UNITED STATES SECURITIES AND EXCHANGE COMMISSION

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

~~Securities~~Date ~~Exchange Act~~ of ~~1934~~Report: August 11, 2004

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)

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~~ July 2004 Monthly Servicer Report was distributed ~~July~~August 1211, 2004.

Item 7. Financial Statements and Exhibits

The following are filed as exhibits to this Report:

Exhibit 20. ~~June~~July 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:~~	By:	/s/ Steve Cunningham	~~/s/ Steve Cunningham~~
	~~Name:~~	Name:		Steve Cunningham		~~Steve Cunningham~~
	~~Title:~~	Title:		Assistant Vice President		~~Assistant Vice President~~
Capital One Auto Finance Trust 2004-A	~~Capital One Auto Finance Trust 2004-A~~
	By:	Capital One Auto Receivables, LLC,
By: Capital One Auto Receivables, LLC,
Depositor of the Capital One Auto					~~Depositor of the Capital One Auto~~
Finance Trust 2004-A							~~Finance Trust 2004-A~~
	~~By:~~	By:	/s/ Steve Cunningham
	~~Name:~~	Name:		Steve Cunningham		~~Steve Cunningham~~
	~~Title:~~	Title:		Assistant Vice President		~~Assistant Vice President~~
Date: July 12, 2004

Date: August 11, 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

Exhibit Number		Page

20.	July 2004 Monthly Servicer Report	5

4 of 9

Filing Compare · CAPITAL ONE AUTO FINANCE TRUST 2004-A