========================
                                                       OMB APPROVAL
                                                       ========================
                                                       OMB Number: 3235-0570

                                                       Expires: October 31, 2006

                                                       Estimated average burden
                                                       hours per response: 19.3
                                                       ========================

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

                                   FORM N-CSR

   CERTIFIED SHAREHOLDER REPORT OF REGISTERED MANAGEMENT INVESTMENT COMPANIES

Investment Company Act file number  811-09000
                                   ---------------------------------------------

                                 Oak Value Trust
- --------------------------------------------------------------------------------
               (Exact name of registrant as specified in charter)


3100 Tower Boulevard, Suite 700       Durham, North Carolina      27707
- --------------------------------------------------------------------------------
          (Address of principal executive offices)              (Zip code)

                               Larry D. Coats, Jr.

Oak Value Capital Management, Inc. 3100 Tower Blvd., Suite 700 Durham, NC 27707
- --------------------------------------------------------------------------------
                     (Name and address of agent for service)

Registrant's telephone number, including area code:  (919) 419-1900
                                                    ----------------------------

Date of fiscal year end:         June 30, 2004
                         -----------------------------

Date of reporting period:        December 31, 2003
                          -----------------------------

Form N-CSR is to be used by management investment companies to file reports with
the Commission not later than 10 days after the  transmission to stockholders of
any report that is required to be transmitted to  stockholders  under Rule 30e-1
under the Investment Company Act of 1940 (17 CFR 270.30e-1).  The Commission may
use the information provided on Form N-CSR in its regulatory, disclosure review,
inspection, and policymaking roles.

A registrant  is required to disclose the  information  specified by Form N-CSR,
and the  Commission  will make this  information  public.  A  registrant  is not
required to respond to the  collection  of  information  contained in Form N-CSR
unless the Form  displays a  currently  valid  Office of  Management  and Budget
("OMB")  control number.  Please direct comments  concerning the accuracy of the
information  collection  burden  estimate and any  suggestions  for reducing the
burden to Secretary,  Securities and Exchange Commission,  450 Fifth Street, NW,
Washington,  DC 20549-0609.  The OMB has reviewed this collection of information
under the clearance requirements of 44 U.S.C. ss. 3507.



ITEM 1. REPORTS TO STOCKHOLDERS.




                               SEMI-ANNUAL REPORT
                               DECEMBER 31, 2003


                                  (UNAUDITED)




                               [GRAPHIC OMITTED]

                                 OAK VALUE FUND










                              WWW.OAKVALUEFUND.COM





LETTER TO SHAREHOLDERS                                             February 2004
- --------------------------------------------------------------------------------
Dear Fellow Oak Value Fund Shareholders:

We have in the past used pages  within  this space of the Oak Value Fund  Annual
and Semi-Annual  Reports to shareholders to provide a communication  forum about
the Oak Value Fund's investment philosophy, process, implementation and outcomes
that we believe superceded mandated reporting requirements and industry practice
for investment companies. While we take pride in our reputation and achievements
in this context,  from time to time, we evaluate our shareholder  communications
in light of our duty to  communicate  about the Oak Value Fund  ("Fund")  assets
entrusted to us, a responsibility we take seriously.


In an important  development,  new regulations related to the Sarbanes-Oxley Act
of 2002 require a mutual fund's  principal  executive and financial  officers to
certify the entire contents of required shareholder reports in a filing with the
Securities and Exchange Commission. This certification covers a fund's financial
statements,  and  includes the  investment  advisers'  comments  and  subjective
opinions if they are attached to or are a part of the financial  statements.  We
continue  to  believe  that  shareholders  will be better  informed  if they are
provided  comments  that  go  beyond  objective   information  and  include  the
presentation  of the investment  advisers'  insight.  However,  we find our past
practice in this regard  impractical  with respect to  consistency  with the new
certification requirements.

