================================================================================

                UNITED STATES SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

                                    FORM 10-Q

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

                  For the Quarterly period ended March 31, 2004

                                       OR
          [_] TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
                         SECURITIES EXCHANGE ACT OF 1934

                         Commission file number 0-24047


                               GLEN BURNIE BANCORP

             (Exact name of registrant as specified in its charter)

Maryland                                                         52-1782444
(State or other jurisdiction of                               (I.R.S. Employer
incorporation or organization)                               Identification No.)

101 Crain Highway, S.E.
Glen Burnie, Maryland                                              21061
(Address of principal executive offices)                         (Zip Code)

Registrant's telephone number, including area code: (410) 766-3300

                                  Inapplicable
              (Former name, former address and former fiscal year
                         if changed from last report.)

Indicate by check mark whether the registrant (1) has filed all reports required
to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during
the  preceding 12 months (or for such  shorter  period that the  registrant  was
required  to file  such  reports),  and  (2) has  been  subject  to such  filing
requirements for the past 90 days. Yes X   No
                                      ---    ---

Indicate  by check mark  whether  the  registrant  is an  accelerated  filer (as
defined in Rule 12b-2 of the Exchange Act. Yes    No  X
                                              ---    ---

At April 23, 2004, the number of shares  outstanding of the registrant's  common
stock was 2,030,461.






                                TABLE OF CONTENTS




Part I - Financial Information                                             Page
                                                                           ----

         Item 1.  Consolidated Financial Statements:

                  Condensed Consolidated Balance Sheets,
                  March 31, 2004 (unaudited) and
                  December 31, 2003 (audited)                                3

                  Condensed Consolidated Statements of
                  Income for the Three Months Ended
                  March 31, 2004 and 2003 (unaudited)                        4

                  Condensed Consolidated Statements of
                  Comprehensive Income for the Three Months
                  Ended March 31, 2004 and 2003 (unaudited)                  5

                  Condensed Consolidated Statements of
                  Cash Flows for the Three Months Ended
                  March 31, 2004 and 2003 (unaudited)                        6

                  Notes to Unaudited Condensed Consolidated
                  Financial Statements                                       7

         Item 2.  Management's Discussion and Analysis of
         -------  Financial Condition and Results of Operations              8

         Item 3.  Quantitative And Qualitative Disclosure                   13
         -------  About Market Risk

         Item 4.  Controls and Procedures                                   13
         -------



Part II - Other Information

         Item 6.  Exhibits and Reports on Form 8-K                          14
         -------

                  Signatures                                                15






                         PART I - FINANCIAL INFORMATION

ITEM 1. CONSOLIDATED FINANCIAL STATEMENTS

                      GLEN BURNIE BANCORP AND SUBSIDIARIES
                      CONDENSED CONSOLIDATED BALANCE SHEETS
                             (Dollars in Thousands)


                                                                                     March 31, 2004   December 31, 2003
                                                                                     --------------   -----------------
                                     ASSETS                                           (unaudited)         (audited)
                                                                                                             ----


                                                                                                      
Cash and due from banks                                                                 $11,855             $11,120
Interest-bearing deposits in other financial institutions                                   411                  57
Federal funds sold                                                                        4,872               1,718
                                                                                        -------             -------
       Cash and cash equivalents                                                         17,138              12,895
Investment securities available for sale, at fair value                                  91,602              99,602
Investment securities held to maturity, at cost
   (fair value March 31: $3,631;  December 31: $3,816)                                    3,403               3,579
Federal Home Loan Bank stock, at cost                                                       973                 896
Maryland Financial Bank stock, at cost                                                      100                   -
Common Stock in the Glen Burnie Statutory Trust I                                           155                 155
Loans, less allowance for credit losses
   (March 31: $2,279; December 31: $2,247)                                              173,128             172,819
Premises and equipment, at cost, less accumulated depreciation                            4,114               4,220
Other real estate owned                                                                     170                 172
Cash value of life insurance                                                              4,833               4,782
Other assets                                                                              2,746               3,132
                                                                                       --------            --------
                   Total assets                                                        $298,362            $302,252
                                                                                       ========            ========

                      LIABILITIES AND STOCKHOLDERS' EQUITY

LIABILITIES:
Deposits                                                                               $258,817            $256,908
Short-term borrowings                                                                       196               6,602
Long-term borrowings                                                                      7,220               7,227
Junior subordinated debentures owed to unconsolidated subsidiary trust                    5,155               5,155
Other liabilities                                                                         2,117               2,413
                                                                                       --------            --------
                  Total liabilities                                                     273,505             278,305
                                                                                       --------            --------

COMMITMENTS AND CONTINGENCIES


STOCKHOLDERS' EQUITY:
Common stock, par value $1, authorized 15,000,000 shares;
   Issued and outstanding: March 31: 2,030,459 shares;
   December 31: 1,689,281 shares                                                          2,030               1,689
Surplus                                                                                  10,966              10,862
Retained earnings                                                                        10,293              10,115
Accumulated other comprehensive income, net of tax                                        1,568               1,281
                                                                                       --------            --------
                   Total stockholders' equity                                            24,857              23,947
                                                                                       --------            --------
                   Total liabilities and stockholders' equity                          $298,362            $302,252
                                                                                       ========            ========


     See accompanying notes to condensed consolidated financial statements.




                                       3



                      GLEN BURNIE BANCORP AND SUBSIDIARIES
                   CONDENSED CONSOLIDATED STATEMENTS OF INCOME
                (Dollars in Thousands, Except Per Share Amounts)
                                   (Unaudited)




                                                                 Three Months Ended March 31,
                                                                     2004            2003
                                                                     ----            ----
Interest income on:
                                                                              
   Loans, including fees                                            $2,741          $2,819
   U.S. Treasury and U.S. Government agency securities                 555             487
   State and municipal securities                                      465             375
   Other                                                               120             131
                                                                    ------          ------
       Total interest income                                         3,881           3,812
                                                                    ------          ------

Interest expense on:
   Deposits                                                            669             899
   Short-term borrowings                                                25               1
   Long-term borrowings                                                108             108
   Junior subordinated debentures                                      136             136
                                                                    ------          ------
       Total interest expense                                          938           1,144
                                                                    ------          ------

          Net interest income                                        2,943           2,668

Provision for credit losses                                            140               0
                                                                    ------          ------
          Net interest income after provision for credit losses      2,803           2,668
                                                                    ------          ------
Other income:
   Service charges on deposit accounts                                 258             258
   Other fees and commissions                                          151             142
   Other non-interest income                                             3               2
   Income on life insurance                                             51              66
   Gains on investment securities                                      230              92
                                                                    ------          ------
       Total other income                                              693             560
                                                                    ------          ------

Other expenses:
   Salaries and employee benefits                                    1,514           1,465
   Occupancy                                                           174             212
   Other expenses                                                      896             798
                                                                    ------          ------
       Total other expenses                                          2,584           2,475
                                                                    ------          ------

Income before income taxes                                             912             753

Income tax expense                                                     171              97
                                                                    ------          ------

Net income                                                            $741            $656
                                                                     =====           =====
Basic and diluted earnings per share of common stock                 $0.37           $0.33
                                                                     =====           =====

Weighted average shares of common stock outstanding              2,027,464       2,014,608
                                                                 =========       =========
Dividends declared per share of common stock                         $0.11           $0.08
                                                                     =====           =====

     See accompanying notes to condensed consolidated financial statements.



