UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 8-K

Current Report

Pursuant to Section 13 or 15(d) of the

Securities Exchange Act of 1934

Date of Report: July 12, 2004

CAPITAL ONE AUTO RECEIVABLES, LLC

CAPITAL ONE AUTO FINANCE TRUST 2004-A

(Exact names of Registrant and Co-Registrant as Specified in their respective Charters)

Delaware	333-106575	31-1750007
Delaware	333-106575-04	20-0570110
(State or other jurisdiction of incorporation)	(Commission File Number)	(IRS Employer Identification No.)

1680 Capital One Drive, McLean,VA		22102
c/o Wilmington Trust Company, Rodney Square North
1100 North Market Street, Wilmington, Delaware		19890
(Address of principal executive offices)		(Zip Code)

(703) 720-1000

(302) 651-1119

(Registrant’s telephone number, including area code)

(Former name or former address, if changed since last report):

Not Applicable

1 of 9

Item 5. Other Events

The June 2004 Monthly Servicer Report was distributed July 12, 2004.

Item 7. Financial Statements and Exhibits

The following are filed as exhibits to this Report:

Exhibit 20. June 2004 Monthly Servicer Report

Signature

Pursuant to the requirements of the Securities Exchange Act of 1934, as amended, the Registrant, Capital One Auto Receivables, LLC, and the Co-Registrant, Capital One Auto Finance Trust 2004-A by its Depositor, Capital One Auto Receivables, LLC, have each duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

	Capital One Auto Receivables, LLC


	By:			/s/ Steve Cunningham
	Name:					Steve Cunningham
	Title:					Assistant Vice President

	Capital One Auto Finance Trust 2004-A
	By:	Capital One Auto Receivables, LLC,
					Depositor of the Capital One Auto
							Finance Trust 2004-A

	By:		/s/ Steve Cunningham
	Name:					Steve Cunningham
	Title:					Assistant Vice President


Date: July 12, 2004

2 of 9

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

EXHIBITS

FORM 8-K

CAPITAL ONE AUTO RECEIVABLES, LLC

CAPITAL ONE AUTO FINANCE TRUST 2004-A

(Exact names of Registrant and Co-Registrant as Specified in their respective Charters)

3 of 9

INDEX TO EXHIBITS

Exhibit Number

20.	June 2004 Monthly Servicer Report

4 of 9

CAPITAL ONE AUTO FINANCE TRUST 2004-A 8-K