SECURITIES AND EXCHANGE COMMISSION

                              WASHINGTON, DC 20549
                                    FORM 10-Q

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

                     For the Quarter Ended January 31, 2001

                          Commission File No. 333-45226

                           VERMONT PURE HOLDINGS, LTD.
             (Exact name of registrant as specified in its charter)

     Delaware                                                   03-0366218
State or other jurisdiction of                                (I.R.S. Employer
incorporation or organization)                               Identification No.)

                     Route 66; PO Box C; Randolph, VT 05060
               (Address of principal executive offices) (Zip Code)

                                 (802) 728-3600
              (Registrant's telephone number, including area code)

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.

                                                                 Outstanding at
                  Class                                          March 10, 2000
                  -----                                         ----------------

Common Stock, $.001 Par Value                                     20,244,992






                  VERMONT PURE HOLDINGS, LTD. AND SUBSIDIARIES

                                      INDEX

                                                                     Page Number

Part I - Financial Information

         Item 1.  Financial Statements

                    Consolidated Balance Sheets as of
                    January 31, 2001 (unaudited) and
                    October 31, 2000                                       3

                    Consolidated Statements of Operations
                    (unaudited) for the Three Months ended
                    January 31, 2001 and January 29, 2000                  4

                    Consolidated Statements of Cash Flow
                    (unaudited) for the Three Months ended
                    January 31, 2001 and January 29, 2000                  5

                    Notes to Consolidated Financial Statements
                    (unaudited)                                            6

         Item 2.    Management's Discussion and Analysis of
                    Financial Condition and Results of Operations          7-11

         Item 3.    Quantitative and Qualitative Disclosures
                    About Market Risk                                      12

         Part II - Other Information                                       13-17

         Item 1.    Legal Proceedings

         Item 2.    Changes in Securities

         Item 3.    Defaults upon Senior Securities

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

         Item 5.    Other Information

         Item 6.    Exhibits and Reports on Form 8-K

         Signature                                                         18


                                       2

               VERMONT PURE HOLDINGS, LTD. AND SUBSIDIARIES

                        CONSOLIDATED BALANCE SHEETS



                                                                                 January 31,              October 31,
                                                                                    2001                     2000
                                                                              -----------------         ----------------
                                                                                 (unaudited)
                                  ASSETS
                                                                                              

CURRENT ASSETS:
        Cash                                                                $        1,294,158        $       1,408,158
        Investments - Money Market Fund (restricted balance)                                 -                3,301,064
        Investments - Certificate of Deposit ($825,000 restricted balance)             975,000                  975,000
        Accounts receivable - net of allowance                                       6,517,895                6,725,810
        Inventory                                                                    3,533,860                2,778,535
        Current portion of deferred tax asset                                          798,000                  798,000
        Other current assets                                                         1,175,933                1,145,311
                                                                            -------------------       ------------------
          TOTAL CURRENT ASSETS                                                      14,294,846               17,131,878
                                                                            -------------------       ------------------

PROPERTY AND EQUIPMENT - net of accumulated depreciation                            20,874,655               21,052,513
                                                                            -------------------       ------------------
OTHER ASSETS:
        Intangible assets - net of accumulated amortization                         67,834,938               68,469,382
        Deferred tax asset                                                           3,756,000                3,756,000
        Other assets                                                                   646,305                  415,867
                                                                            -------------------       ------------------
          TOTAL OTHER ASSETS                                                        72,237,243               72,641,249
                                                                            -------------------       ------------------
TOTAL ASSETS                                                                $      107,406,744        $     110,825,640
                                                                            ===================       ==================


                   LIABILITIES AND STOCKHOLDERS' EQUITY

CURRENT LIABILITIES:
        Accounts payable                                                    $        3,305,461        $       4,535,118
        Current portion of customer deposits                                            51,440                   50,525
        Accrued expenses                                                             2,173,358                2,738,930
        Current portion of long term debt                                            3,423,061                6,821,673
        Current portion of obligations under capital leases                              9,064                    9,064
                                                                            -------------------       ------------------

          TOTAL CURRENT LIABILITIES                                                  8,962,384               14,155,310

        Long term debt                                                              50,779,878               51,411,510
        Long term obligations under capital leases                                      15,134                   16,747
        Line of credit                                                               2,635,000                  460,000
        Customer deposits                                                            2,511,792                2,453,335
                                                                            -------------------       ------------------

          TOTAL LIABILITIES                                                         64,904,188               68,496,902
                                                                            -------------------       ------------------

STOCKHOLDERS' EQUITY:
        Preferred  stock - $.001 par  value,  500,000
        authorized  shares,  none issued  and  outstanding
        Common  stock - $.001  par  value,  50,000,000
        authorized shares, 20,238,395 issued and outstanding
        shares at January 31, 2001 and 20,167,773 at October 31, 2000                   20,238                   20,218
        Paid in capital                                                             54,398,996               54,249,016
        Accumulated deficit                                                        (11,916,678)             (11,940,496)

