company's Quarterly Report on Form 10-Q for the quarter
             ended July 31, 1994).

     3.1(b)  Articles of Correction, as filed with the Secretary of State of
             Georgia on December 18, 1990 (Exhibit 3(i)2. to the Company's
             Quarterly Report on Form 10-Q for the quarter ended July 31, 1994).

     3.1(c)  Articles of Merger of Forstmann Georgia Corp. and the Company, as
             filed with the Secretary of State of Georgia on March 3, 1992
             (Exhibit 3(i)3. to the Company's Quarterly Report on Form 10-Q for
             the quarter ended July 31, 1994).

     3.1(d)* Articles of Amendment to the Articles of Incorporation of the
             Company, as filed with the Secretary of State of Georgia on 
             April 5, 1994.

     3.2(a)  By-Laws of the Company (Exhibit 4.4 to the Company's Registration
             Statement (No. 33-55770) on Form S-8).

     3.2(b)  Amended and Restated By-Laws of the Company on March 30, 1994
             (Exhibit 3(ii) to the Company's Quarterly Report on Form 10-Q for
             the quarter ended July 31, 1994).

     4.1(a)  Amended and Restated Indenture, dated as of November 19, 1990,
             relating to Senior Subordinated Notes due April 15, 1999 (Exhibit 2
             to the Company's Current Report on Form 8-K dated November 19,
             1990).

     4.1(b)  First Supplemental Indenture, dated as of November 29, 1990,
             relating to Senior Subordinated Notes due April 15, 1999 (Exhibit 3
             to the Company's Current Report on Form 8-K dated November 19,
             1990).

     4.1(c)  Second Supplemental Indenture, dated as of March 4, 1992, relating
             to Senior Subordinated Notes due April 15, 1999 (Exhibit 4.3 to the
             Company's Quarterly Report on Form 10-Q for the quarter ended
             February 2, 1992).

     4.2     Form of 14-3/4% Senior Subordinated Note due April 15, 1999
             (Exhibit A to Exhibit 4.1(a) hereof, as amended by Exhibits 4.1(b)
             and 4.1(c) hereof).

 
     4.3     Form of Amended Senior Subordinated Note due April 15, 1999
             (Exhibit B to Exhibit 4.1(a) hereof, as amended by Exhibits 4.1(b)
             and 4.1(c) hereof).

     4.4(a)  Loan Agreement, dated as of October 30, 1992, between the Company
             and General Electric Capital Corporation ("GECC"), as lender and
             agent for the lenders named therein ("Loan Agreement") (Exhibit
             4.4(a) to the Company's Annual Report on Form 10-K for the year
             ended November 1, 1992).

     4.4(b)  Security Agreement, dated as of November 13, 1992, by the Company,
             in favor of GECC, as lender and agent for the lenders named therein
             (Exhibit 4.4(b) to the Company's Annual Report on Form 10-K for the
             year ended November 1, 1992).

     4.4(c)  Form of Trademark Security Agreement, dated as of November 13,
             1992, by the Company, in favor of GECC, as lender and agent for the
             lenders named therein (Exhibit 4.4(c) to the Company's Annual
             Report on Form 10-K for the year ended November 1, 1992).

     4.4(d)  Form of Deed to Secure Debt, Assignment of Leases and Rents,
             Security Agreement and Fixture Filing, dated as of November 13,
             1992, between the Company and GECC, as agent (Exhibit 4.4(d) to the
             Company's Annual Report on Form 10-K for the year ended November 1,
             1992).

     4.4(e)  First Amendment, dated as of November 13, 1992, to the Loan
             Agreement (Exhibit 19.1 to the Company's Quarterly Report on Form
             10-Q for the quarter ended August 1, 1993).

     4.4(f)  Form of Promissory Note for the Loan Agreement (Exhibit 19.2 to the
             Company's Quarterly Report on Form 10-Q for the quarter ended
             August 1, 1993).

     4.4(g)  Second Amendment, dated as of December 30, 1992, to the Loan
             Agreement (Exhibit 19.3 to the Company's Quarterly Report on Form
             10-Q for the quarter ended August 1, 1993).

     4.4(h)  Third Amendment, dated as of April 5, 1993, to the Loan Agreement
             (Exhibit 19.5 to the Company's Quarterly Report on Form 10-Q for
             the quarter ended August 1, 1993).

     4.4(i)  Consent and Waiver Letter, dated as of June 10, 1994, to the
             Company from GECC (Exhibit 4.3 to the Company's Quarterly Report on
             Form 10-Q for the quarter ended July 31, 1994).

     4.4(j)  Fourth Amendment, dated as of June 11, 1993, to the Loan Agreement
             (Exhibit 19.6 to the Company's Quarterly Report on Form 10-Q for
             the quarter ended August 1, 1993).

