SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549



                                    Form 10Q
                                Quarterly Report
                     Pursuant to Section 13 or 15 (d) of the
                         Securities Exchange Act of 1934



For the 13 Weeks Ended                                       Commission File No
March 2, 2002                                                           0-29288


                         GRIFFIN LAND & NURSERIES, INC.
             (Exact name of registrant as specified in its charter)


Delaware                                                             06-0868496
(state  or  other  jurisdiction  of  incorporation      (IRS  Employer
or  organization)                                       Identification  Number)

One Rockefeller Plaza, New York, New York                              10020
(Address  of  principal  executive  offices)                        (Zip  Code)



Registrant's Telephone Number including Area Code     (212) 218-7910


     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



       Number of shares of Common Stock outstanding at March 29, 2002: 4,864,916


                         GRIFFIN LAND & NURSERIES, INC.
                                    Form 10Q






PART  I     FINANCIAL  INFORMATION                                      Page


     Consolidated  Statement  of  Operations
     13  Weeks  Ended  March  2,  2002  and  March  3,  2001               3

     Consolidated  Balance  Sheet
     March  2,  2002  and  December  1,  2001                              4

     Consolidated  Statement  of  Stockholders'  Equity
     13  Weeks  Ended  March  2,  2002  and  March  3,  2001               5

     Consolidated  Statement  of  Cash  Flows
     13  Weeks  Ended  March  2,  2002  and  March  3,  2001               6

     Notes  to  Consolidated  Financial  Statements                        7

     Management's  Discussion  and  Analysis  of
     Financial  Condition  and  Results  of  Operations                   14

     Quantitative  and  Qualitative  Disclosures  About  Market  Risk     17


PART  II      OTHER  INFORMATION                                          18


SIGNATURES                                                                19



PART  I
Item  1.  Financial  Statements

                         Griffin Land & Nurseries, Inc.
                      Consolidated Statement of Operations
                  (dollars in thousands, except per share data)
                                   (unaudited)



                                              For  the  13  Weeks  Ended,
                                              ---------------------------
                                                       Mar. 2,    Mar. 3,
                                                          2002       2001
                                                     ---------  ---------
                                                          
Net sales and other revenue                          $  2,599   $  3,947
Cost of goods sold                                      1,856      2,926
Selling, general and administrative expenses            1,914      3,442
                                                     ---------  ---------
Operating loss                                         (1,171)    (2,421)
Gain on sale of Sales and Service Centers                   -      9,469
Interest expense                                         (359)      (136)
Interest income                                             7         51
                                                     ---------  ---------
(Loss) income before income tax (benefit) provision    (1,523)     6,963
Income tax (benefit) provision                           (487)     2,750
                                                     ---------  ---------
(Loss) income before equity investment                 (1,036)     4,213
Loss from equity investment                              (429)      (144)
                                                     ---------  ---------
Net (loss) income                                    $ (1,465)  $  4,069
                                                     =========  =========

Basic net (loss) income per common share             $  (0.30)  $   0.84
                                                     =========  =========
Diluted net (loss) income per common share           $  (0.30)  $   0.82
                                                     =========  =========

                 See Notes to Consolidated Financial Statements.


                         Griffin  Land & Nurseries, Inc
                           Consolidated Balance Sheet
                  (dollars in thousands, except per share data)
                                   (unaudited)



                                                             Mar. 2,   Dec. 1,
                                                                2002      2001
                                                            --------  --------
                                                                
ASSETS
Current Assets
Cash and cash equivalents                                   $     23  $     23
Accounts receivable, less allowance of $134 and $132           1,273     2,437
Inventories                                                   34,880    30,449
Deferred income taxes                                          1,788     1,788
Other current assets                                           2,612     2,667
                                                            --------  --------
Total current assets                                          40,576    37,364
Real estate held for sale or lease, net                       49,038    49,242
Investment in Centaur Communications, Ltd.                    16,583    17,012
Property and equipment, net                                   11,476    11,418
Other assets                                                   9,440     9,139
                                                            --------  --------
Total assets                                                $127,113  $124,175
                                                            ========  ========

LIABILITIES AND STOCKHOLDERS' EQUITY
Current Liabilities
Accounts payable and accrued liabilities                    $  5,117  $  5,761
Long-term debt due within one year                               438       508
                                                            --------  --------
Total current liabilities                                      5,555     6,269
Long-term debt                                                21,510    15,940
Deferred income taxes                                            970     1,457
Other noncurrent liabilities                                   3,623     3,593
                                                            --------  --------
Total liabilities                                             31,658    27,259
                                                            --------  --------
Commitments and contingencies
Common stock, par value $0.01 per share, 10,000,000 shares
   authorized, 4,864,916 shares issued and outstanding            49        49
Additional paid-in capital                                    93,588    93,584
Retained earnings                                              1,571     3,036
Accumulated other comprehensive income                           247       247
                                                            --------  --------
Total stockholders' equity                                    95,455    96,916
                                                            --------  --------
Total liabilities and stockholders' equity                  $127,113  $124,175
                                                            ========  ========

                 See Notes to Consolidated Financial Statements.