                                                                            -------------------       ------------------
          TOTAL STOCKHOLDERS' EQUITY                                                42,502,556               42,328,738
                                                                            -------------------       ------------------
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY                                  $      107,406,744        $     110,825,640
                                                                            ===================       ==================






                  See notes to consolidated financial statements

                                       3


           VERMONT PURE HOLDINGS, LTD. AND SUBSIDIARIES

              CONSOLIDATED STATEMENTS OF OPERATIONS



                                                                                Three months ended
                                                                   --------------------------------------------
                                                                        January 31,            January 29,
                                                                           2001                    2000
                                                                   -------------------   ----------------------
                                                                        (unaudited)             (unaudited)
                                                                                  

SALES                                                              $       14,218,724     $          6,423,768

COST OF GOODS SOLD                                                          6,227,265                2,311,370
                                                                   -------------------   ----------------------

GROSS PROFIT                                                                7,991,459                4,112,398
                                                                   -------------------   ----------------------

OPERATING EXPENSES:
          Selling, general and administrative expenses                      5,415,031                3,521,629
          Advertising expenses                                                578,060                  509,462
          Amortization                                                        634,444                  166,635
                                                                   -------------------   ----------------------

TOTAL OPERATING EXPENSES                                                    6,627,535                4,197,726
                                                                   -------------------   ----------------------

INCOME (LOSS) FROM OPERATIONS                                               1,363,924                  (85,328)
                                                                   -------------------   ----------------------

OTHER INCOME (EXPENSE):
          Interest                                                          1,343,607                  278,713
          Miscellaneous                                                        (3,500)                (272,887)
                                                                   -------------------   ----------------------

TOTAL OTHER                                                                 1,340,107                    5,826
                                                                   -------------------   ----------------------


NET INCOME (LOSS)                                                  $           23,817    $             (91,154)
                                                                   -------------------   ----------------------
NET INCOME (LOSS) PER SHARE - BASIC                                $             0.00     $              (0.01)
                                                                   ===================   ======================
NET INCOME (LOSS) PER SHARE - DILUTED                              $             0.00     $              (0.01)
                                                                   ===================   ======================

Weighted Average Shares Used in Computation - Basic                        20,167,773               10,289,758
                                                                   ===================   ======================
Weighted Average Shares Used in Computation - Diluted                      20,216,865               10,289,758
                                                                   ===================   ======================



                 See notes to consolidated financial statements
                                      4


                    VERMONT PURE HOLDINGS, LTD. AND SUBSIDIARY

                      CONSOLIDATED STATEMENTS OF CASH FLOWS




                                                                                                      Three months ended
                                                                                              ---------------------------------
                                                                                                 January 31,      January 29,
                                                                                                    2001              2000
                                                                                               ----------------  ---------------
                                                                                                 (unaudited)       (unaudited)
                                                                                                           

CASH FLOWS FROM OPERATING ACTIVITIES:
     Net income/(loss)                                                                            $     23,817      $   (91,154)
     Adjustments to reconcile net income (loss) to net cash used in operating activities:

       Depreciation                                                                                    849,534          452,330
       Amortization                                                                                    634,443          166,635
       Gain on settlement of note receivable                                                                 -         (295,000)
       (Gain) Loss on disposal of property and equipment                                                (3,500)          26,013

     Changes in assets and liabilities (net of effect of acquisitions):

       Decrease in accounts receivable                                                                 207,915           36,295
       (Increase) in inventory                                                                        (755,325)         (85,527)
       (Increase) in other current assets                                                              (30,622)        (554,026)
       (Increase) Decrease in other  assets                                                           (230,437)          93,317
       (Decrease) in accounts payable                                                               (1,229,657)        (715,074)
       Increase in customer deposits                                                                    59,374           93,979
       (Decrease) in accrued expenses                                                                 (565,572)        (179,238)
                                                                                               ----------------  ---------------
NET CASH USED IN OPERATING ACTIVITIES                                                               (1,040,030)      (1,051,450)
                                                                                               ----------------  ---------------

CASH FLOWS FROM INVESTING ACTIVITIES:
     Purchase of property, plant and equipment                                                        (671,676)        (435,829)
     Proceeds from sale of money market investment                                                   3,301,064                -
     Proceeds from sale of fixed assets                                                                  3,500           13,125
     Collection of note receivable                                                                           -        1,270,000
     Cash used for acquisitions - net of cash acquired                                                       -         (625,000)
                                                                                               ----------------  ---------------
NET CASH PROVIDED BY INVESTING ACTIVITIES                                                            2,632,888          222,296
                                                                                               ----------------  ---------------

CASH FLOWS FROM FINANCING ACTIVITIES:
     Proceeds of line of credit                                                                      2,175,000        1,810,208
     Proceeds from debt                                                                                      -         (114,433)
     Principal payments of debt                                                                     (3,881,877)        (120,719)
     Sale of common stock                                                                                   20                -
                                                                                               ----------------  ---------------
NET CASH (USED IN) PROVIDED BY FINANCING ACTIVITIES                                                 (1,706,857)       1,575,056
                                                                                               ----------------  ---------------