     4.4(k)  Fifth Amendment, dated as of August 2, 1992, to the Loan Agreement
             (Exhibit 4.4(j) to the Company's Annual Report on Form 10-K for the
             year ended October 31, 1993).

     4.4(l)  Sixth Amendment, dated as of October 29, 1993, to the Loan
             Agreement (Exhibit 4.4(k) to the Company's Annual Report on Form 
             10-K for the year ended October 31, 1993).

     4.4(m)  Seventh Amendment, dated as of March 30, 1994, to the Loan
             Agreement (Exhibit 4.9 to the Company's Quarterly Report on Form 
             10-Q for the quarter ended May 1, 1994).

     4.4(n)* Eighth Amendment, dated as of August 29, 1994, to the Loan
             Agreement.

     4.4(o)  Consent and Waiver Letter, dated as of September 12, 1994, to the
             Company from GECC (Exhibit 4.6 to the Company's Quarterly Report on
             Form 10-Q for the quarter ended July 31, 1994).

     4.4(p)* Ninth Amendment, dated as of November 4, 1994, to the Loan
             Agreement.

     4.4(q)* Tenth Amendment, dated January 4, 1995, to the Loan Agreement.

     4.4(r)* Eleventh Amendment, dated as of January 23, 1995, to the Loan
             Agreement.

     4.5(a)  Loan and Security Agreement ("Loan and Security Agreement"), dated
             December 27, 1991, between the Company and

 
             The CIT Group/Equipment Financing, Inc. ("CIT") (Exhibit 28.2 to
             the Company's Quarterly Report on Form 10-Q for the quarter ended
             February 2, 1992).

     4.5(b)  Amendment, dated September 2, 1992, to the Loan and Security
             Agreement (Exhibit 4.5(b) to the Company's Annual Report on Form 
             10-K for the year ended November 1, 1992).

     4.5(c)  Amendment, dated October 30, 1992, to the Loan and Security
             Agreement (Exhibit 4.5(c) to the Company's Annual Report on Form 
             10-K for the year ended November 1, 1992).

     4.5(d)  Amendment, dated December 31, 1992, to the Loan and Security
             Agreement (Exhibit 4.5(d) to Post-Effective Amendment No. 4 to the
             Company's Registration Statement (No. 33-38520) on Form S-1).

     4.5(e)  Amendment, dated as of July 30, 1993, to the Loan and Security
             Agreement (Exhibit 4.5(e) to Post-Effective Amendment No. 4 to the
             Company's Registration Statement (No. 33-38520) on Form S-1).

     4.5(f)  Third Amendment to the Loan and Security Agreement, dated as of
             June 13, 1994 (Exhibit 4.4 to the Company's Quarterly Report on
             Form 10-Q for the quarter ended July 31, 1994.)

     4.5(g)  Fourth Amendment to the Loan and Security Agreement, dated as of
             September 12, 1994 (Exhibit 4.5 to the Company's Quarterly Report
             on Form 10-K for the quarter ended July 31, 1994).

     4.5(h)* Fifth Amendment to the Loan and Security Agreement, dated as of
             December 22, 1994.

     4.6(a)  Indenture, dated as of April 5, 1993, between the Company and
             Shawmut Bank Connecticut, National Association ("Shawmut"), as
             trustee, relating to the Senior Secured Floating Rate Notes
             ("Senior Secured Notes") (Exhibit 4.6(a) to Post-Effective Amend-
             ment No. 4 to the Company's Registration Statement (No. 33-38520)
             on Form S-1).

     4.6(b)  Form of Senior Secured Note due October 30, 1997 (Exhibit 4.6(b) to
             Post-Effective Amendment No. 4 to the Company's Registration
             Statement (No. 33-38520) on Form S-1).

     4.6(c)  Form of Deed to Secure Debt, Assignments of Leases and Rents,
             Security Agreements and Fixture Filings, dated as of April 5, 1993,
             between the Company and Shawmut, as trustee (Exhibit 4.6(c) to 
             Post-Effective Amendment No. 4 to the Company's Registration
             Statement (No. 33-38520) on Form S-1).

     4.6(d)  Security Agreement, dated as of April 5, 1993, between the Company
             and Shawmut, as trustee (Exhibit 4.6(d) to Post-Effective Amendment
             No. 4 to the Company's Registration Statement (No. 33-38520) on
             Form S-1).

     4.6(e)  Form of Trademark Security Agreement, dated as of April 5, 1993,
             between the Company and Shawmut, as trustee (Exhibit 4.6(e) to 
             Post-Effective Amendment No. 4 to the Company's Registration 
             Statement (No. 33-38520) on Form S-1).