                         Griffin Land & Nurseries, Inc.
                 Consolidated Statement of Stockholders' Equity
                             (dollars in thousands)
                                   (unaudited)



                                                                              Accumulated
                              Shares of               Additional                 Other
                               Common       Common     Paid-in    Retained   Comprehensive
                                Stock        Stock     Capital    Earnings       Income       Total
                             -----------  -----------  --------  ----------  --------------  --------
                                                                           
Balance at December 2, 2000    4,862,704  $        49  $ 93,584  $   1,899   $          186  $95,718

Net income                             -            -         -      4,069                -    4,069
                             -----------  -----------  --------  ----------  --------------  --------

Balance at March 3, 2001       4,862,704  $        49  $ 93,584  $   5,968   $          186  $99,787
                             ===========  ===========  ========  ==========  ==============  ========


Balance at December 1, 2001    4,862,704  $        49  $ 93,584  $   3,036   $          247  $96,916

Exercise of employee stock
    options                        2,212            -         4          -                -        4

Net loss                               -            -         -     (1,465)               -   (1,465)
                             -----------  -----------  --------  ----------  --------------  --------

Balance at March 2, 2002       4,864,916  $        49  $ 93,588  $   1,571   $          247  $95,455
                             ===========  ===========  ========  ==========  ==============  ========


                 See Notes to Consolidated Financial Statements.


                         Griffin Land & Nurseries, Inc.
                      Consolidated Statement of Cash Flows
                             (dollars in thousands)
                                   (unaudited)



                                                             For the 13 Weeks Ended,
                                                             -----------------------
                                                                  Mar. 2,    Mar. 3,
Operating activities:                                                2002       2001
                                                                ---------  ---------
                                                                     
Net (loss) income                                               $ (1,465)  $  4,069
Adjustments to reconcile net (loss) income to net cash used in
operating activities:
   Depreciation and amortization                                     787        724
   Gain on sale of Sales and Service Centers                           -     (9,469)
   Loss from equity investment                                       429        144
   Deferred income taxes                                            (487)       (46)
Changes in assets and liabilities:
   Accounts receivable                                             1,162      3,560
   Inventories                                                    (4,431)    (4,091)
   Other current assets                                               55     (2,655)
   Accounts payable and accrued liabilities                         (644)       554
   Income taxes payable                                                -      2,745
   Other, net                                                       (115)       (88)
                                                                ---------  ---------
Net cash used in operating activities                             (4,709)    (4,553)
                                                                ---------  ---------

Investing activities:
Proceeds from sale of Sales and Service Centers                        -     18,390
Additions to real estate held for sale or lease                     (299)    (2,937)
Additions to property and equipment                                 (453)      (290)
                                                                ---------  ---------
Net cash (used in) provided by investing activities                 (752)    15,163
                                                                ---------  ---------

Financing activities:
Increase in debt                                                   6,000      4,675
Payments of debt                                                    (539)   (12,082)
                                                                ---------  ---------
Net cash provided by (used in) financing activities                5,461     (7,407)
                                                                ---------  ---------
Net increase in cash and cash equivalents                              -      3,203
Cash and cash equivalents at beginning of period                      23      1,126
                                                                ---------  ---------
Cash and cash equivalents at end of period                      $     23   $  4,329
                                                                =========  =========

                 See Notes to Consolidated Financial Statements.


                         Griffin Land & Nurseries, Inc.
                   Notes to Consolidated Financial Statements
                  (dollars in thousands, except per share data)
                                  (unaudited)


1.     Basis  of  Presentation

     The  unaudited  consolidated  financial  statements  of  Griffin  Land  &
Nurseries,  Inc.  ("Griffin")  include  the  accounts  of  Griffin's real estate
division  ("Griffin  Land")  and  Griffin's  wholly-owned  subsidiary,  Imperial
Nurseries,  Inc.  ("Imperial"),  and  have  been prepared in conformity with the
standards  of  accounting  measurement  set forth in Accounting Principles Board
Opinion  No.  28  and any amendments thereto adopted by the Financial Accounting
Standards  Board ("FASB"). Also, the accompanying financial statements have been
prepared  in accordance with the accounting policies stated in Griffin's audited
2001  Financial Statements included in the Report on Form 10-K as filed with the
Securities  and  Exchange  Commission  on  March  1, 2002, and should be read in
conjunction with the Notes to Financial Statements appearing in that report. All
adjustments,  comprising  only  normal  recurring adjustments, which are, in the
opinion  of  management,  necessary  for  a fair presentation of results for the
interim  periods  have  been  reflected.

     In Griffin's Form  10-K for the fiscal year ended December 1, 2001, Griffin
reported  that  it  had  restated  its equity share in Centaur's results for the
thirteen  weeks  ended  March  3,  2001.  The  effect  of the restatement was to
decrease  Griffin's  equity  results  from  Centaur  and  net income by $297 and
decrease  basic and diluted net income per share by $0.06.  The restated results
for  the  thirteen  weeks  ended  March  3,  2001  are  reflected  herein.

     The results of operations for the thirteen weeks ended March 2, 2002, are
not necessarily  indicative  of  the  results  to  be  expected  for  the full
year.

     Certain amounts from the prior year have been reclassified to conform to
the current presentation.


2.     Recent  Accounting  Pronouncements

     In  June  2001, the FASB issued SFAS No. 142 "Goodwill and Other Intangible
Assets."  Under  the  provisions  of  SFAS  No.  142, goodwill will no longer be
amortized, but will be subject to a periodic test for impairment based upon fair
values.  Griffin's  results  from  its  equity  investment  in  Centaur  for the
thirteen  weeks  ended  March 2, 2002 and the thirteen weeks ended March 3, 2001
would  have  increased  approximately  $0.1  million  due  to the elimination of
goodwill  amortization.  SFAS  No.  142  will be effective for Griffin in fiscal
2003.