NET (DECREASE) INCREASE  IN CASH                                                                      (114,000)         745,902

CASH - Beginning of year                                                                             1,408,158          367,018
                                                                                               ----------------  ---------------

CASH  - End of period                                                                              $ 1,294,158      $ 1,112,920
                                                                                               ================  ===============

Cash paid for interest                                                                             $   883,117        $ 230,370
                                                                                               ================  ===============

NON-CASH FINANCING AND INVESTING ACTIVITIES:
     Equipment acquired under capital leases                                                       $         -         $ 72,135
                                                                                               ================  ===============




                 See notes to consolidated financial statements
                                       5






                  VERMONT PURE HOLDINGS, LTD. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                                   (Unaudited)

1.        BASIS OF PRESENTATION

          The accompanying unaudited consolidated financial statements have been
          prepared in accordance with Form 10-Q  instructions and in the opinion
          of  management  contain  all  adjustments  (consisting  of only normal
          recurring   accruals)   necessary  to  present  fairly  the  financial
          position,  results  of  operations,  and cash  flows  for the  periods
          presented.  The results have been determined on the basis of generally
          accepted accounting principles and practices applied consistently with
          the Form 10-K for the year ended October 31, 2000.

          Certain  information  and footnote  disclosures  normally  included in
          financial  statements  presented in accordance with generally accepted
          accounting principles have been condensed or omitted. The accompanying
          consolidated  financial  statements should be read in conjunction with
          the financial  statements and notes thereto  incorporated by reference
          from the  Company's  Annual  Report  on Form  10-K for the year  ended
          October 31, 2000.

2.        LONG TERM DEBT

          a) Bonds
          On November 1, 2000 the Company paid its obligation under its Series A
          Industrial Revenue Bond issue.  Proceeds for the payment of $3,207,374
          were obtained from the Company's money market investment fund that was
          restricted  for that use  under  the  terms of the  financing  for the
          Crystal Rock merger.

          b) Line of Credit
          During the quarter the Company  borrowed  $2,175,000  from its working
          capital  line of  credit  with the  Webster  Bank.  Letters  of credit
          totaling  $373,690  secured by the line were  issued on the  Company's
          behalf. As of January 31, 2001 the total obligation  outstanding under
          this  facility  was  $3,008,690.  The  line of  credit  has a limit of
          $5,000,000 and matures on October 5, 2002.

          c) Debt Conversion to Stock

          On January 26, 2001,  the Company  issued  70,621 shares of its common
          stock  upon  conversion  of  $150,000  of an  outstanding  convertible
          debenture.  The original face amount of the debenture is $975,000. The
          conversion leaves $825,000 to be converted by October 2001.

                                       6




PART I - Item 2.

                     MANAGEMENT'S DISCUSSION AND ANALYSIS OF

                  FINANCIAL CONDITION AND RESULTS OF OPERATIONS

The following  discussion and analysis  should be read in  conjunction  with the
financial  statements and notes thereto as filed in the Company's  Annual Report
on Form 10-K for the year ended October 31, 2000.

                           FORWARD-LOOKING STATEMENTS

When  used in the Form  10-Q  and in  future  filings  by the  Company  with the
Securities  and Exchange  Commission,  the words or phrases "will likely result"
and "the Company  expects,"  "will  continue,"  "is  anticipated,"  "estimated,"
"project,"  or  "outlook"  or  similar  expressions  are  intended  to  identify
"forward-looking  statements"  within  the  meaning  of the  Private  Securities
Litigation  Reform Act of 1995.  The  Company  wishes to caution  readers not to
place  undue  reliance  on any such  forward-looking  statements,  each of which
speaks only as of the date made.  Such  statements  are subject to certain risks
and  uncertainties  that could cause actual  results to differ  materially  from
historical  earnings and those presently  anticipated or projected.  Among these
risks  are  water  supply  and  bottling  capacity  constraints  in the  face of
significant  growth,  dependence  on  outside  distributors,   and  reliance  on
commodity price fluctuations as they influence raw material pricing. The Company
has no obligation to publicly  release the result of any revisions  which may be
made to any  forward-looking  statements to reflect anticipated or unanticipated
events or circumstances occurring after the date of such statements.

                              RESULTS OF OPERATIONS

The Company completed a merger with Crystal Rock Spring Water Company in October
2000. This  transaction had a significant  impact on nearly all of the Company's
quantitative  results.  For comparison  purposes only, the following  table sets
forth, for the first fiscal quarter of 2000,

     (1) the consolidated condensed unaudited operating results for Vermont Pure
     Holdings, Ltd. for the first quarter of fiscal year 2000,

     (2) the consolidated condensed unaudited operating results for Crystal Rock
     Spring Water Company for the first quarter of fiscal year 2000,

     (3)  adjustments   consistent  with  the  pro  forma  financial  statements
     presented in the Company's  Proxy  Statement/Prospectus  dated September 8,
     2000 with respect to the transaction ("the merger proxy"), as if the merger
     had occurred on October 31, 1999, and

     (4) the "Combined" totals of (1), (2) and (3).