In  our  view,  we  can  best  continue  our  established  pattern  of in  depth
communications about the Fund's periodic investment context and performance, and
our   portfolio   review  and  outlook  in  a  format  that  is  separate   from
communications  designed to fulfill legal and regulatory compliance obligations.
We will continue of course to provide all required  shareholder  communications.
As such, the selected  financial  information which follows below, and in future
Annual and Semi-Annual Reports,  will be focused on providing relevant objective
facts and associated  comments,  including and largely limited to those that are
proscribed by industry regulations.

We take pride in our  reputation  and  achievements  in the realm of shareholder
communications.  Therefore,  we invite you to review the inaugural  issue of the
Oak Value Fund "Investment Adviser's Review," available on the Fund's website at
www.oakvaluefund.com.  We plan in this new format to continue to work toward the
goal  of  providing   meaningful   comments  that  go  beyond  purely  objective
information  and which  include the  presentation  of the  investment  advisers'
opinions and  insights,  presented in a  thoughtful  format  designed to inform,
educate,  and  occasionally  entertain.  We note that the content in  Investment
Adviser's  Reviews are not certified by the Fund's  President or other principal
officers.

We plan to produce  Oak Value Fund  Investment  Adviser's  Reviews on a periodic
basis (at least  semi-annually)  and to make them available to shareholders  via
the Fund's  website  (www.oakvaluefund.com),  via email,  or in hardcopy  format


                                                                               1



within  the same  general  time  frame  as we have  historically  delivered  the
Semi-Annual  and Annual  Reports.  To  receive  email  notifications  of website
postings,     please    sign    up    for    Oak    Value    Fund    email    at
www.oakvaluefund.com/mail.htm  which will help ensure your earliest notification
and  access  to  future  Investment  Advisers'  Reviews.  Hard  copies  of  Fund
communications  are also available upon request by contacting us at 800-680-4199
or  info@oakvalue.com.  We trust that you  understand  our  motivations  for the
communication  changes,  appreciate  the  enhancements,  and  that  you find the
outcome interesting and informative.  We welcome your feedback and thank you for
your continued support.

Sincerely yours,

/s/ David R. Carr             /s/ Larry D. Coats, Jr.      /s/ Matthew F. Sauer

David R. Carr                 Larry D. Coats, Jr.          Matthew F. Sauer
Jr., Co-Manager               Co-Manager                   Co-Manager



==================================================================================================
                                         TOP TEN HOLDINGS
                                       As of December 31, 2003
==================================================================================================
  COMPANY                  PRIMARY BUSINESS                                SECTOR CLASSIFICATION
- --------------------------------------------------------------------------------------------------
                                                                     
  Ambac Financial Group    Financial Guarantee Insurance                   Financials
- --------------------------------------------------------------------------------------------------
  Berkshire Hathaway       Reinsurance & Capital Allocation                Financials
- --------------------------------------------------------------------------------------------------
  Cendant                  Travel, Hospitality & Mortgage Finance          Industrials
- --------------------------------------------------------------------------------------------------
  Comcast                  Entertainment & Information Services            Consumer Discretionary
- --------------------------------------------------------------------------------------------------
  Constellation Brands     Wine, Beer & Spirits Production/Distribution    Consumer Staples
- --------------------------------------------------------------------------------------------------
  Dow Jones                Newspaper Publishing & Information              Consumer Discretionary
- --------------------------------------------------------------------------------------------------
  E.W. Scripps             Entertainment & Information/Media               Consumer Discretionary
- --------------------------------------------------------------------------------------------------
  Time Warner              Entertainment & Information/Media               Consumer Discretionary
- --------------------------------------------------------------------------------------------------
  XL Capital               Property & Casualty Insurance/Reinsurance       Financials
- --------------------------------------------------------------------------------------------------
  Zale                     Fine Jewelry Retailing                          Consumer Discretionary
- --------------------------------------------------------------------------------------------------



