UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                              WASHINGTON, DC 20549

                                    ---------

                                   FORM 8 - K

                                 CURRENT REPORT
                     Pursuant to Section 13 or 15(d) of the
                         Securities Exchange Act of 1934

         Date of Report (Date of earliest event reported): July 21, 2004


                          COOPERATIVE BANKSHARES, INC.
             ------------------------------------------------------
             (Exact name of registrant as specified in its charter)


   North Carolina                   0-24626                   56-1886527
-------------------------------------------------------------------------------
(State or other jurisdiction      (Commission              (I.R.S. employer
      of incorporation)           file number)             identification no.)



               201 Market Street, Wilmington, North Carolina 28401
               ---------------------------------------------------
               (Address of principal executive offices) (Zip code)


       Registrant's telephone number, including area code: (910) 343-0181
                                                           --------------


                                 Not Applicable
          -------------------------------------------------------------
          (Former name or former address, if changed since last report)










ITEM 7.  FINANCIAL STATEMENTS, PRO FORMA FINANCIAL INFORMATION AND EXHIBITS.
----------------------------------------------------------------------------

(a) Not applicable


(b) Not applicable


(c) The following exhibit is filed herewith:


                  Exhibit 99.1              Press Release dated July 21, 2004
                  Exhibit 99.2              Additional Financial Information

ITEM 12.  RESULTS OF OPERATIONS AND FINANCIAL CONDITION.
--------------------------------------------------------

     On July 21,  2004,  Cooperative  Bankshares,  Inc.  issued a press  release
announcing  its unaudited  financial  results for the period ended June 30, 2004
(the  "Period").  A copy of the press  release  is  attached  to this  Report as
Exhibit 99.1 and is  incorporated  herein by  reference.  Also  attached to this
Report as Exhibit 99.2,  and  incorporated  herein by  reference,  is additional
financial information for the Period.









                                   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 hereunto duly authorized.


                                       COOPERATIVE BANKSHARES, INC.



                                   By: /s/ Todd L. Sammons
                                       ----------------------------------------
                                       Todd L. Sammons
                                       Senior Vice President and
                                        Chief Financial Officer



Date: July 21, 2004