The table also sets forth, for the first fiscal quarter of 2001,

                                       7



     (5) the consolidated condensed unaudited operating results for Vermont Pure
     Holdings, Ltd. for the first quarter of fiscal year 2001.

Although  they are  derived  from the  financial  statements  of the Company and
Crystal Rock, the figures in the table,  including without  limitation the " Pro
Forma Combined"  column,  are not, and should not be considered to be, financial
statements prepared in accordance with generally accepted accounting principles,
nor are they  necessarily  indicative of future  results.  The table is intended
solely to provide a basis for a more meaningful  comparison of the  consolidated
unaudited first quarter fiscal year 2001 financial information with the combined
unaudited operating results for the Company for the first quarter of fiscal year
2000.  Certain expenses have been reclassified from operating expense to cost of
goods  sold from the  Company's  operating  statement  of a year ago to  provide
consistency between the two companies and comparison to 2001.




(000'S OF $)                            (1)             (2)             (3)               (4)               (5)
                                   Three Months     Three Months                     Three Months      Three Months
                                      Ending           Ending                           Ending            Ending
                                   Jan. 29, 2000   Jan. 31, 2000                     January 2000      Jan. 31, 2001
                                   -------------   -------------                    --------------     -------------
                                                                     Pro Forma      FY00 Pro Forma         FY01
                                   Vermont Pure     Crystal Rock    Adjustments        Combined        Consolidated
                                   -------------   -------------    -----------     --------------     -------------
                                                                                         

Sales                                $ 6,424          $ 6,086              -           $ 12,510            $ 14,219
Cost of Goods Sold                     2,920            2,307          $   4              5,231               6,227
                                    --------         --------          ------           -------            --------
Gross Margin                           3,504            3,779             (4)             7,279               7,992

OPerating Expenses                     3,589            2,837            317              6,743               6,628
                                    --------         --------          ------           -------            --------
Income (Loss) from Operations           (85)              942           (321)               536               1,364

Interest Expense                        279                88            896              1,263               1,344

Other (Income) Expense                 (273)                -              -               (273)                 (4)
                                    --------         --------          ------            -------            --------
Income (Loss) before Taxes              (91)              854         (1,217)              (454)                 24

Provision for Income Taxes                -               354           (294)                60                   -
                                    --------         --------          ------           -------            --------
Net Income (Loss)                   $   (91)          $   500         $ (923)           $  (514)            $    24
                                    ========         ========          ======           =======            ========



Sales - Sales  for the first  quarter  of  fiscal  year  2001  were  $14,219,000
compared  to  $12,510,000   for  the  pro  forma   combined   companies  in  the
corresponding period of 2000, an increase of $1,709,000, or 14%.

Sales for the home and office category for the first quarter of fiscal 2001 were
$11,231,000  compared to the combined total of $10,191,000 for the corresponding
period of fiscal year 2000,  an increase of  $1,040,000  or 10%. The increase in
sales is attributable  to market growth and share gains in core markets.  Of the
total  home and office  category  sales for the  quarter,  water  sales  totaled
$4,923,000, an increase of 9% over the combined total for the same period a year
ago;  coffee and other  products  were  $4,336,000,  an increase of 14% over the
combined  total  for the  same  period  a year  ago;  and  cooler  rentals  were
$1,972,000,  an  increase of 8% over the  combined  total for same period a year
ago.

Sales for  retail-size  products  for the  first  quarter  of  fiscal  2001 were
$2,988,000  compared to a combined  total of  $2,319,000  for the  corresponding
period of fiscal  year 2000,  an  increase  of  $669,000  or 29%.  For the first
quarter of the year, sales of the Vermont Pure, Hidden Spring, and Private Label
brands increased 36%, 2% and 38%, respectively. The increase in the Vermont Pure
brand  was   attributable   to  market   expansion   and  maturing   distributor

                                       8


relationships in established markets. The lower growth rate of the Hidden Spring
brand is reflective of activity in mature  markets  during the seasonal off peak
selling  season.  Growth of  private  label  brands  reflects  both new  account
acquisitions and market share gains in the established  customer base during the
period. For the quarter, private label sales accounted for 27% of this category.
Average  selling  prices of  retail-size  products for the three  months  ending
January 31, 2001 decreased 5% from  corresponding  period the previous year as a
result of a more  competitive  marketplace.  Decreases in average selling prices
were  partially  offset by lower  promotional  spending as  described in further
detail below.