==================================================================================================
                          JULY 1 - DECEMBER 31, 2003 PURCHASE/SALE ACTIVITY
  POSITION                 PRIMARY BUSINESS                                SECTOR CLASSIFICATION
==================================================================================================
  PURCHASED:
- --------------------------------------------------------------------------------------------------
  Cadbury Schweppes         Soft Drinks and Confections                    Consumer Staples
- --------------------------------------------------------------------------------------------------
  PURCHASED:
- --------------------------------------------------------------------------------------------------
  Cox Communications        Cable TV & Communications Services             Consumer Discretionary
- --------------------------------------------------------------------------------------------------
  SOLD: Diebold             Electronic Transaction Machinery               Information Technology
- --------------------------------------------------------------------------------------------------
  SOLD:Medco Health Systems Pharmacy Benefits Management                   Information Technology
- --------------------------------------------------------------------------------------------------
  SOLD: Waters              High-Performance Analytical Instruments        Information Technology
- --------------------------------------------------------------------------------------------------





2


OAK VALUE FUND
PERFORMANCE INFORMATION
================================================================================
           COMPARISON OF THE CHANGE IN VALUE OF A $10,000 INVESTMENT
             IN THE OAK VALUE FUND AND STANDARD & POOR'S 500 INDEX


[GRAPHIC OMITTED]

             S&P 500 INDEX:                         OAK VALUE FUND:
       ----------------------------                 ---------------

                  QTRLY                                    QTRLY
      DATE       RETURN     BALANCE           DATE        RETURN    BALANCE
      ----       ------     -------           ----        ------    -------
    12/31/93                 10,000         12/31/93                 10,000
    06/30/94     -3.39%       9,661         06/30/94      -3.17%      9,683
    12/31/94      4.87%      10,132         12/31/94       1.71%      9,849
    06/30/95     20.21%      12,180         06/30/95      10.92%     10,924
    12/31/95     14.45%      13,940         12/31/95      16.15%     12,689
    06/30/96     10.10%      15,347         06/30/96      11.10%     14,097
    12/31/96     11.68%      17,140         12/31/96      16.10%     16,367
    06/30/97     20.61%      20,672         06/30/97      20.24%     19,680
    12/31/97     10.58%      22,859         12/31/97      14.52%     22,538
    06/30/98     17.71%      26,908         06/30/98      17.49%     26,480
    12/31/98      9.23%      29,392         12/31/98       1.22%     26,803
    06/30/99     12.38%      33,031         06/30/99       5.51%     28,280
    12/31/99      7.71%      35,576         12/31/99      -8.18%     25,966
    06/30/00     -0.42%      35,426         06/30/00       0.30%     26,044
    12/31/00     -8.72%      32,337         12/31/00      17.82%     30,684
    06/30/01     -6.70%      30,172         06/30/01       4.67%     32,118
    12/31/01     -5.56%      28,494         12/31/01      -4.92%     30,539
    06/30/02    -13.16%      24,744         06/30/02     -12.51%     26,719
    12/31/02    -10.30%      22,197         12/31/02     -13.52%     23,106
    06/30/03     11.76%      24,807         06/30/03      18.70%     27,427
    12/31/03     15.15%      28,564         12/31/03      11.30%     30,525

- --------------------------------------
         OAK VALUE FUND
   AVERAGE ANNUAL TOTAL RETURNS(A)
     AS OF DECEMBER 31, 2003

   1 YEAR    5 YEARS    10 YEARS
   32.11%     2.64%       11.81%
- --------------------------------------

Past performance is not predictive of future performance.