                                       4



                      GLEN BURNIE BANCORP AND SUBSIDIARIES
            CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
                             (Dollars in Thousands)
                                   (Unaudited)




                                                    Three Months Ended March 31,
                                                    ----------------------------
                                                         2004        2003
                                                         ----        ----

                                                               
Net income                                               $741        $656


Other comprehensive income (loss), net of tax

   Unrealized gains (losses) securities:

     Unrealized holding gains (losses) arising
     during period                                        428        (124)


     Reclassification adjustment for gains
     included in net income                              (141)        (56)
                                                         ----        ----

Comprehensive income                                   $1,028        $476
                                                       ======        ====




     See accompanying notes to condensed consolidated financial statements.



                                       5





                      GLEN BURNIE BANCORP AND SUBSIDIARIES
                 CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
                             (Dollars in Thousands)
                                   (Unaudited)



                                                                                         Three Months Ended March 31,
                                                                                            2004              2003
                                                                                            ----              ----
Cash flows from operating activities:
                                                                                                        
Net income                                                                                  $741              $656
Adjustments to reconcile net income to net cash provided by operating activities:
   Depreciation, amortization, and accretion                                                 290                10
   Compensation expense from vested stock options                                             29                 0
   Provision for credit losses                                                               140                 0
   Gains on disposals of assets, net                                                        (230)              (92)
    Income on investment in life insurance                                                   (51)              (66)
   Changes in assets and liabilities:
      Decrease in other assets                                                               189               372
      Decrease in other liabilities                                                         (233)             (630)
                                                                                         -------           -------

Net cash provided by operating activities                                                    875               250
                                                                                         -------           -------

Cash flows from investing activities:
    Maturities of available for sale mortgage-backed securities                            1,351             7,146
    Proceeds from disposals of investment securities                                       7,397             4,232
    Purchases of investment securities                                                         0           (16,458)
    Purchases of Federal Home Loan Bank stock                                                (77)             (193)
    Purchase of MD Financial Bank stock                                                     (100)                0
    (Increase) decrease in loans, net                                                       (449)              437
    Purchases of premises and equipment                                                      (40)             (320)
                                                                                         -------           -------

Net cash provided (used) by investing activities                                           8,082            (5,156)
                                                                                         -------           -------

Cash flows from financing activities:
    Increase in deposits, net                                                              1,909            11,380
    Decrease in short-term borrowings                                                     (6,406)             (733)
    Repayment of long-term borrowings                                                         (7)               (6)
    Dividends paid                                                                          (288)             (279)
    Issuance of common stock                                                                  29                 0
    Common stock dividends reinvested                                                         49                43
                                                                                         -------           -------

Net cash (used) provided by financing activities                                          (4,714)           10,405
                                                                                         -------           -------

Increase in cash and cash equivalents                                                      4,243             5,499

Cash and cash equivalents, beginning of year                                              12,895            15,742
                                                                                         -------           -------

Cash and cash equivalents, end of period                                                 $17,138           $21,241
                                                                                         =======           =======


     See accompanying notes to condensed consolidated financial statements.


                                       6




                      GLEN BURNIE BANCORP AND SUBSIDIARIES
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)

NOTE 1 - BASIS OF PRESENTATION

          The  accompanying  unaudited  consolidated  financial  statements were
prepared in accordance with  instructions for Form 10-Q and,  therefore,  do not
include all  information  and notes  necessary  for a complete  presentation  of
financial position, results of operations,  changes in stockholders' equity, and
cash flows in conformity with accounting  principles  generally  accepted in the
United States of America.  However,  all adjustments  (consisting only of normal
recurring  accruals)  which,  in the opinion of management,  are necessary for a
fair presentation of the unaudited  consolidated  financial statements have been
included in the results of operations  for the three months ended March 31, 2004
and 2003.

          Operating results for the three-month  period ended March 31, 2004 are
not  necessarily  indicative  of the results  that may be expected  for the year
ending December 31, 2004.

NOTE 2 - EARNINGS PER SHARE

          Information  for net  income  per share and  weighted  average  shares
outstanding  for prior periods have been restated to reflect  337,267  shares of
common stock issued in a 20% stock dividend paid in January, 2004.

          Basic  earnings per share of common stock are computed by dividing net
earnings by the weighted average number of common shares  outstanding during the
period.  Diluted  earnings per share are  calculated  by  including  the average
dilutive  common stock  equivalents  outstanding  during the  periods.  Dilutive
common equivalent shares consist of stock options, calculated using the treasury
stock method.



                                                                 Three Months Ended        Three Months Ended
                                                                   March 31, 2004            March 31, 2003
                                                                   --------------            --------------
    Diluted:
                                                                                          
      Net income                                                      $  741,000                $  656,000
      Weighted average common shares outstanding                       2,027,464                 2,014,608
      Dilutive effect of stock options                                     5,398                     4,555
                                                                      ----------                ----------
      Average common shares outstanding - diluted                      2,032,862                 2,019,163
      Diluted net income per share                                         $0.37                     $0.33



NOTE 3 - EMPLOYEE STOCK PURCHASE BENEFIT PLANS

          The Company has an employee stock purchase compensation plan. The Bank
applies  Accounting   Principles  Board  Opinion  ("APB")  No.  25  and  related
Interpretations  in accounting for this plan.  Compensation  cost of $29,000 has
been  recognized  in the first  quarter of 2004.  If  compensation  cost for the
Company's  stock-based  compensation  plan had been determined based on the fair
value at the grant date for awards under this plan  consistent  with the methods
outlined in SFAS No. 123 Accounting for Stock-Based Compensation, there would be
no material change in reported net income.

         During the first quarter of 2004, the Board of Directors finalized
additional options to be granted under this plan at $20.70 per share for a
period of 11 months, expiring December, 2004. As of March 31, 2004, 7,944
options had been granted under this plan.