     In June 2001, the FASB issued SFAS No. 143 "Accounting for Asset Retirement
Obligations."  This  new  pronouncement  addresses  accounting and reporting for
obligations associated with the retirement of tangible long-lived assets and the
associated  asset  retirement costs.  SFAS No. 143 will be effective for Griffin
in  fiscal  2003.  Management is currently assessing the impact, if any, of this
new  standard.

     In August 2001, the FASB issued SFAS No. 144 "Accounting for the Impairment
or  Disposal  of  Long-Lived  Assets."  This  new  pronouncement  retains  the
requirements of SFAS No. 121 "Accounting for the Impairment of Long-Lived Assets
and  for  Long-Lived  Assets  to be Disposed of" to recognize an impairment loss
only  if  the  carrying amount of a long-lived asset is not recoverable from its
undiscounted cash flow and measures an impairment loss as the difference between
the  carrying  amount  and  fair  value  of  the asset.  This pronouncement also
addresses  the  accounting for long-lived assets to be disposed of other than by
sale  and  long-lived  assets  to  be disposed of by sale.  SFAS No. 144 will be
effective  for  Griffin  in  fiscal 2003.  Management is currently assessing the
impact,  if  any,  of  this  new  standard.


3.     Sale  of  Sales  and  Service  Centers

     On  January  26,  2001, Imperial completed the sale of all of the assets of
its  seven wholesale sales and service centers (the "SSCs") to Shemin Nurseries,
Inc.  ("Shemin").  Shemin  also assumed certain liabilities related to the SSCs.
The  SSCs  sold  a  wide  variety  of plant material and horticultural tools and
products  to  the  landscape  trade.  A portion of the products sold by the SSCs
were  grown  by  Imperial's  farming  operations.  Imperial's  only  continuing
involvement  in  Shemin is an approximately 13.8% ownership interest in Shemin's
parent  company  (see below) and a three year supply agreement pursuant to which
Shemin  is  obligated  to purchase Imperial grown product for the SSCs.  The net
book  value  of  the  assets  sold  and  liabilities assumed by Shemin was $13.5
million.  Prior  to  the  sale  of the SSCs in fiscal 2001, the net sales of the
SSCs  were  $1.9  million  and  the  SSCs  incurred  an  operating  loss, before
Imperial's  central  overhead  expenses, of $0.8 million through the date of the
sale.  Imperial  will  continue  in  the  landscape  nursery  business  with its
container  growing  operations  in  Connecticut  and  northern  Florida.

     The  consideration  received  by  Imperial on the sale of the SSCs included
cash  of approximately $18.4 million after expenses.  Cash of $11.2 million from
the  sale  was  used to repay all of the amount then outstanding under Griffin's
Revolving  Credit  Agreement.  The remaining cash was used for general corporate
purposes.  In  addition  to  the cash payment, Griffin received 20,570 shares of
common  stock (representing approximately 13.8% of the outstanding common stock)
of Shemin Acquisition Corporation ("Acquisition"), the parent company of Shemin.
The  common  stock  of  Acquisition is valued at $6.1 million and is included in
other  assets  on  the  accompanying  balance  sheet.  As  a  result  of Griffin
retaining a common equity ownership interest in Acquisition, $1.5 million of the
gain  from  the  sale  of  the SSCs has been deferred, and is offset against the
investment in Acquisition on Griffin's balance sheet.  Imperial accounts for its
investment  in  Acquisition under the cost method of accounting for investments.

     The  sale of the SSCs reflected the disposition of the following assets and
liabilities  by  Imperial:

     Accounts  receivable       $1,407
     Inventories                 4,453
     Other  current  assets      1,037
     Fixed  assets,  net         7,393
     Other  assets                 161
                               -------
                                14,451
     Accounts  payable  and
       accrued  liabilities      (719)
     Capital  leases             (271)
                              --------
     Net  assets  disposed     $13,461
                               =======

     The  following  unaudited  Pro  Forma  Condensed  Consolidated Statement of
Operations  for  the  thirteen  weeks  ended  March  3,  2001  include pro forma
adjustments  to  reflect  the  sale  of the SSCs as if it had taken place at the
beginning  of  fiscal  year  2001.  Such  adjustments include the elimination of
sales,  cost of sales and direct operating expenses of the SSCs, the elimination
of  salaries and benefits of employees terminated as a result of the sale of the
SSCs,  the  inclusion  of  sales  from Imperial's growing operations to the SSCs
acquired  by  Shemin,  the effect of the net cash proceeds on Griffin's interest
expense  and  interest income, and adjustment to Griffin's income tax provision.

     In  the  opinion of management, all adjustments necessary to fairly present
this  pro  forma information have been made.  The pro forma information does not
purport  to  be indicative of the results that would have been reported had this
transaction  actually  occurred  on  the date specified, nor is it indicative of
Griffin's  future  results.