     4.6(f)  Form of Patent Security Agreement, dated as of April 5, 1993,
             between the Company and Shawmut, as trustee (Exhibit 19.4 to the
             Company's Quarterly Report on Form 10-Q for the quarter ended
             August 1, 1993).

     4.6(g)  Amended and Restated Indenture, dated as of March 30, 1994, between
             the Company and Shawmut Bank of Connecticut, National Association,
             as trustee, relating to the Senior Secured Notes (Exhibit 4.1 to
             the Company's Quarterly Report on Form 10-Q for the quarter ended
             May 1, 1994).

     4.6(h)  Form of Original Senior Secured Note (incorporated herein by
             reference to Exhibit 4.6(g)).

     4.6(i)  Form of Additional Senior Secured Note (incorporated herein by
             reference to Exhibit 4.6(g).

     4.6(j)  Form of First Amendment to Deed to Secure Debt, Assignments of
             Leases and Rents, Security Agreements and Fixture Filings, dated as
             of March 30, 1994, between the Company and Shawmut Bank
             Connecticut, National Association, as trustee (Exhibit 4.4 to the
             Company's Quarterly Report on Form 10-Q for the quarter ended May
             1, 1994).

     4.6(k)  First Amendment to Pledge and Security Agreement, dated as of March
             30, 1994 between the Company and Shawmut Bank Connecticut, National
             Association, as trustee (Exhibit 4.5 to the Company's Quarterly
             Report on Form 10-Q for the quarter ended May 1, 1994).

 
      4.6(l) First Amendment to Trademark Security Agreement (foreign), dated as
             of March 30, 1994, between the Company and Shawmut Bank
             Connecticut, National Association, as trustee (Exhibit 4.6 to the
             Company's Quarterly Report on Form 10-Q for the quarter ended May
             1, 1994).

     4.6(m)  First Amendment to Trademark Security Agreement (U.S.), dated as of
             March 30, 1994, between the Company and Shawmut Bank Connecticut,
             National Association, as trustee (Exhibit 4.7 to the Company's
             Quarterly Report on Form 10-Q for the quarter ended May 1, 1994).

     4.6(n)  First Amendment to Patent Security Agreement, dated as of March 30,
             1994, between the Company and Shawmut Bank Connecticut, National
             Association, as trustee (Exhibit 4.8 to the Company's Quarterly
             Report on Form 10-Q for the quarter ended May 1, 1994).

     4.6(o)* Supplemental Indenture, dated as of January 23, 1995, between the
             Company and Shawmut Bank Connecticut, National Association, as
             trustee, relating to the Senior Secured Notes.

     10.1(a) J. P. Stevens & Co., Inc. Trademark Assignments to the Company,
             effective December 28, 1985, dated January 29, 1986 (Exhibit 10(h)
             to the Company's Registration Statement (No. 33-27296) on Form 
             S-1).

     10.1(b) Lease, dated July 21, 1986, between the Company and 1185 Avenue of
             the Americas Associates ("1185 Associates") (Exhibit 10(t) to the
             Company's Registration Statement (No. 33-27296) on Form S-1).

     10.1(c) Lease Modification Agreement, dated December 5, 1991, between the
             Company and 1185 Associates (Exhibit 10.7 to the Company's
             Registration Statement (No. 33-44417) on Form S-1).

     10.1(d) Consent to Lease Modification Agreement, dated May 11, 1992,
             between the Company and 1185 Associates (Exhibit 10.2(c) to the
             Company's Annual Report on Form 10-K for the year ended November 1,
             1992).

     10.1(e) Lease Modification Agreement, dated May 11, 1992, between the
             Company and 1185 Associates (Exhibit 10.1(d) to the Company's
             Annual Report on Form 10-K for the year ended November 1, 1992).

     10.2(a) Amended Note Registration Rights Agreement, dated as of November
             19, 1990, among the Company and the parties thereto (Exhibit 10.4
             to the Company's Registration Statement (No. 33-38520) on Form 
             S-1).

     10.2(b) Common Stock Registration Rights Agreement, dated as of November
             19, 1990, among the Company, Columbia Savings & Loan Association,
             CSL Investments, Executive Life Insurance Company and the parties
             thereto (Exhibit 10.5 to the Company's Registration Statement (No.
             33-38520) on Form S-1).

     10.2(c) Preferred Stock Registration Rights Agreement, dated as of November
             19, 1990, between the Company and Executive Life Insurance Company
             (Exhibit 10.6 to the Company's Registration Statement 
             (No. 33-38520) on Form S-1).

     10.2(d)*Common Stock Registration Rights Agreement, dated as of September
             9, 1994, between the Company and Resolution Trust Corporation as
             receiver for Columbia Savings & Loan Association, F.A.