                                       7


ITEM 2.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
         OF OPERATIONS.

OVERVIEW

          During the first  quarter of 2004,  the Company had several  favorable
operating trends  continue.  Most  significantly,  first quarter net income grew
from  $656,000  in 2003 to  $741,000  in 2004,  a 12.95%  increase.  The primary
reasons for the increase  were the  continuing  rebound in net  interest  income
which improved from $2,668,000 in the first quarter of 2003 to $2,943,000 in the
first quarter of 2004, combined with an increase in securities gains, which rose
from  $92,000 in the first  quarter of 2003 to $230,000 in the first  quarter of
2004. The proceeds from the 2004 securities  sales were primarily used to reduce
the Company's  short term  borrowings  and our interest rate  sensitivity in the
expected rising interest rate environment.

FORWARD-LOOKING STATEMENTS

          When used in this  discussion  and  elsewhere  in this Form 10-Q,  the
words or phrases "will likely  result," "are expected to," "will  continue," "is
anticipated,"  "estimate,"  "project"  or similar  expressions  are  intended to
identify  "forward-looking   statements"  within  the  meaning  of  the  Private
Securities  Litigation  Reform Act of 1995. The Company  cautions readers not to
place undue reliance on any such forward-looking statements, which speak only as
of the date made,  and readers  are  advised  that  various  factors,  including
regional and  national  economic  conditions,  unfavorable  judicial  decisions,
substantial  changes in levels of market interest rates,  credit and other risks
of lending and investment  activities  and  competitive  and regulatory  factors
could affect the Company's  financial  performance and could cause the Company's
actual results for future periods to differ materially from those anticipated or
projected.

          The  Company  does  not  undertake  and  specifically   disclaims  any
obligation to update any  forward-looking  statements  to reflect  occurrence of
anticipated  or  unanticipated  events or  circumstances  after the date of such
statements.

RESULTS OF OPERATIONS

          General.  Glen Burnie Bancorp, a Maryland corporation (the "Company"),
and its  subsidiaries,  The Bank of Glen Burnie (the "Bank") and GBB Properties,
Inc.,  both  Maryland  corporations,  and  Glen  Burnie  Statutory  Trust  I,  a
Connecticut business trust, had consolidated net income of $741,000 ($0.37 basic
and diluted earnings per share) for the first quarter of 2004, compared to first
quarter  2003  consolidated  net income of  $656,000  ($0.33  basic and  diluted
earnings per share).  All historic earnings per share figures have been adjusted
to reflect the Company's stock dividend paid on January 16, 2004.

          Net Interest  Income.  The Company's  consolidated net interest income
prior to provision  for credit  losses for the three months ended March 31, 2004
was  $2,943,000  compared to $2,668,000 for the same period in 2003, an increase
of $275,000  (10.30%) for the  three-month  period.  This increase was primarily
attributable  to an  increase in  investment  income on U.S.  Government  Agency
securities  and state and  municipal  securities  and a decrease in the interest
paid on deposits, partially offset by a decrease in interest income on loans.

          Interest income  increased  $69,000 (1.81%) for the three months ended
March  31,  2004,  compared  to the same  period  in 2003,  primarily  due to an
increase in interest income on U.S.  Government  Agency securities and state and
municipal securities, partially offset by a decline in interest income on loans.

          Interest expense declined  $206,000 (18.0%) for the three months ended
March 31, 2004 compared to the 2003 period,  principally due to a decline in the
interest  paid on deposits and  partially  offset by an increase in the interest
paid on short term borrowings.

          Net  interest  margins for the three  months  ended March 31, 2004 was
4.65%,  compared to tax equivalent  net interest  margins of 4.53% for the three
months ended March 31, 2003. The increase in net interest  margins for the three
months  ended March 31, 2004 was  primarily  due to a decline on interest  rates
paid on deposits.

          Provision For Credit Losses. The Company made an additional  provision
of $140,000 during the three month period ended March 31, 2004 and no additional
provision  for credit losses during the three month period ended March 31, 2003.
As of March 31,  2004,  the  allowance  for  credit  losses  equaled  375.45% of


                                       8


non-accrual  and past due loans  compared  to 385.42% at  December  31, 2003 and
309.90% at March 31,  2003.  During the three month period ended March 31, 2004,
the Company recorded net charge-offs of $108,000, compared to net charge-offs of
$135,000  during the  corresponding  period of the prior year.  On an annualized
basis,  net charge-offs for the 2004 period  represent 0.25% of the average loan
portfolio.

          Other Income. Other income increased from $560,000 for the three month
period ended March 31, 2003, to $693,000 for the  corresponding  2004 period,  a
$133,000 (23.75%) increase. The increase in other income for the 2004 period was
primarily due to the additional gains realized on investment securities combined
with an increase in other fees and commissions, partially offset by a decline in
income on bank owned life insurance.

          Other Expense.  Other expense  increased from $2,475,000 for the three
month period ended March 31, 2003,  to  $2,584,000  for the  corresponding  2004
period,  a $109,000  (4.40%)  increase.  The  increase was due to an increase in
salaries and employee benefits and other expenses, partially offset by a decline
in occupancy expenses.

          Income  Taxes.  During the three  months  ended  March 31,  2004,  the
Company  recorded  income tax  expense of  $171,000,  compared  to an income tax
expense of $97,000 for the corresponding  period of the prior year. The increase
in income  tax  expenses  is  primarily  due to  additional  gains  realized  on
investment  securities.  The  Company's  effective  tax rate for the three month
period in 2004 was 19%, compared to 13% for the prior year period.

FINANCIAL CONDITION

          General.  The Company's  assets  declined to $298,362,000 at March 31,
2004  from  $302,252,000  at  December  31,  2003,  primarily  due to sales  and
maturities  of  investment  securities  and  applying  the  proceeds  to  reduce
outstanding  borrowings  and  increase  cash  and cash  equivalents.  Management
believes  that this move will  improve  our ability to respond to changes in the
interest rate  environment.  The Bank's net loans totaled  $173,128,000 at March
31, 2004, compared to $172,819,000 at December 31, 2003, an increase of $309,000
(0.18%),  primarily  attributable to an increase in mortgage and indirect loans,
offset by a decrease in mortgage participation loans.