      Pro Forma Condensed Consolidated Statement of Operations (Unaudited)



                                                For the 13 Weeks Ended
                                                    Mar. 3, 2001
                                              -------------------------
                                           
Net sales and other revenue                   $                  2,064
Cost of goods sold                                               1,495
Selling, general and administrative expenses                     2,128
                                              -------------------------
Operating loss                                                  (1,559)
Gain on sale of Sales and Service Centers                        9,469
Nonoperating income, net                                            75
                                              -------------------------
Income before income tax provision                               7,985
Income tax provision                                             3,154
                                              -------------------------
Income before equity investment                                  4,831
Loss from equity investment                                       (144)
                                              -------------------------
Net income                                    $                  4,687
                                              =========================

Basic net income per share                    $                   0.96
                                              =========================

Diluted net income per share                  $                   0.95
                                              =========================



4.     Industry  Segment  Information

     Griffin's  reportable  segments are defined by their products and services,
and are comprised of the landscape nursery and real estate segments.  Management
operates  and  receives  reporting  based  upon  these segments.  Griffin has no
operations  outside  the United States.  Griffin's export sales and transactions
between  segments  are  not  material.




                                                    For the 13 Weeks Ended,
                                                    -----------------------
                                                         Mar. 2,    Mar. 3,
                                                            2002       2001
                                                       ---------  ---------
                                                            
Net sales and other revenue
Landscape nursery product sales                        $    730   $  2,406
Real estate sales and rental revenue                      1,869      1,541
                                                       ---------  ---------
                                                       $  2,599   $  3,947
                                                       =========  =========
Operating (loss) profit
Landscape nursery                                      $   (960)  $ (1,885)
Real estate                                                 218       (151)
                                                       ---------  ---------
Industry segment totals                                    (742)    (2,036)
Gain on sale of Sales and Service Centers                     -      9,469
General corporate expense                                  (429)      (385)
Interest expense, net                                      (352)       (85)
                                                       ---------  ---------
(Loss) income before income taxes                      $ (1,523)  $  6,963
                                                       =========  =========


                                                        Mar. 2,     Dec. 1,
Identifiable assets                                        2002        2001
                                                       ---------  ---------
Landscape nursery                                      $ 52,248   $ 48,908
Real estate                                              55,255     55,746
                                                       ---------  ---------
Industry segment totals                                 107,503    104,654
General corporate (consists primarily of investments)    19,610     19,521
                                                       ---------  ---------
                                                       $127,113   $124,175
                                                       =========  =========



5.     Equity  Investment

     Griffin  accounts  for  its  approximately 35% ownership of the outstanding
common stock of Centaur Communications, Ltd. ("Centaur") under the equity method
of  accounting  for  investments. Centaur reports on a June 30 fiscal year.  The
unaudited summarized financial data of Centaur presented below were derived from
consolidated  financial information of Centaur for the three month periods ended
February 28, 2002 and February 28, 2001.  Griffin's equity loss from Centaur for
each  of  the  thirteen  weeks  ended March 2, 2002 and the thirteen weeks ended
March  3,  2001  includes  $144 for amortization of the excess cost of Griffin's
investment over the book value of its equity in Centaur (representing publishing
rights  and  goodwill).  Griffin's  equity  loss  from  Centaur  also  reflects
adjustments  necessary  to present Centaur's results for the three month periods
in accordance with generally accepted accounting principles in the United States
of  America.

     In  Griffin's Form 10-K for the fiscal year ended December 1, 2001, Griffin
reported  that  it  had  restated  its equity share in Centaur's results for the
thirteen  weeks  ended  March  3,  2001.  The  effect  of the restatement was to
decrease  Griffin's  equity  results  from  Centaur and net income by $297.  The
restated  results  are  reflected  herein.



                                         Three  Months  Ended,
                                         ---------------------
                                            Feb. 28,  Feb. 28,
                                                2002      2001
                                             --------  -------
                                                 
Net sales                                    $19,082   $25,758
Costs and expenses                            19,561    24,336
                                             --------  -------
Operating (loss) profit                         (479)    1,422
Nonoperating expenses, principally interest      621     1,170
                                             --------  -------
Pretax (loss) income                          (1,100)      252
Income tax (benefit) provision                  (294)      251
                                             --------  -------
Net (loss) income                            $  (806)  $     1
                                             ========  =======



                                                 As  of,
                                                 -------
                                           Feb. 28,  Nov. 30,
                                               2002      2001
                                           --------  --------
                                               
Current assets                             $17,963   $23,701
Intangible assets                           18,781    19,157
Other noncurrent assets                     11,907    11,691
                                           --------  --------
Total assets                               $48,651   $54,549
                                           ========  ========

Current liabilities                        $24,698   $31,864
Debt                                        22,720    20,803
Other noncurrent liabilities                 3,292     3,135
                                           --------  --------
Total liabilities                           50,710    55,802
Accumulated deficit                         (2,059)   (1,253)
                                           --------  --------
Total liabilities and accumulated deficit  $48,651   $54,549
                                           ========  ========



6.     Long-Term Debt

       Long-term debt includes:


                           Mar. 2,  Dec. 1,
                              2002     2001
                           -------  -------
                              
Mortgages                  $14,307  $14,779
Credit Agreement             7,000        -
Bridge Loan                      -    1,000
Capital leases                 641      669
                           -------  -------
Total                       21,948   16,448
Less: due within one year      438      508
                           -------  -------
Total long-term debt       $21,510  $15,940
                           =======  =======