Cost of Goods  Sold/gross  Profit - For the first three  months of fiscal  2001,
Cost of Goods Sold was  $6,227,000  compared to the pro forma  combined total of
$5,231,000  for the same  period  in fiscal  2000.  Gross  Profit  for the first
quarter was  $7,992,000,  or 56% of sales,  compared  to the pro forma  combined
total of $7,279,000,  or 58% of sales, for the corresponding  period a year ago.
Gross profit  increased as result of higher sales.  The decrease in gross margin
as percentage of sales  reflects a higher  percentage of retail  packages in the
sales mix. In the quarter ending January 31, 2001 retail sales were 28% of sales
versus 19% for the same period a year ago.  Sales of  retail-size  products  are
characterized  by a lower gross margin return than the home and office category.
As  discussed  in the merger  proxy and the  Company's  most  recent  Form 10-K,
management  expects to reduce cost of goods,  as a percentage of sales,  through
increased  purchasing  power as a  result  of the  merger  and  redesigning  and
reconfiguring  its packaging to be less costly and more efficient.  Although the
Company is on schedule with many of these plans,  no assurance can be given that
it will be successful in improving gross profit.

Operating  Expenses - For the first three months of fiscal year 2001 compared to
the pro forma combined total for the  corresponding  period in fiscal year 2000,
total  operating  expenses  were  $6,628,000  and  $6,743,000,  respectively,  a
decrease of $115,000.  Selling, general and administrative expenses decreased by
$80,000, for the first quarter of fiscal 2001 compared to the pro forma combined
total  for  corresponding  period a year  ago.  The  decrease  in  expenses  was
primarily due to cost savings resulting from operating  synergies resulting from
the  merger.  The  savings  were a result of  merging  overlapping  distribution
infrastructure,   consolidation  of  administrative   personnel,   and  improved
economies  of  scale in  certain  administrative  costs  such as  insurance  and
employee  benefits.  As of  January  31,  2001,  management  had not  completely
implemented  its  consolidation  plan  outlined  in the  notes to the pro  forma
financial  statements  of the merger  proxy.  Although  the  Company is still on
schedule  to achieve  these  savings,  no  assurance  can be given that it will.
Advertising and promotional  expense decreased $33,000,  or 5%, during the first
quarter of 2001 compared to the combined  total for the  corresponding  period a
year  earlier.   The  Company's   advertising  and  promotion  is  predominantly
associated with the sales of the retail-size  packages.  As mentioned above, the
pricing  environment  for these  products  has changed  such that the  Company's
distributors seek price discounts instead of advertising and promotion  support.
The Company's aggregate per case expense for advertising and promotion decreased
43% in the first quarter of 2001 from the comparable  period the prior year. For
the first quarter of fiscal year 2001, amortization decreased $2,000 to $635,000
from the pro forma  combined  total of $637,000  for the same period a year ago.
Amortization  decreased  $2,000  because  certain  intangibles  from prior small
acquisitions  were fully  amortized  prior to the first  quarter of fiscal  year
2001.

                                        9


Income From  Operations - Income from  operations  for the first three months of
fiscal 2001 was  $1,364,000 as compared to pro forma  combined total of $536,000
for the  corresponding  period  last  year,  an  improvement  of  $828,000.  The
increased  income is a result of sales  growth  and cost  savings  derived  from
combining  the two  companies.  The  benefit  of  these  favorable  factors  was
partially  offset by the large increase in  amortization  expense  incurred as a
result of the merger.

Other  Income/Expense  - On a pro forma basis,  net interest  expense  increased
$81,000 to  $1,344,000  in the first  quarter of fiscal  2001 from the pro forma
combined  total of  $1,263,000  in the first  quarter of fiscal  year 2000.  The
increase in interest  expense was a result of  slightly  higher  borrowing  than
expected to fund the Company's operations after the merger.

NET  INCOME/LOSS - On a pro forma basis,  the Company's net income for the first
three  months of fiscal year 2001 was $24,000  compared to a pro forma  combined
net loss of $514,000 for the corresponding  period last year. The improvement of
$538,000 is  attributable  to the increased  sales and the Company's  ability to
implement cost savings as a result of the combination.

FUTURE  EFFECTS/TRENDS  - In conjunction  with the merger the Company incurred a
significant  amount of goodwill and  substantial  debt. The cost to amortize the
goodwill  and  service  the debt on an annual  basis is  considerable.  Goodwill
amortization  expense as a result of the  transaction  is $2.4 million per year.
Interest in the first year is expected to be $5.3 million.  The Company  expects
continued sales growth and improving operating  efficiencies to more than offset
these  amounts.  Historical  sales trends of the two  companies  support  profit
margin growth that the Company anticipates will more than offset increased costs
resulting from the merger.  However, no assurance can be given that these trends
will continue.

                         LIQUIDITY AND CAPITAL RESOURCES

Cash used for operating  activities  was largely a result of paying down accrued
expenses and accounts payable during the quarter. This is a traditional seasonal
trend in the business.  Cash required doubled in 2001 as a result of the merger.
In addition,  cash was used to build retail  inventory.  The seasonal  inventory
build in preparation  for the summer selling  season  occurred  earlier than the
prior year due to scheduled equipment installations.