          The Company's total investment  securities  portfolio  (including both
investment  securities  available  for sale and  investment  securities  held to
maturity) totaled  $95,005,000 at March 31, 2004, a $8,176,000  (7.92%) decrease
from  $103,181,000  at December 31, 2003.  The Bank's cash and cash  equivalents
(cash due from banks, interest-bearing deposits in other financial institutions,
and federal funds sold), as of March 31, 2004, totaled $17,138,000,  an increase
of  $4,243,000  (32.90%)  from the December 31, 2003 total of  $12,895,000.  The
aggregate market value of investment securities held by the Bank as of March 31,
2004 was  $95,233,000  compared to  $103,418,000  as of  December  31,  2003,  a
$8,185,000 (7.91%) decrease.

          Deposits  as of  March  31,  2004  totaled  $258,817,000,  which is an
increase of $1,909,000  (0.74%) from  $256,908,000 at December 31, 2003.  Demand
deposits  as of March 31,  2004  totaled  $72,191,000  which is an  increase  of
$2,542,000  (3.65%) from  $69,649,000  at December 31, 2003.  NOW accounts as of
March 31, 2004 totaled  $25,390,000  which is a decrease of $3,011,000  (10.60%)
from  $28,401,000  at December 31, 2003.  Money market  accounts as of March 31,
2004  totaled  $21,873,000  which is an increase  of  $1,729,000  (8.58%),  from
$20,144,000 at December 31, 2003.  Savings deposits as of March 31, 2004 totaled
$55,381,000 an increase of $2,002,000  (3.75%) from  $53,379,000 at December 31,
2003.  Certificates  of deposit over $100,000  totaled  $15,590,000 on March 31,
2004, a decrease of $60,000 (0.38%) from $15,650,000 at December 31, 2003. Other
time  deposits  (made up of  certificates  of  deposit  less than  $100,000  and
individual  retirement  accounts)  totaled  $67,933,000  on March  31,  2004,  a
$1,753,000 (2.52%) decrease from the $69,686,000 total at December 31, 2003.

          Asset Quality. The following table sets forth the amount of the Bank's
restructured  loans,  non-accrual  loans and accruing loans 90 days or more past
due at the dates indicated.

                                       9





                                                                            At March 31,      At December 31,
                                                                                2004                2003
                                                                                ----                ----
                                                                                 (Dollars in Thousands)

                                                                                              
Restructured loans                                                              $ 97                $  0
                                                                                ====                ====

Non-accrual loans:
   Real estate - mortgage:
     Residential                                                                $131                $ 34
     Commercial                                                                  263                 265
   Real estate - construction                                                      0                   0
   Installment                                                                   163                 250
   Credit card & related                                                           0                   0
   Commercial                                                                     46                  23
                                                                                ----                ----

       Total non-accrual loans                                                   603                 572
                                                                                ----                ----

Accruing loans past due 90 days or more: Real estate - mortgage:
     Residential                                                                   1                   5
     Commercial                                                                    0                   0
   Real estate - construction                                                      3                   6
   Installment                                                                     0                   0
   Credit card & related                                                           0                   0
   Commercial                                                                      0                   0
   Other                                                                           0                   0
                                                                                ----                ----

       Total accruing loans past due 90 days or more                               4                  11
                                                                                ----                ----

       Total non-accrual and past due loans                                     $607                $583
                                                                                ====                ====

Non-accrual and past due loans to gross loans                                   0.35%               0.33%
                                                                               =====               =====

Allowance for credit losses to non-accrual and past due loans                 375.45%             385.42%
                                                                              ======              ======



          At March 31, 2004, there were no loans  outstanding,  other than those
reflected  in the above  table,  as to which known  information  about  possible
credit problems of borrowers caused  management to have serious doubts as to the
ability of such  borrowers  to comply with present loan  repayment  terms.  Such
loans  consist  of loans  which  were not 90 days or more past due but where the
borrower is in bankruptcy or has a history of delinquency,  or the loan to value
ratio is considered  excessive due to  deterioration  of the collateral or other
factors.

          Allowance  For Credit  Losses.  The  allowance  for  credit  losses is
established through a provision for credit losses charged to expense.  Loans are
charged  against the allowance for credit losses when  management  believes that
the  collectibility  of the  principal  is  unlikely.  The  allowance,  based on
evaluations of the collectibility of loans and prior loan loss experience, is an
amount that  management  believes will be adequate to absorb  possible losses on
existing  loans  that  may  become  uncollectible.  The  evaluations  take  into
consideration  such  factors  as  changes  in the  nature and volume of the loan
portfolio,  overall  portfolio  quality,  review of specific  problem loans, and
current economic conditions and trends that may affect the borrowers' ability to
pay.


                                       10


          Transactions  in the  allowance for credit losses for the three months
ended March 31, 2004 and 2003 were as follows:

                                                          Three Months Ended
                                                               March 31,
                                                          2004          2003
                                                          ----          ----
                                                        (Dollars in Thousands)

Beginning balance                                        $2,247        $2,515

Charge-offs                                                (214)         (223)
Recoveries                                                  106            88
                                                         ------        ------
Net charge-offs

(108) (135)
Provisions charged to operations                            140             0
                                                         ------        ------
Ending balance                                           $2,279        $2,380
                                                         ======        ======

Average loans                                          $173,107      $157,764
Net charge offs to average loans (annualized)              0.25%         0.34%


          Reserve for Unfunded  Commitments.  As of March 31, 2004, the Bank had
outstanding  commitments  totaling  $16,462,000.  These outstanding  commitments
consisted  of  letters  of  credit,  undrawn  lines of  credit,  and other  loan
commitments.   The  following  table  shows  the  Bank's  reserve  for  unfunded
commitments arising from these transactions:

                                                          Three Months Ended
                                                               March 31,
                                                          2004          2003
                                                          ----          ----
                                                        (Dollars in Thousands)

Beginning balance                                         $150          $150

Provisions charged to operations                             0             0
                                                          ----          ----
Ending balance                                            $150          $150
                                                          ====          ====


          Off-Balance  Sheet  Arrangements.  The  Bank is a party  to  financial
instruments in the normal course of business to meet the financing  needs of its
customers.  These financial instruments include commitments to extend credit and
standby letters of credit, which involve, to varying degrees, elements of credit
and interest rate risk in excess of the amounts  recognized in the  consolidated
financial statements.

          Loan  commitments  and  lines  of  credit  are  agreements  to lend to
customers as long as there is no violation of any  conditions of the  contracts.
Loan commitments  generally have interest rates fixed at current market amounts,
fixed  expiration  dates,  and may  require  payment  of a fee.  Lines of credit
generally have variable  interest rates.  Many of the loan commitments and lines
of credit are  expected to expire  without  being drawn upon;  accordingly,  the
total commitment amounts do not necessarily  represent future cash requirements.
The Bank evaluates each customer's creditworthiness on a case-by-case basis. The
amount of collateral or other security obtained, if deemed necessary by the Bank
upon extension of credit, is based on management's credit evaluation. Collateral
held  varies but may  include  deposits  held in  financial  institutions,  U.S.
Treasury   securities,   other  marketable   securities,   accounts  receivable,
inventory,  property  and  equipment,   personal  residences,   income-producing
commercial properties, and land under development.  Personal guarantees are also
obtained to provide added security for certain commitments.