     On  February  8,  2002,  Griffin entered into a new $19.4 million revolving
credit  agreement  (the  "2002  Credit  Agreement")  with  Fleet  National  Bank
("Fleet").  The  initial borrowings under the 2002 Credit Agreement were used to
repay the amount then outstanding ($4.5 million) under the Bridge Loan, to repay
a  mortgage  of  $0.4  million  on one of Griffin's commercial buildings and for
certain  expenses  related  to  the  2002  Credit  Agreement.  The  2002  Credit
Agreement will be used to finance working capital at Griffin's landscape nursery
and  real  estate businesses and for investment in Griffin's real estate assets.
Borrowings  under  the  2002 Credit Agreement may be, at Griffin's option, on an
overnight  basis  or  for  periods  of one, two, three or six months.  Overnight
borrowings  bear interest at Fleet's prime rate plus a margin of 0.5% per annum.
Borrowings of one month and longer bear interest at the London Interbank Offered
Rate  ("LIBOR")  plus a margin of 2.5% per annum.  The margins can be reduced if
Griffin achieves certain debt service coverage ratios (as defined).  At March 2,
2002, Griffin's borrowing under the 2002 Credit Agreement had a weighted average
interest  rate  of  4.39%.  There  are  no compensating balance requirements and
Griffin  pays  a commitment fee of 0.25% per annum on unused borrowing capacity.
The  2002 Credit Agreement is secured by certain of Griffin's real estate assets
and includes financial covenants with respect to Griffin's fixed charge coverage
(as  defined),  net  worth  and  leverage.


7.     Stock  Options

     Activity  under  the  Griffin Land & Nurseries, Inc. 1997 Stock Option Plan
(the  "Griffin  Stock  Option  Plan")  is  summarized  as  follows:




                                                   Number of    Weighted Avg.
                                                     Shares    Exercise Price
                                                   ----------  ---------------
                                                         
        Outstanding at December 1, 2001              629,307   $         12.18
        Exercised after December 1, 2001              (2,212)             1.79
                                                   ----------  ---------------
        Outstanding at March 2, 2002                 627,095   $         12.22
                                                   ==========  ===============

        Number of option holders at March 2, 2002         28
                                                   ==========




                                                                      Weighted Avg.
                                                                        Remaining
                                  Outstanding at    Weighted Avg.   Contractual Life
        Range of Exercise Prices   Mar. 2, 2002    Exercise Price      (in years)
- --------------------------------  ---------------  ---------------  -----------------
                                                                     
        Under $3.00                        32,223         $   1.75               2.2
        $3.00-$9.00                       100,172             7.52               4.0
        Over $9.00                        494,700            13.85               6.5
                                  ---------------
                                          627,095
                                  ===============


     At  March 2, 2002, there were vested options exercisable for 346,728 shares
outstanding under the Griffin Stock Option Plan with a weighted average price of
$11.08  per  share.

8.     Per  Share  Results

     Basic  and  diluted  per  share  results  were  based  on  the  following:



                                                              For the 13 Weeks Ended,
                                                              -----------------------
                                                                   Mar. 2,    Mar. 3,
                                                                     2002        2001
                                                              -----------  ----------
                                                                     
Net (loss) income as reported for computation of basic and
    diluted per share results                                 $   (1,465)  $    4,069
                                                              ===========  ==========

Weighted average shares outstanding for computation of basic
    per share results                                          4,863,000    4,863,000
Incremental shares from assumed exercise of Griffin
    stock options                                                      -       72,000
                                                              -----------  ----------
Adjusted weighted average shares for computation of diluted
    per share results                                          4,863,000    4,935,000
                                                              ===========  ==========



9.     Supplemental  Financial  Statement  Information

     Inventories

     Inventories  consist  of:


                                               Mar. 2,  Dec. 1,
                                                  2002     2001
                                               -------  -------
                                                  
                       Nursery stock           $33,092  $29,514
                       Materials and supplies    1,788      935
                                               -------  -------
                                               $34,880  $30,449
                                               =======  =======


     Property  and  Equipment

     Property  and  equipment  consist  of:


                                                   Estimated       Mar. 2,   Dec. 1,
                                                  Useful Lives        2002      2001
- --------------------------------                ---------------   --------  --------
                                                                    
                      Land and improvements                       $  4,185  $  4,175
                      Buildings                  10 to 40 years      2,969     2,960
                      Machinery and equipment     3 to 20 years     14,995    15,093
                                                                  ---------  -------
                                                                    22,149    22,228
                      Accumulated depreciation                    (10,673)  (10,810)
                                                                ----------  --------
                                                                  $ 11,476   $11,418
                                                                  =========  =======


     Griffin incurred capital lease obligations of $39 and $238, respectively,
in the thirteen  weeks  ended  March  2,  2002  and  March  3,  2001.

     Real  Estate  Held  for  Sale  or  Lease

     Real  estate  held  for  sale  or  lease  consists  of:



                                                                         March 2, 2002
                                                                         -------------
                                                   Estimated     Held for    Held for
                                                 Useful Lives      Sale       Lease      Total
                                                 -------------  ----------  ----------  -------
                                                                            
                       Land                                     $   1,341   $   3,097 $   4,438
                       Land improvements              15 years          -       3,948     3,948
                       Buildings                      40 years          -      40,798    40,798
                       Development costs                            5,979       4,808    10,787
                                                               ----------  ----------  --------
                                                                    7,320      52,651    59,971
                       Accumulated depreciation                         -    (10,933)  (10,933)
                                                               ----------  ----------  --------
                                                                $   7,320   $  41,718   $49,038
                                                               ==========  ==========  ========





                                                                December 1, 2001
                                                                ----------------
                                                   Estimated     Held for    Held for
                                                 Useful Lives      Sale       Lease      Total
                                                 -------------  ----------  ----------  -------
                                                                            
                       Land                                    $   1,342    $   3,097 $   4,439
                       Land improvements              15 years         -        3,948     3,948
                       Buildings                      40 years         -       40,613    40,613
                       Development costs                           5,991        4,744   10,735
                                                               ---------   ----------  --------
                                                                   7,333       52,402    59,735
                       Accumulated depreciation                        -     (10,493)  (10,493)
                                                               ---------   ----------  --------
                                                               $   7,333    $  41,909   $49,242
                                                               =========   ==========   =======


     Income  Taxes

     Griffin's  effective  rate for the income tax benefit in the thirteen weeks
ended  March  2,  2002 is approximately 32%, reflecting a benefit of 34% at the
federal  statutory rate partially offset by the effect of state and local taxes.