The Company used $672,000 for equipment purchases, 54% more than the same period
a year earlier. This is a result of the increased capital requirements of a home
and office  distribution  system that has more than doubled in size. The Company
is also  expanding and upgrading its  production  line for retail  products that
will continue the increased need for cash for capital  resources into the second
quarter of 2001.

The source for cash for the Company's  operating and capital activities has been
its line of credit with Webster Bank.  During the quarter,  the Company borrowed
$2,175,000  from the line.  Letters of credit totaling  $373,690  secured by the
line were also issued on the Company's  behalf. As of January 31, 2001 the total
obligation  outstanding  under this facility was $3,008,690.  The line of credit
has a limit of $5,000,000 and matures  October 5, 2002. The Company expects that
its cash on hand and the cash generated from its future operations combined with

                                       10


the commitment  from the bank will provide  sufficient  capital for the next two
fiscal years.  However, no assurance can be given that this will be the case and
that  adequate  financing at reasonable  interest  rates will be secured if more
cash is needed either prior to or subsequent to the maturity of the line.

On  November  1,  2000  the  Company  paid its  obligation  under  its  Series A
Industrial Revenue Bond issue.  Proceeds for the principal payment of $3,195,000
were applied from the Company's money market investment fund that was restricted
for that use under the terms of the  financing  for the Crystal Rock merger.  In
addition,  the Company repaid principal  totaling $625,000 on its term note with
Webster Bank during the quarter.


















                                       11




PART I - ITEM 3

            QUANTITIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

Market risks relating to the Company's  operations result primarily from changes
in interest rates and commodity prices.

Interest  Rate  Risks - At  January  31,  2001  the  Company  had  approximately
$25,000,000 of long term debt subject to variable interest rates. Under the loan
and security  agreement with Webster Bank the Company currently pays interest at
a rate of LIBOR plus 1.75%. A hypothetical  100 basis increase in the LIBOR rate
would  result in an  additional  $250,000 of interest  expense on an  annualized
basis. The Company uses interest rate "swap" agreements to curtail interest rate
risk.  On  November 3, 2000,  the Company  entered  into a swap  agreement  with
Webster Bank to fix $8,000,000 of its long term debt at 8.32% interest for three
years.

Commodity Price Risks

         PLastic - PET

         Although  the Company has a three-year  contract  with its vendors that
sets the purchase price of its PET bottles,  the vendors are entitled to pass on
to the Company any resin price increases. These prices are related to supply and
demand  market  factors for PET and, to a lesser  extent the price of petroleum,
from where PET is derived. A hypothetical resin price increase of $.05 per pound
would result in an approximate price increase per bottle of $.003 or, at current
volume levels, $196,000 a year.

         Coffee

         The cost of the  Company's  coffee  purchases are dictated by commodity
prices.  It enters into contracts to mitigate market  fluctuation of these costs
by fixing the price for certain periods. Currently it has fixed the price of its
anticipated  supply  through  December 31, 2001 at "green"  prices  ranging from
$.83-$.91 per pound. The Company is not insulated from price fluctuations beyond
that date. At existing  sales  levels,  an increase in pricing of $.10 per pound
would  result in  approximately  $100,000  of  additional  cost  annually to the
Company  if it had not fixed its  pricing.  In this case,  competitors  that had
fixed pricing might have a competitive advantage.
















                                       12




PART II - Other Information

ITEM 1 - Legal Proceedings

         None

ITEM 2 - Changes in Securities

         (a) As reported  by the  Company in its Annual  Report on Form 10-K for
         fiscal year 1999, on October 1, 1999,  the Company  issued its $975,000
         non-interest bearing Convertible  Debenture due September 30, 2001 (the
         "Debenture")  to Marcon  Capital  Corporation,  now known as Middlebury
         Venture  Partners  ("Middlebury").  The  transaction  was  exempt  from
         registration  under the Securities  Act of 1933 as a private  placement
         under  Section  4(2)  thereof.  Middlebury  is  entitled to convert the
         Debenture  into shares of the  Company's  Common  Stock at a conversion
         price equal to 85% of the  average  closing  price of the Common  Stock
         during the 20 business  days prior to  conversion.  If the Debenture is
         not sooner converted,  it shall, subject to the satisfaction of various
         conditions,  be  automatically  converted  into  Common  Stock  on  the
         maturity date, September 30, 2001.

                  On January  26,  2001,  Middlebury  converted a face amount of
         $150,000 of the Debenture  into 70,621  shares of the Company's  Common
         Stock.  The Debenture  was converted at a price of $2.12 per share,  or
         85% of the  average  closing  price  during  the  relevant  measurement
         period.   The  transaction  was  exempt  from  registration  under  the
         Securities  Act of 1933 under Section  3(a)(9)  thereof.  The remaining
         outstanding face amount of the Debenture is $825,000.