          Letters of credit are  conditional  commitments  issued by the Bank to
guarantee the performance of a customer to a third party.  Those  guarantees are
primarily issued to guarantee the installation of real property improvements and
similar  transactions.  The credit risk involved in issuing letters of credit is
essentially the same as that involved in extending loan facilities to customers.
The Bank holds  collateral  and obtains  personal  guarantees  supporting  those
commitments for which collateral or other securities is deemed necessary.

          The Bank's exposure to credit loss in the event of  nonperformance  by
the customer is the  contractual  amount of the  commitment.  Loan  commitments,
lines of credit,  and  letters of credit are made on the same  terms,  including


                                       11


collateral,  as  outstanding  loans.  As of March 31, 2004, the Bank has accrued
$150,000 for unfunded  commitments  related to these financial  instruments with
off balance sheet risk, which is included in other liabilities.

          Contractual Obligations and Commitments.  No material changes, outside
the normal course of business, have been made during the first quarter of 2004.

LIQUIDITY AND CAPITAL RESOURCES

          The Company  currently has no business other than that of the Bank and
does  not  currently  have  any  material  funding  commitments.  The  Company's
principal sources of liquidity are cash on hand and dividends  received from the
Bank. The Bank is subject to various  regulatory  restrictions on the payment of
dividends.

          The Bank's  principal  sources of funds for investments and operations
are net income,  deposits from its primary  market area,  principal and interest
payments on loans,  interest received on investment securities and proceeds from
maturing  investment  securities.  Its principal funding commitments are for the
origination or purchase of loans and the payment of maturing deposits.  Deposits
are  considered  a primary  source of funds  supporting  the Bank's  lending and
investment activities.

          The Bank's most liquid assets are cash and cash equivalents, which are
cash on hand,  amounts  due from  financial  institutions,  federal  funds sold,
certificates of deposit with other financial  institutions that have an original
maturity of three months or less and money market  mutual  funds.  The levels of
such assets are  dependent  on the Bank's  operating  financing  and  investment
activities  at any  given  time.  The  variations  in  levels  of cash  and cash
equivalents  are  influenced by deposit  flows and  anticipated  future  deposit
flows.   The  Bank's   cash  and  cash   equivalents   (cash  due  from   banks,
interest-bearing  deposits in other  financial  institutions,  and federal funds
sold),  as of March 31, 2004,  totaled  $17,138,000,  an increase of  $4,243,000
(32.9%) from the December 31, 2003 total of $12,895,000.

          As of March 31, 2004,  the Bank was permitted to draw on a $36,500,000
line of credit from the FHLB of Atlanta.  Borrowings  under the line are secured
by a floating lien on the Bank's  residential  mortgage  loans.  As of March 31,
2004, a $7.0 million  long-term  convertible  advance was outstanding under this
line. In addition the Bank has an unsecured line of credit in the amount of $5.0
million from another commercial bank on which it has not drawn. Furthermore,  as
of March 31, 2004,  the Company had  outstanding  $5,155,000 of its 10.6% Junior
Subordinated  Deferrable  Interest  Debentures  issued to Glen Burnie  Statutory
Trust I, a Connecticut statutory trust subsidiary of the Company.

          The Company's  stockholders'  equity increased $910,000 (3.80%) during
the three  months  ended  March 31,  2004,  due to  earnings  and an increase in
accumulated other comprehensive income, offset by a dividend  distribution.  The
Company's  accumulated  other  comprehensive  income,  net of tax  increased  by
$287,000  (22.40%)  from  $1,281,000 at December 31, 2003 to $1,568,000 at March
31, 2004,  as a result of an increase in  unrealized  holding gains on available
for sale investment securities.  Retained earnings increased by $178,000 (1.76%)
as the result of the Company's  earnings for the quarter offset by dividends and
a 6 for 5 stock dividend in January 2004. In addition,  $49,000 was  transferred
to  stockholders'  equity in  consideration  for  shares to be issued  under the
Company's dividend reinvestment plan in lieu of cash dividends.

          The Federal  Reserve  Board and the FDIC have  established  guidelines
with respect to the maintenance of appropriate levels of capital by bank holding
companies and state non-member banks,  respectively.  The regulations impose two
sets of capital adequacy  requirements:  minimum  leverage rules,  which require
bank  holding  companies  and banks to  maintain a  specified  minimum  ratio of
capital to total  assets,  and  risk-based  capital  rules,  which  require  the
maintenance of specified minimum ratios of capital to "risk-weighted" assets. At
March 31, 2004, the Bank was in full  compliance  with these  guidelines  with a
Tier 1 leverage ratio of 9.16%, a Tier 1 risk-based  capital ratio of 14.60% and
a total risk-based capital ratio of 15.85%.

CRITICAL ACCOUNTING POLICIES AND ESTIMATES

          The  Company's  accounting  policies  are more fully  described in its
Annual  Report on Form 10-K for the fiscal year ended  December 31, 2003 and are
essential to  understanding  Management's  Discussion  and Analysis of Financial
Condition and Results of  Operations.  As discussed  there,  the  preparation of
financial statements in conformity with accounting principles generally accepted
in the U.S.  requires  management to make estimates and assumptions about future
events  that  affect  the  amounts  reported  in the  financial  statements  and


                                       12


accompanying  notes.  Since future events and their effects cannot be determined
with absolute certainty, the determination of estimates requires the exercise of
judgment.  Management  has  used  the  best  information  available  to make the
estimations  necessary  to value the  related  assets and  liabilities  based on
historical  experience  and on  various  assumptions  which are  believed  to be
reasonable  under the  circumstances.  Actual  results  could  differ from those
estimates, and such differences may be material to the financial statements. The
Company   reevaluates  these  variables  as  facts  and  circumstances   change.
Historically,  actual results have not differed significantly from the Company's
estimates.  The  following  is a  summary  of  the  more  judgmental  accounting
estimates and principles  involved in the preparation of the Company's financial
statements,  including the identification of the variables most important in the
estimation process:

          Allowance for Credit Losses. The Bank's allowance for credit losses is
determined  based upon  estimates  that can and do change when the actual events
occur, including historical losses as an indicator of future losses, fair market
value of  collateral,  and various  general or industry or  geographic  specific
economic events. The use of these estimates and values is inherently  subjective
and the actual losses could be greater or less than the  estimates.  For further
information regarding the Bank's allowance for credit losses, see "Allowance for
Credit Losses", above.