10.     Contingencies

     Griffin  is involved, as a defendant, in various litigation matters arising
in  the ordinary course of business.  In the opinion of management, based on the
advice of counsel, the ultimate liability, if any, with respect to these matters
will  not  be material to Griffin's financial position, results of operations or
cash  flows.


Item  2
                         Griffin Land & Nurseries, Inc.
                      Management's Discussion and Analysis
                of Financial Condition and Results of Operations

Overview

     The consolidated financial statements of Griffin  include  the  accounts of
Griffin's  subsidiary in the landscape nursery business, Imperial, and Griffin's
Connecticut  and  Massachusetts  based  real  estate  business ("Griffin Land").
Griffin  also  has  an  equity  investment  in  Centaur  Communications,  Ltd.
("Centaur"),  a  magazine  publishing business, based in the United Kingdom.  On
January 26, 2001, Imperial completed the sale of its wholesale sales and service
centers  (the  "SSCs")  to Shemin Nurseries, Inc. and its parent company, Shemin
Acquisition  Corporation.  Imperial  has  continued  in  the  landscape  nursery
business  with  its  container  growing  operations  in Connecticut and northern
Florida.  Griffin's  statement  of operations for the thirteen weeks ended March
3,  2001  includes  the  results  of  the  SSCs  through  the  sale.

     In Griffin's Form 10-K for the  fiscal year ended December 1, 2001, Griffin
reported  that  it  had  restated  its equity share in Centaur's results for the
thirteen  weeks  ended  March  3,  2001.  The  effect  of the restatement was to
decrease  Griffin's  equity results from Centaur and net income by $297,000, and
decrease  basic and diluted net income per share by $0.06.  The restated results
for  the  thirteen  weeks  ended  March  3,  2001  are  reflected  herein.

Results  of  Operations

     Thirteen  Weeks  Ended  March  2, 2002 Compared to the Thirteen Weeks Ended
March  3,  2001

     Griffin's  net  sales  and other revenue decreased from $3.9 million in the
thirteen  weeks  ended  March 3, 2001 (the "2001 first quarter") to $2.6 million
for  the  thirteen  weeks  ended  March 2, 2002 (the "2002 first quarter").  The
lower  net  sales  and  other revenue reflects a decrease in net sales and other
revenue  at Imperial from $2.4 million in the 2001 first quarter to $0.7 million
in  the  2002  first quarter.  The decrease of $1.7 million at Imperial reflects
the  effect  of  the  2001  first quarter sale of Imperial's SSCs, which had net
sales  of  $1.9  million before they were sold.  Excluding the effect of the SSC
net  sales in the 2001 first quarter, net sales of Imperial's farming operations
increased  by  $0.2  million  in  the 2002 first quarter as compared to the 2001
first  quarter.  The  net  sales increase was due principally to relatively mild
winter  weather in the current year.  Net sales at Imperial are highly seasonal,
peaking  in  the  Spring,  and  net sales during the Winter months that comprise
Griffin's  first  quarter  (December  through  February)  are  not  material  to
Imperial's  full  year  net  sales.

     Net  sales and other revenue at Griffin Land increased from $1.5 million in
the  2001 first quarter to $1.9 million in the 2002 first quarter.  The increase
principally  reflects  higher  rental  revenue  from  Griffin  Land's buildings.
Revenue  from  Griffin's buildings increased from $1.3 million in the 2001 first
quarter  to  $1.8  million in the 2002 first quarter.  This increase principally
reflected  both  leases  on  new buildings that were leased after the 2001 first
quarter and a net increase in square feet under lease in existing buildings.  In
the  2002  first  quarter,  including two  properties in which Griffin has a 30%
interest,  Griffin Land had leases on approximately 825,000 square feet of space
as compared to leases on 550,000 square feet of space in the 2001 first quarter.
The  higher rental revenue at Griffin Land was partially offset by lower revenue
from  sales  of  residential  land,  which decreased by $0.2 million in the 2002
first  quarter  as  compared  to  the  2001  first  quarter.

     Griffin  incurred  an  operating  loss  of  $1.2  million in the 2002 first
quarter  as  compared  to  an  operating  loss of $2.4 million in the 2001 first
quarter.  At Imperial, the 2002 first quarter operating loss was $1.0 million as
compared to a $1.9 million operating loss in the 2001 first quarter.  Imperial's
2001  first  quarter  operating  loss  included  a  $0.8  million operating loss
incurred  by  the  SSCs  prior  to  their  sale.  Excluding the SSCs, Imperial's
operating loss declined by $0.1 million in the 2002 first quarter as compared to
the  2001  first  quarter  principally  as a result of lower operating expenses.
Imperial  historically  incurs an operating loss in the first quarter due to the
highly  seasonal  nature  of  its  business.