         (b)      None

         (c)      None

ITEM 3 - Defaults upon Senior Securities

         None

ITEM 4 - Submission of Matters to a Vote of Security Holders

         None

ITEM 5 - Other Information

         None

ITEM 6 - Exhibits and Reports on Form 8-K




                                      13


Exhibit

Number         Description


   2.1         Agreement  and  Plan of  Merger  and  Contribution  by and  among
               Vermont Pure Holdings,  Ltd.,  Crystal Rock Spring Water Company,
               VP Merger Parent,  Inc. VP Acquisition Corp. and the stockholders
               named  therein,  dated  as  of  May  5,  2000.  (Incorporated  by
               reference  to Appendix A to the Form S-4  Registration  Statement
               filed by Vermont Pure  Holdings,  Ltd.,  f/k/a VP Merger  Parent,
               Inc.,  File  No.  333-45226,  on  September  6,  2000  (the  "S-4
               Registration Statement").)

   2.2         Amendment to Agreement and Plan of Merger and Contribution by and
               among  Vermont  Pure  Holdings,  Ltd.,  Crystal Rock Spring Water
               Company,  VP Merger Parent,  Inc., VP Acquisition  Corp., and the
               stockholders  named  therein,   dated  as  of  August  28,  2000.
               (Incorporated by reference to Exhibit 2.1 of the S-4 Registration
               Statement.)


   2.3         Amendment to Agreement and Plan of Merger and Contribution by and
               among  Vermont  Pure  Holdings,  Ltd.,  Crystal Rock Spring Water
               Company,  VP Merger Parent,  Inc., VP  Acquisition  Corp. and the
               stockholders  named  therein,  dated as of  September  20,  2000.
               (Incorporated  by  reference  to Exhibit 2.2 of Form 8-K filed by
               Vermont Pure Holdings,  Ltd., f/k/a VP Merger Parent,  Inc., File
               No. 333-45226, on October 19, 2000 (the "Merger 8-K".)

   3.1         Certificate of  Incorporation  of the Company.  (Incorporated  by
               reference  to  Exhibit B to  Appendix  A to the  Proxy  Statement
               included in the S-4 Registration Statement.)

   3.2         Certificate of Amendment of Certificate of  Incorporation  of the
               Company filed October 5, 3.2 2000.  (Incorporated by reference to
               Exhibit 4.2 of the Merger 8-K.)

   3.3         By-laws of the Company.  (Incorporated  by reference to Exhibit C
               of  Appendix  A to  the  Proxy  Statement  included  in  the  S-4
               Registration Statement.)



   4.1         Form of Lockup Agreement among the Company, Peter K. Baker, Henry
               E.  Baker,  and John B.  Baker.  (Incorporated  by  reference  to
               Exhibit N to  Appendix A to the Proxy  Statement  included in the
               S-4 Registration Statement.)


   4.2         Registration  Rights Agreement among the Company,  Peter K Baker,
               Henry E. Baker,  John B. Baker, and Ross Rapaport.  (Incorporated
               by reference to Exhibit 4.6 of the Merger 8-K.)

                                       14




  10.1*        1993  Performance  Equity Plan.  (Incorporated  by reference from
               Exhibit 10.9 of Registration Statement 33-72940.)

  10.2*        1998 Incentive and  Non-Statutory  Stock Option Plan, as amended.
               (Incorporated  by reference to Appendix C to the Proxy  Statement
               included in the S-4 registration statement.)


  10.3*        1999 Employee Stock Purchase Plan.  (Incorporated by reference to
               Exhibit A of the 1999 Proxy  Statement of Vermont Pure  Holdings,
               Ltd. f/k/a Platinum Acquisition Corp.)

  10.4         Amended and Restated  Spring Water Licenses and Supply  Agreement
               between Vermont Pure Holdings, Ltd. and Pristine Mountain Springs
               of  Vermont,  Inc  and  Amsource,   LLC  dated  April  13,  1999.
               (Incorporated  by reference  from Exhibit  10.25 of Form 10-K for
               the Year Ended October 30, 1999.)



  10.5         Convertible  Debenture Agreement dated September 30, 1999 between
               Vermont Pure Holdings, Ltd. and Middlebury Venture Partners, Inc.
               (f/k/a  Marcon  Capital  Corporation)  in the amount of $975,000.
               (Incorporated  by reference  from Exhibit  10.27 of Form 10-K for
               the Year  Ended  October  30,  1999.)

  10.6*        Employment  Agreement  between the Company and Timothy G. Fallon.
               (Incorporated   by  reference   to  Exhibit   10.13  of  the  S-4
               Registration Statement.)

  10.7*        Employment  Agreement between the Company and Bruce S. MacDonald.
               (Incorporated   by  reference   to  Exhibit   10.14  of  the  S-4
               Registration Statement.)

  10.8*        Employment  Agreement  between  the  Company  and Peter K. Baker.
               (Incorporated   by  reference   to  Exhibit   10.15  of  the  S-4
               Registration Statement.)

  10.9*        Employment  Agreement  between  the  Company  and John B.  Baker.
               (Incorporated   by  reference   to  Exhibit   10.16  of  the  S-4
               Registration Statement.)