          Accrued Taxes.  Management  estimates  income tax expense based on the
amount it expects to owe various tax  authorities.  Accrued taxes  represent the
net  estimated  amount  due  or to  be  received  from  taxing  authorities.  In
estimating accrued taxes,  management  assesses the relative merits and risks of
the  appropriate tax treatment of  transactions  taking into account  statutory,
judicial and regulatory guidance in the context of the Company's tax position.

ITEM 3.   QUANTITATIVE AND QUALITATIVE DISCLOSURE ABOUT MARKET RISK

          Not applicable.


ITEM 4.   CONTROLS AND PROCEDURES

          The Company  maintains a system of disclosure  controls and procedures
that is designed to provide  reasonable  assurance  that  information,  which is
required to be  disclosed by the Company in the reports that it files or submits
under the  Securities and Exchange Act of 1934, as amended,  is accumulated  and
communicated  to management in a timely manner.  The Company's  Chief  Executive
Officer and Chief  Financial  Officer have  evaluated  this system of disclosure
controls and  procedures as of the end of the period  covered by this  quarterly
report,  and  believe  that  the  system  is  operating  effectively  to  ensure
appropriate  disclosure.  There have been no changes in the  Company's  internal
control over financial reporting during the most recent fiscal quarter that have
materially  affected,  or  are  reasonably  likely  to  materially  affect,  the
Company's internal control over financial reporting.




                                       13


                           PART II - OTHER INFORMATION

ITEM 6.  EXHIBITS AND REPORTS ON FORM 8-K.

(a)      Exhibits:

Exhibit No.
- -----------

3.1       Articles of Incorporation (incorporated by reference to Exhibit 3.1 to
          Amendment No. 1 to the Registrant's  Form 8-A filed December 27, 1999,
          File No. 0-24047)
3.2       Articles  of  Amendment,   dated  October  8,  2003  (incorporated  by
          reference to Exhibit 3.2 to the Registrant's  Quarterly Report on Form
          10-Q for the Quarter ended September 30, 2003, File No. 0-24047)
3.3       Articles  Supplementary,  dated  November  16, 1999  (incorporated  by
          reference to Exhibit 3.3 to the  Registrant's  Current  Report on Form
          8-K filed December 8, 1999, File No. 0-24047)
3.4       By-Laws  (incorporated by reference to Exhibit 3.4 to the Registrant's
          Quarterly  Report on Form 10-Q for the  Quarter  ended  September  30,
          2003, File No. 0-24047)
4.1       Rights Agreement,  dated as of February 13, 1998,  between Glen Burnie
          Bancorp and The Bank of Glen Burnie,  as Rights Agent,  as amended and
          restated as of December 27, 1999 (incorporated by reference to Exhibit
          4.1 to Amendment No. 1 to the Registrant's Form 8-A filed December 27,
          1999, File No. 0-24047)
10.1      Glen Burnie  Bancorp  Director Stock  Purchase Plan  (incorporated  by
          reference to Exhibit  99.1 to  Post-Effective  Amendment  No. 1 to the
          Registrant's Registration Statement on Form S-8, File No.33-62280)
10.2      The Bank of Glen Burnie Employee Stock Purchase Plan  (incorporated by
          reference to Exhibit  99.1 to  Post-Effective  Amendment  No. 1 to the
          Registrant's Registration Statement on Form S-8, File No. 333-46943)
10.3      Amended and Restated Change-in-Control Severance Plan (incorporated by
          reference  to Exhibit 3.2 to the  Registrant's  Annual  Report on Form
          10-K for the Fiscal Year Ended December 31, 2001, File No. 0-24047)
10.4      The Bank of Glen Burnie Executive and Director  Deferred  Compensation
          Plan  (incorporated  by reference to Exhibit 10.4 to the  Registrant's
          Annual  Report on Form 10-K for the  Fiscal  Year Ended  December  31,
          1999, File No. 0-24047)
31.1      Rule 15d-14(a) Certification of Chief Executive Officer
31.2      Rule 15d-14(a) Certification of Chief Financial Officer
32        Section 1350 Certifications
99        Press Release issued April 29, 2004

(b)       Reports on Form 8-K:

          On January 28, 2004, the Registrant filed a Current Report of Form 8-K
furnishing,  under Item 12, the  Registrant's  January 26, 2004 earnings release
with  respect to the  Registrant's  fiscal year and quarter  ended  December 31,
2003.




                                       14


                                   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.

                                            GLEN BURNIE BANCORP
                                            (Registrant)


Date: April 30, 2004                       By:   /s/ F. William Kuethe, Jr.
                                              ----------------------------------
                                              F. William Kuethe, Jr.
                                              President, Chief Executive Officer


                                           By:  /s/ John E. Porter
                                              ----------------------------------
                                              John E. Porter
                                              Chief Financial Officer




                                       15


                                                                    EXHIBIT 31.1
                                                                    ------------

                                  CERTIFICATION


          I, F. William Kuethe, Jr., certify that:

          1. I have reviewed this  Quarterly  Report on Form 10-Q of Glen Burnie
Bancorp;

          2. Based on my  knowledge,  this  report  does not  contain any untrue
statement of a material fact or omit to state a material fact  necessary to make
the statements made, in light of the  circumstances  under which such statements
were made, not misleading with respect to the period covered by this report;

          3.  Based  on  my  knowledge,  the  financial  statements,  and  other
financial  information  included in this report,  fairly present in all material
respects the financial  condition,  results of operations  and cash flows of the
Registrant as of, and for, the periods presented in this report;

          4. The Registrant's other certifying officer and I are responsible for
establishing and maintaining  disclosure  controls and procedures (as defined in
Exchange Act Rules 13a-15(e) and 15d-15(e)) for the Registrant and have:

          (a)  Designed such disclosure controls and procedures,  or caused such
               disclosure  controls  and  procedures  to be  designed  under our
               supervision,  to ensure that material information relating to the
               Registrant,  including  its  consolidated  subsidiaries,  is made
               known to us by others within those entities,  particularly during
               the period in which this report is being prepared;

          (b)  Evaluated  the  effectiveness  of  the  Registrant's   disclosure
               controls  and   procedures  and  presented  in  this  report  our
               conclusions  about the  effectiveness of the disclosure  controls
               and  procedures,  as of the  end of the  period  covered  by this
               report based on such evaluation; and

          (c)  Disclosed in this report any change in the Registrant's  internal
               control  over  financial   reporting  that  occurred  during  the
               Registrant's most recent fiscal quarter (the Registrant's  fourth
               fiscal  quarter  in  the  case  of an  annual  report)  that  has
               materially  affected,  or  is  reasonably  likely  to  materially
               affect,   the   Registrant's   internal  control  over  financial
               reporting; and

          5. The  Registrant's  other  certifying  officer and I have disclosed,
based  on  our  most  recent  evaluation  of  internal  control  over  financial
reporting,  to the Registrant's auditors and the audit committee of Registrant's
board of directors (or persons performing the equivalent function):

          (a)  All  significant  deficiencies  and  material  weaknesses  in the
               design or operation of internal control over financial  reporting
               which are reasonably  likely to adversely affect the Registrant's
               ability  to  record,  process,  summarize  and  report  financial
               information; and

          (b)  Any fraud,  whether or not material,  that involves management or
               other employees who have a significant  role in the  Registrant's
               internal control over financial reporting.