     Griffin  Land  had  an  operating  profit of $0.2 million in the 2002 first
quarter  as  compared  to  an  operating  loss of $0.2 million in the 2001 first
quarter.  The  improved  results from Griffin's real estate business principally
reflect  the  increased  rental  revenue  in the current period.  Griffin Land's
operating  profit,  before  depreciation,  from  its  rental properties was $1.2
million  in the 2002 first quarter as compared to $0.8 million in the 2001 first
quarter.  Lower  general  and  administrative  expenses  at  Griffin Land in the
current  year's  quarter,  due  principally  to temporarily lower headcount, was
substantially  offset  by  higher  depreciation  expense, due to depreciation on
buildings  that  were  placed in service after the 2001 first quarter.  Although
revenue  from  sales  of residential land was lower in the 2002 first quarter as
compared to the 2001 first quarter, operating results were not affected, because
in  both  periods,  the properties sold had high cost bases and did not generate
any  significant  profit.

     Griffin's  interest  expense  was $0.4 million in the 2002 first quarter as
compared to $0.1 million in the 2001 first quarter.  The higher interest expense
principally  reflects  the  capitalization  of  approximately  $0.2  million  of
interest  in  the  2001  first  quarter as compared to substantially no interest
capitalized  in  the  2002  first  quarter.  This  reflects  the higher level of
construction  activity that took place in the 2001 first quarter.  Additionally,
the  2001  first  quarter  had a lower amount of borrowings outstanding due to a
portion of the proceeds received in that quarter from the sale of the SSCs being
used  to  reduce  outstanding  borrowings.

     In  the  2002  first  quarter,  the effective rate for Griffin's income tax
benefit  was  32%  as  compared to an effective tax provision rate of 40% in the
2001  first  quarter.  The  lower effective rate in the current year principally
reflects  the  effect  of  state  taxes.

     Griffin's equity loss related to its investment in Centaur was $0.4 million
in  the  2002 first quarter as compared to an equity loss of $0.1 million in the
2001  first  quarter.  The  lower equity results reflect lower revenue and lower
operating  results  at  Centaur's  magazine  publishing  business,  attributed
principally  to  a  weakened  economy  in  the  United  Kingdom.

Liquidity  and  Capital  Resources

     In  the  2002  first  quarter,  cash  used in operating activities was $4.7
million  as  compared  to  $4.6 million used in operating activities in the 2001
first  quarter.  Investing activities provided cash of $15.2 million in the 2001
first  quarter  as  compared  to  a cash usage of $0.8 million in the 2002 first
quarter.  The 2001 first quarter included $18.4 million provided by the proceeds
from  the  sale  of the SSCs, partially offset by investments in real estate and
fixed  assets.   Additions  to  real  estate  held  for  sale or lease were $0.3
million  in the 2002 first quarter as compared to $2.9 million in the 2001 first
quarter.  The  higher  level  of construction activity in the 2001 first quarter
included  a  165,000  square  foot  building  in  Griffin  Center  in  Windsor,
Connecticut  and  a  40,000  square  foot  building  in  Griffin Center South in
Bloomfield,  Connecticut.  Both  of  these  buildings were completed in the 2001
second  quarter and are now leased.  Capital expenditures of $0.5 million in the
2002  first  quarter  were  principally  for the ongoing expansion of Imperial's
farming  operation  in  northern  Florida.

     On  February  8,  2002,  Griffin entered into a new $19.4 million revolving
credit  agreement  (the  "2002  Credit  Agreement")  with  Fleet  National  Bank
("Fleet").  The  initial  borrowing  of  $5.0  million  under  the  2002  Credit
Agreement  was used to repay the amount then outstanding under a Bridge Loan, to
repay  a  mortgage  on  one  of  Griffin's  commercial buildings and for certain
expenses  related  to  the  2002  Credit  Agreement.  There  was  $7.0  million
outstanding  on  the 2002 Credit Agreement at the end of the 2002 first quarter.
The 2002 Credit Agreement has a three year term and is collateralized by certain
of  Griffin's  real  estate  assets.

     In  fiscal  2002,  Griffin Land expects to complete the interior of its new
57,000  square foot industrial building in the New England Tradeport.  The shell
of  this building was built on speculation last year, and a lease for the entire
building  was  recently  completed.  Additional  development  in the New England
Tradeport  is  anticipated  for  later  this year.  Griffin Land also expects to
start  construction,  in  the  near  future,  on a new 50,000 square foot office
building  in  Griffin  Center.  This  new building will be built on speculation.
Griffin  Land  also  has  an agreement for the sale of the remaining development
rights at its Walden Woods residential development in Windsor, Connecticut.  The
completion  of  the sale is subject to the purchaser receiving approval from the
town's  commissions  for  their  development  plans and, based on such plans, we
expect  to  generate approximately $3.0 million in proceeds.  Approvals from the
town's  commission  on wetlands was recently obtained, but a suit has been filed
challenging  that  approval.

     Griffin recently received an unfavorable court  ruling  on one of its suits
related  to  its proposed residential development in Simsbury, Connecticut.  The
ruling  upheld the denial by one of Simsbury's land use commissions of Griffin's
application  for  a  wetlands  activity  permit  in connection with its proposed
residential  development in Simsbury.  Griffin is evaluating the implications of
this  decision,  and  will  proceed  with  the  other  litigation related to its
development  plans  in  Simsbury.  Griffin  intends  to  proceed  with its other
residential development plans on other of its land that are also appropriate for
that  use.