     10.3(a)*Common Stock Incentive Plan as amended as of March 30, 1994.

     10.3(b) Form of Incentive Stock Option Agreement (Exhibit 4.2(a) to the
             Company's Registration Statement (No. 33-55770) on Form S-8).

     10.3(c) Alternative Form of Incentive Stock Option Agreement (Exhibit
             4.2(b) to the Company's Registration Statement (No. 33-55770) on
             Form S-8).

     10.4(a) Form of Equity Referenced Deferred Incentive Award Agreement
             ("ERA") (Exhibit 10.13 to the Company's Registration Statement 
             (No.33-44417) on Form S-1).

     10.4(b)*Amendment, dated February 10, 1994, to the ERA Agreement, dated
             February 26, 1992.

     10.5(a) Form of Change in Control Agreement (Exhibit 10.6 to the Company's
             Annual Report on Form 10-K for the year ended November 1, 1992).

     10.5(b) Employment Agreement dated December 16, 1993 between the Company
             and Christopher L. Schaller. (Exhibit 10.5(b)

 
             to the Company's Annual Report on Form 10-K for the year ended
             October 31, 1993).

    10.5(c)  Form of Employment Agreement for Executive Vice Presidents.
             (Exhibit 10.5(c) to the Company's Annual Report on Form 10-K for
             the year ended October 31, 1993).

    10.6(a)  Supplemental Retirement Benefit Plan (Exhibit 10.7 to the Company's
             Annual Report on Form 10-K for the year ended November 1, 1992).

    10.6(b)  Trust Agreement, dated December 30, 1993, of the Supplemental
             Retirement Benefit Plan Trust. (Exhibit 10.6(b) to the Company's
             Annual Report on Form 10-K for the year ended October 31, 1993).
         
    10.7**   Management Incentive Plan - Fiscal Year 1995. [Subject of a
             confidential treatment request.]      

    10.8     Non-Qualified Salaried Employees' Savings, Investment and Profit
             Sharing Plan (Exhibit 10.9 to the Company's Annual Report on Form
             10-K for the year ended November 1, 1992).

    10.9(a)* Form of Indemnity Agreement, effective as of February 7, 1994,
             between the Company and its corporate officers.

    10.9(b)* Form of Indemnity Agreement, effective as of February 7, 1994,
             between the Company and its directors.

    10.10(a)*License Agreement, dated July 1, 1992, between Campagia Tessile
             S.p.A. ("licensor") and the Company.

    10.10(b)*Guarantee Agreement, dated July 1, 1992, between the Licensor and
             the Company.

    10.10(c)*Italian Fabrics Purchase Agreement, dated July 1, 1992, between the
             Licensor and the Company.

    10.10(d)*Liquidated Damages Agreement, dated July 1, 1992, between the
             Licensor and the Company.

    10.10(e)*Use of the mark "Carpini" Agreement, dated July 1, 1992, between
             the Licensor and the Company.

    10.10(f)*Consultancy/Sales Fee Agreement, dated July 1, 1992, between
             Woolverton Limited ("Consultant") and the Company.

    10.10(g)*Guarantee Agreement, dated July 1, 1992, between the Consultant and
             the Company.

    10.10(h)*Consultation for Purchase of Italian Fabrics Agreement, dated 
             July 1, 1992, between the Consultant and the Company.

    10.10(i)*Liquidated Damages Agreement, dated July 1, 1992, between the
             Consultant and the Company.

    10.10(j)*Renegotiation of Sales Fee Arrangements for Non-Registration of
             Marks, dated July 1, 1992, between the Consultant and the Company.

    11.1*    Computation of per share earnings.

    23.1*    Consent of Deloitte & Touche LLP.

     
  * Previously filed.
  ** Filed herewith.      

 
                                  SIGNATURES
    
Pursuant to the requirements of Section 13 or 15(d) of the Securities and
Exchange Act of 1934, the registrant has duly caused this amendment to be signed
on its behalf by the undersigned, thereunto duly authorized.      

    
Date:  March 6, 1995                         By:/s/ William B. Towne
                                                --------------------------------
                                                 William B. Towne
                                                 Executive Vice President and
                                                 Chief Financial Officer
                                                 (Principal Financial and
                                                 Accounting Officer      

 
                                      
                                 EXHIBIT INDEX
                                TO FORM 10-K/A
                                AMENDMENT NO. 1      


    
Exhibit                                                                 Page
- -------                                                                 ----

10.7   Management Incentive Plan - Fiscal Year 1995                      7

       [A portion of Exhibit 10.7 has been redacted pursuant to a request for
       confidential treatment pursuant to Rule 24b-2.]