Date: April 30, 2004                           /s/ F. William Kuethe, Jr.
                                            ------------------------------------
                                            F. William Kuethe, Jr.
                                            Chief Executive Officer




                                                                    EXHIBIT 31.2
                                                                    ------------

                                  CERTIFICATION


          I, John E. Porter, certify that:

          1. I have reviewed this  Quarterly  Report on Form 10-Q of Glen Burnie
Bancorp;

          2. Based on my  knowledge,  this  report  does not  contain any untrue
statement of a material fact or omit to state a material fact  necessary to make
the statements made, in light of the  circumstances  under which such statements
were made, not misleading with respect to the period covered by this report;

          3.  Based  on  my  knowledge,  the  financial  statements,  and  other
financial  information  included in this report,  fairly present in all material
respects the financial  condition,  results of operations  and cash flows of the
Registrant as of, and for, the periods presented in this report;

          4. The Registrant's other certifying officer and I are responsible for
establishing and maintaining  disclosure  controls and procedures (as defined in
Exchange Act Rules 13a-15(e) and 15d-15(e)) for the Registrant and have:

          (a)  Designed such disclosure controls and procedures,  or caused such
               disclosure  controls  and  procedures  to be  designed  under our
               supervision,  to ensure that material information relating to the
               Registrant,  including  its  consolidated  subsidiaries,  is made
               known to us by others within those entities,  particularly during
               the period in which this report is being prepared;

          (b)  Evaluated  the  effectiveness  of  the  Registrant's   disclosure
               controls  and   procedures  and  presented  in  this  report  our
               conclusions  about the  effectiveness of the disclosure  controls
               and  procedures,  as of the  end of the  period  covered  by this
               report based on such evaluation; and

          (c)  Disclosed in this report any change in the Registrant's  internal
               control  over  financial   reporting  that  occurred  during  the
               Registrant's most recent fiscal quarter (the Registrant's  fourth
               fiscal  quarter  in  the  case  of an  annual  report)  that  has
               materially  affected,  or  is  reasonably  likely  to  materially
               affect,   the   Registrant's   internal  control  over  financial
               reporting; and

          5. The  Registrant's  other  certifying  officer and I have disclosed,
based  on  our  most  recent  evaluation  of  internal  control  over  financial
reporting,  to the Registrant's auditors and the audit committee of Registrant's
board of directors (or persons performing the equivalent function):

          (a)  All  significant  deficiencies  and  material  weaknesses  in the
               design or operation of internal control over financial  reporting
               which are reasonably  likely to adversely affect the Registrant's
               ability  to  record,  process,  summarize  and  report  financial
               information; and

          (b)  Any fraud,  whether or not material,  that involves management or
               other employees who have a significant  role in the  Registrant's
               internal control over financial reporting.


Date: April 30, 2004                          /s/ John E. Porter
                                            ------------------------------------
                                            John E. Porter
                                            Chief Financial Officer



                                                                    EXHIBIT 32.1
                                                                    ------------



                           SECTION 1350 CERTIFICATIONS


          In connection  with the Quarterly  Report of Glen Burnie  Bancorp (the
"Company")  on Form 10-Q for the period  ending March 31, 2004 as filed with the
Securities and Exchange Commission and to which this Certification is an exhibit
(the "Report"),  the undersigned hereby certify,  pursuant to Section 906 of the
Sarbanes-Oxley Act of 2002, that:

          (1)  The Report fully complies with the  requirements of section 13(a)
               or 15(d) of the Securities Exchange Act of 1934; and

          (2)  The information  contained in the Report fairly presents,  in all
               material  respects,   the  financial   condition  and  result  of
               operations of the Company for the periods reflected therein.



Date: April 30, 2004                           /s/ F. William Kuethe, Jr.
                                            ------------------------------------
                                            F. William Kuethe, Jr.
                                            President, Chief Executive Officer


                                               /s/ John E. Porter
                                            ------------------------------------
                                            John E. Porter
                                            Chief Financial Officer




                                                                      EXHIBIT 99
                                                                      ----------

FOR IMMEDIATE RELEASE
- ---------------------


Contact: Alison Tavik
         410-768-8857 (office)
         410-608-5581 (cell)
         adtavik@bogb.net


                    GLEN BURNIE BANCORP RELEASES 1Q EARNINGS
              Bancorp reports $741,000 net income for first quarter


Highlights

          o    12.95% increase in net income

          o    12.12% increase in basic earnings per share

          o    18% decline in interest expense

          o    4.65% net interest margin


GLEN BURNIE,  MD (April 29, 2004) - Glen Burnie Bancorp (NASDAQ:  GLBZ),  parent
company  of The Bank of Glen  Burnie,  today  announced  results  for the  first
quarter.

The company  realized net income of $741,000  (+12.95%) or $.37 (+12.12%)  basic
earnings per share in the quarter ended March 31, 2004. The company reported net
income of $656,000  or $.33 basic  earnings  per share for the same  three-month
period in 2003.  The 2003 basic  earnings per share figure has been  adjusted to
reflect the 20% stock dividend paid on January 16, 2004.

"We are off to a strong  start,"  said  President & CEO F. William  Kuethe,  Jr.
"Interest income rose slightly while interest expense declined by $206,000, an
18% decrease from the same period last year. Our 2004 first quarter net interest
margin rose to 4.65% compared with 4.53% for the same period in 2003."

The company had an increase in  securities  gains which rose from $92,000 in the
first  quarter of 2003 to  $203,000  for the same  period in 2004.  "Indications
strongly point to a rising interest rate environment," Kuethe stated.  "Proceeds
from  securities  sales were primarily used to reduce  short-term  borrowing and
interest rate sensitivity."