  10.10*       Employment  Agreement  between  the  Company  and Henry E. Baker.
               (Incorporated   by  reference   to  Exhibit   10.17  of  the  S-4
               Registration Statement.)


                                       15


  10.11        Lease of Buildings and Grounds in Watertown, Connecticut from the
               Baker's  Grandchildren  Trust.   (Incorporated  by  reference  to
               Exhibit 10.22 of the S-4 Registration Statement.)

  10.12        Lease of Grounds in Stamford, Connecticut from the Henry E. Baker
               (Incorporated   by  reference   to  Exhibit   10.24  of  the  S-4
               Registration Statement.)

  10.13        Lease of Building in Stamford,  Connecticut  from Henry E. Baker.
               (Incorporated   by  reference   to  Exhibit   10.23  of  the  S-4
               Registration Statement.)

  10.14        Loan and Security  Agreement between the Company and Webster Bank
               dated  October 5,  2000.  10.14  (Incorporated  by  reference  to
               Exhibit  10.14 of Form 10-K filed  January  29, 2001 for the Year
               Ended October 31, 2000.)

  10.15        Term Note from the Company to Webster Bank dated October 5, 2000.
               (Incorporated  by reference  to Exhibit  10.15 of Form 10-K filed
               January 29, 2001 for the Year Ended October 31, 2000.)

  10.16        Subordinated  Note  from the  Company  to Henry  E.  Baker  dated
               October  5, 2000.  (Incorporated  10.16 by  reference  to Exhibit
               10.16 of Form 10-K  filed  January  29,  2001 for the Year  Ended
               October 31, 2000.)

  10.17        Subordinated Note from the Company to Joan Baker dated October 5,
               2000.  (Incorporated  by 10.17 reference to Exhibit 10.17 of Form
               10-K filed January 29, 2001 for the Year Ended October 31, 2000.)

  10.18        Subordinated Note from the Company to John B. Baker dated October
               5, 2000.  (Incorporated  10.18 by reference  to Exhibit  10.18 of
               Form 10-K filed  January 29, 2001 for the Year Ended  October 31,
               2000.)

  10.19        Subordinated  Note  from the  Company  to Peter  K.  Baker  dated
               October  5, 2000.  (Incorporated  10.19 by  reference  to Exhibit
               10.19 of Form 10-K  filed  January  29,  2001 for the Year  Ended
               October 31, 2000.)

  10.20        Subordinated Note from the Company to Ross S. Rapaport,  Trustee,
               dated  October 5, 2000.  (Incorporated  by  reference  to Exhibit
               10.20 of Form 10-K  filed  January  29,  2001 for the Year  Ended
               October 31, 2000.)


                                       16


  10.21        Subordination and Pledge Agreement from Henry E. Baker to Webster
               Bank dated October 5,2000.  (Incorporated by reference to Exhibit
               10.21 of Form 10-K  filed  January  29,  2001 for the Year  Ended
               October 31, 2000.)

  10.22        Subordination  and  Pledge  Agreement  from Joan Baker to Webster
               Bank dated October 5,2000.  (Incorporated by reference to Exhibit
               10.22 of Form 10-K  filed  January  29,  2001 for the Year  Ended
               October 31, 2000.)

  10.23        Subordination  and Pledge Agreement from John B. Baker to Webster
               Bank dated October 5, 2000. (Incorporated by reference to Exhibit
               10.23 of Form 10-K  filed  January  29,  2001 for the Year  Ended
               October 31, 2000.)

  10.24        Subordination and Pledge Agreement from Peter K. Baker to Webster
               Bank dated October 5,2000.  (Incorporated by reference to Exhibit
               10.24 of Form 10-K  filed  January  29,  2001 for the Year  Ended
               October 31, 2000.)

  10.25        Subordination   and  Pledge  Agreement  from  Ross  S.  Rapaport,
               Trustee,  to Webster Bank dated October 5,2000.  (Incorporated by
               reference  to Exhibit  10.25 of Form 10-K filed  January 29, 2001
               for the Year Ended October 31, 2000.)

10.26          Agreement    between    Vermont    Pure    Springs,    Inc.   and
               Zuckerman-Honickman Inc. dated October 15, 1998. (Incorporated by
               reference to the S-4 Registration Statement.

10.27          Loan Purchase  Agreement between Vermont Pure Holdings,  Ltd. and
               Middlebury  Venture  Partners,  Inc.,  dated  September 30, 1999.
               (Incorporated  by reference to Exhibit  10.26 to Form 10K for the
               Year Ended October 30,1999.


         *  Relates to compensation


Reports on Form 8-K  (None)

                                       17




                                    SIGNATURE

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

Dated:            March 19, 2001
                  Randolph, Vermont




                                       VERMONT PURE HOLDINGS, LTD.

                                       BY: /S/ BRUCE S. MACDONALD
                                         -----------------------
                                         Bruce S. MacDonald
                                         Vice President, Chief Financial Officer
                                         (Principal Accounting Officer and
                                         Principal Financial Officer)













                                       18