     Griffin's  operating results and cash flows in fiscal 2002 may be adversely
affected  if  drought  conditions  currently  affecting  the East Coast continue
through  the  Spring,  which  could  affect  net  sales at Imperial.  Management
believes  that  in  the  near term, based on the current level of operations and
anticipated  growth,  borrowings  under  the  2002  Credit  Agreement  and  cash
generated  from  operations  will  be  sufficient  to  finance Griffin's working
capital  requirements,  expected  capital  expenditures of the landscape nursery
business  and  development of its real estate assets.  Over the intermediate and
long  term,  additional mortgage placements or additional bank credit facilities
may  also  be  required  to  fund  capital  projects.

Forward-Looking  Information

     The  above information in Management's Discussion and Analysis of Financial
Condition and Results of Operations includes "forward-looking statements" within
the meaning of Section 27A of the Securities Act and Section 21E of the Exchange
Act.  Although  Griffin  believes  that  its  plans, intentions and expectations
reflected  in  such  forward-looking  statements  are reasonable, it can give no
assurance  that  such  plans,  intentions  or  expectations  will  be  achieved,
particularly  with  respect to the improvements and expansion of Imperial's farm
operations,  construction  of additional facilities in the real estate business,
completion of the sale of the development rights of Walden Woods and approval of
proposed  residential  subdivisions.  The projected information disclosed herein
is  based  on  assumptions  and  estimates  that, while considered reasonable by
Griffin  as  of the date hereof, are inherently subject to significant business,
economic,  competitive  and  regulatory uncertainties and contingencies, many of
which  are  beyond  the  control  of  Griffin.


ITEM  3.     QUANTITATIVE  AND  QUALITATIVE  DISCLOSURES  ABOUT  MARKET  RISK

     Market  risk  represents  the  risk  of  changes  in  value  of a financial
instrument,  derivative  or  non-derivative,  caused by fluctuations in interest
rates, foreign exchange rates and equity prices.  Changes in these factors could
cause  fluctuations  in  earnings  and  cash  flows.

     For fixed rate debt, changes in interest rates generally affect the fair
market value of the debt instrument, but not earnings or cash flows. Griffin
does not have an obligation to prepay any fixed rate debt prior to maturity, and
therefore, interest rate risk and changes in the fair market value of fixed rate
debt  should  not have a significant impact on earnings or cash flows until such
debt  is  refinanced, it necessary.  For variable rate debt, changes in interest
rates  generally do not impact the fair market value of the debt instrument, but
do  affect future earnings and cash flows.  Griffin had $7.0 million of variable
rate  debt  outstanding  at  March  2,  2002.

     Griffin is exposed to market risks from fluctuations in interest rates and
the effects of those fluctuations on  market values of Griffin's cash equivalent
short-term  investments.  These  investments  generally  consist  of  overnight
investments  that are not significantly exposed to interest rate risk, except to
the  extent  that changes in interest rates will ultimately affect the amount of
interest  income  earned  and  cash  flow  from  these  investments.

     Griffin does not currently have any derivative financial instruments in
place to manage interest costs, but that does not mean that Griffin will not use
them as a  means  to  manage  interest  rate  risk  in  the  future.

     Griffin does not use foreign currency exchange forward contracts or
commodity contracts and does not have foreign currency exposure in operations.
Griffin does have investments in companies based in the United Kingdom, and
changes in foreign currency exchange rates could affect the results of an equity
investment in Griffin's financial statements, and the ultimate liquidation of
those investments and conversion of proceeds into United States currency is
subject to future  foreign  currency  exchange  rates.



PART  II     OTHER  INFORMATION

Item  1.  Legal  Proceedings

     On  March 27, 2002, the Superior Court of the Judicial District of Hartford
(the  "Court")  dismissed  Griffin's  appeal of the decision by the Conservation
Commission/Inland Wetlands and Watercourses Agency of Simsbury, Connecticut (the
"Commission")  to  deny  Griffin's application for a wetlands activity permit in
connection  with a proposed residential development in Simsbury.  This appeal by
Griffin  of  the  Commission's  denial  of  its  application  was one of several
separate,  but  related,  actions  brought  by  Griffin to appeal the denials of
Griffin's  proposed  residential  development  issued  by  Simsbury's  land  use
commissions.  Griffin  is  reviewing  the  Court's  decision  to  determine  an
appropriate  course  of  action  regarding  this  decision.  Griffin  intends to
continue with its other suits related to its proposed residential development in
Simsbury.

Items  2  -  5  not  applicable

Item  6.     Exhibits  and  Reports  on  Form  8-K

(a)     Exhibits  -  none
(b)     There  were  no  reports  filed on Form 8-K by the Registrant during the
        2002  first  quarter.


                                   SIGNATURES


Pursuant  to  the  requirements  of  the  Securities  Exchange  Act of 1934, the
Registrant  has  duly  caused  this  report  to  be  signed on its behalf by the
undersigned  thereunto  duly  authorized.



                                                  GRIFFIN LAND & NURSERIES, INC.


                                                       /s/ Frederick M. Danziger
                              --------------------------------------------------
Date:  April  12,  2002                                  Frederick  M.  Danziger
                                           President and Chief Executive Officer





                                                           /s/ Anthony J. Galici
                          ------------------------------------------------------
Date:  April  12,  2002                                      Anthony  J.  Galici
                                         Vice President, Chief Financial Officer
                                                                   and Secretary