In March 2004, The Bank of Glen Burnie enhanced its Internet  banking service to
include Internet bill payment. Registered users can make individual or recurring
payments to any business or vendor in the United States through the bank's third
party vendor,  iPay, LLC. Payments are made  electronically or by check, with no
additional fee charged for payments made by check.  Special features include the
ability to send money to friends or family and the  ability to access  more than
one funding account.

"Our customers are really pleased with this product," said Senior Vice President
of Operations  Thomas Cooper.  "Its versatility has great appeal to users at all
skill levels."

The Bank of Glen  Burnie has  received  the 5-Star  Superior  Rating  from BAUER
FINANCIAL Reports, Inc., the nation's leading independent bank research firm for
the past six  consecutive  semi-annual  periods.  This  distinction  denotes the
highest level of strength, safety and performance measured by Bauer and is based
on  factors  such  as  capitalization,  liquidity,  loan  delinquency  rate  and
historical performance.

The company paid its 46th consecutive  dividend on April 5, 2004 to shareholders
of record at the close of business on March 24, 2004.  Glen Burnie  Bancorp will
host its Annual  Meeting of  Stockholders  on Thursday,  May 13th at La Fontaine
Bleu in Glen Burnie,  Maryland.  Registration opens at 1:30 p.m. and the meeting
will begin at 2 p.m.




Glen   Burnie   Bancorp,   parent   company   to  The   Bank  of  Glen   Burnie,
(www.thebankofglenburnie.com)   maintains  assets  totaling  approximately  $300
million.  The Bank of Glen Burnie is a  locally-owned  community bank with seven
branches serving Anne Arundel County.

                                    # # # #

Certain  information  contained in this news  release,  which does not relate to
historical financial  information,  may be deemed to constitute  forward-looking
statements within the meaning of the Private Securities Litigation Reform Act of
1995.  Such  statements  are subject to certain risks and  uncertainties,  which
could cause the company's actual results in the future to differ materially from
its historical results and those presently anticipated or projected.  For a more
complete  discussion of these and other risk  factors,  please see the company's
reports filed with the Securities and Exchange Commission.







                      Glen Burnie Bancorp and Subsidiaries
                      Condensed Consolidated Balance Sheet
                (dollars in thousands, except per share amounts)


                                                                                            (unaudited)
                                                                                               March          December
                                                                                              31, 2004        31, 2003
                                                                                           -------------------------------
                           Assets

                                                                                                         
Cash and due from banks                                                                        $11,855         $11,120
Interest bearing deposits                                                                          411              57
Federal funds sold                                                                               4,872           1,718
Investment securities                                                                           95,005         103,181
Common Stock in the Glen Burnie Statutory Trust I                                                  155             155
Loans, net of allowance                                                                        173,128         172,819
Premises and equipment at cost, net of accumulated depreciation                                  4,114           4,220
Other real estate owned                                                                            170             172
Other assets                                                                                     8,652           8,810
- --------------------------------------------------------------------------------------------------------------------------
          Total assets                                                                        $298,362        $302,252
==========================================================================================================================


              Liabilities and Stockholders' Equity

          Liabilities:
Deposits                                                                                      $258,817        $256,908
Short-term borrowings                                                                              196           6,602
Long-term borrowings                                                                             7,220           7,227
Guaranteed preferred beneficial interests in Glen Burnie
   Bancorp junior subordinated debentures                                                        5,155           5,155
Other liabilities                                                                                2,117           2,413
- --------------------------------------------------------------------------------------------------------------------------
          Total liabilities                                                                   $273,505        $278,305
- --------------------------------------------------------------------------------------------------------------------------


          Stockholders' equity:
Common stock, par value $1, authorized 15,000,000 shares;
     issued and outstanding March 31, 2004 2,030,459 shares;
     December 31, 2003   1,689,281 shares                                                       $2,030          $1,689
Surplus                                                                                         10,966          10,862
Retained earnings                                                                               10,293          10,115
Accumulated other comprehensive income                                                           1,568           1,281

- --------------------------------------------------------------------------------------------------------------------------
          Total stockholders' equity                                                           $24,857         $23,947
- --------------------------------------------------------------------------------------------------------------------------

          Total liabilities and stockholders' equity                                          $298,362        $302,252
==========================================================================================================================









                      Glen Burnie Bancorp and Subsidiaries
                  Condensed Consolidated Statements of Income
                (dollars in thousands, except per share amounts)


                                                                                                  Three Months Ended
                                                                                                        March 31,
                                                                                           -------------------------------
                                                                                                 2004            2003
                                                                                           -------------------------------

Interest income on
                                                                                                          
   Loans, including fees                                                                        $2,741          $2,819
   U.S. Treasury and U.S. Government agency securities                                             555             487
   State and municipal securities                                                                  465             375
   Other                                                                                           120             131
- --------------------------------------------------------------------------------------------------------------------------
          Total interest income                                                                  3,881           3,812
- --------------------------------------------------------------------------------------------------------------------------

Interest expense on
   Deposits                                                                                        669             899
   Junior subordinated debentures                                                                  136             136
   Long-term borrowings                                                                            108             108
   Short-term borrowings                                                                            25               1
- --------------------------------------------------------------------------------------------------------------------------
          Total interest expense                                                                   938           1,144
- --------------------------------------------------------------------------------------------------------------------------

          Net interest income                                                                    2,943           2,668

Provision for credit losses                                                                        140               0

- --------------------------------------------------------------------------------------------------------------------------
          Net interest income after provision for credit losses                                  2,803           2,668
- --------------------------------------------------------------------------------------------------------------------------

Other income
   Service charges on deposit accounts                                                             224             258
   Other fees and commissions                                                                      185             142
   Other non-interest income                                                                         3               2
   Income on life insurance                                                                         51              66
   Gains on investment securities                                                                  230              92
- --------------------------------------------------------------------------------------------------------------------------
          Total other income                                                                       693             560
- --------------------------------------------------------------------------------------------------------------------------

Other expenses
   Salaries and employee benefits                                                                1,514           1,465
   Occupancy                                                                                       174             212
   Other expenses                                                                                  896             798
- --------------------------------------------------------------------------------------------------------------------------
          Total other expenses                                                                   2,584           2,475
- --------------------------------------------------------------------------------------------------------------------------

Income before income taxes                                                                         912             753

Income tax expense (benefit)                                                                       171              97
- --------------------------------------------------------------------------------------------------------------------------

Net income                                                                                        $741            $656
==========================================================================================================================

Net income per share of common stock                                                             $0.37           $0.33
==========================================================================================================================

Weighted-average shares of common stock outstanding                                          2,027,464       2,014,608
==========================================================================================================================