- -----------------------------------------------------------------------------------------------------------------------------------
                                                   CUMULATIVE TOTAL RETURNS
- -----------------------------------------------------------------------------------------------------------------------------------
                                                                                                                        SINCE
                CALENDAR CALENDAR CALENDAR CALENDAR CALENDAR CALENDAR CALENDAR CALENDAR CALENDAR CALENDAR CALENDAR   INCEPTION*
                  1993*    1994     1995    1996      1997     1998     1999     2000     2001     2002     2003  (AS OF 12/31/03)
                                                                                    
- -----------------------------------------------------------------------------------------------------------------------------------
Oak Value Fund   22.04%   -1.54%   28.89%   28.99%   37.70%   18.93%   -3.12%   18.17%   -0.47%   -24.34%   32.11%      272.56%
S&P 500 Index     9.60%    1.32%   37.58%   22.96%   33.36%   28.58%   21.04%   -9.12%  -11.90%   -22.10%   28.69%      213.06%
- -----------------------------------------------------------------------------------------------------------------------------------




- -----------------------------------------------------------------------------------------------------------------------------------
                                                   AVERAGE ANNUAL TOTAL RETURNS
- -----------------------------------------------------------------------------------------------------------------------------------
                                                                           FOR THE PERIODS ENDED DECEMBER 31, 2003
- -----------------------------------------------------------------------------------------------------------------------------------
                                                                                                                     SINCE
                                                           ONE YEAR     THREE YEARS    FIVE YEARS    TEN YEARS     INCEPTION*
- -----------------------------------------------------------------------------------------------------------------------------------
                                                                                                      
Oak Value Fund..........................................    32.11%        -0.17%         2.64%         11.81%        12.76%
S&P 500 Index...........................................    28.69%        -4.05%        -0.57%         11.07%        10.98%
- -----------------------------------------------------------------------------------------------------------------------------------

*    Inception date of the Oak Value Fund was January 18, 1993.

(A)  The returns shown do not reflect the deduction of taxes a shareholder would pay on Fund distributions or the
     redemption of Fund shares.






                                                                               3


OAK VALUE FUND
STATEMENT OF ASSETS AND LIABILITIES
DECEMBER 31, 2003 (UNAUDITED)
================================================================================
ASSETS
Investments in securities:
  At cost ....................................................   $  176,335,806
                                                                 ==============
  At market value (Note 1) ...................................   $  245,345,130
Cash .........................................................          180,483
Receivable for capital shares sold ...........................          236,106
Receivable for investment securities sold ....................        4,472,572
Dividends receivable .........................................          132,865
Other assets .................................................           34,079
                                                                 --------------
  TOTAL ASSETS ...............................................      250,401,235
                                                                 --------------

LIABILITIES
Payable for capital shares redeemed ..........................          443,376
Accrued investment advisory fees (Note 3) ....................          189,403
Payable to affiliate .........................................           25,800
Other accrued expenses .......................................           46,128
                                                                 --------------
         TOTAL LIABILITIES ...................................          704,707
                                                                 --------------

NET ASSETS ...................................................   $  249,696,528
                                                                 ==============


Net assets consist of:
Paid-in capital ..............................................   $  200,166,594
Accumulated net investment loss ..............................         (855,698)
Accumulated net realized losses from security transactions ...      (18,623,692)
Net unrealized appreciation on investments ...................       69,009,324
                                                                 --------------
Net assets ...................................................   $  249,696,528
                                                                 ==============

Shares of beneficial interest outstanding (unlimited
 number of shares authorized, no par value) ..................        8,771,961
                                                                 ==============


Net asset value, offering price and redemption price
 per share (Note 1) ..........................................   $        28.47
                                                                 ==============


See accompanying notes to financial statements.



4


OAK VALUE FUND
STATEMENT OF OPERATIONS
FOR THE SIX MONTHS ENDED DECEMBER 31, 2003 (UNAUDITED)
- --------------------------------------------------------------------------------
INVESTMENT INCOME
  Dividends ..................................................   $      816,494
  Interest ...................................................           28,257
                                                                 --------------
     TOTAL INVESTMENT INCOME .................................          844,751
                                                                 --------------
EXPENSES
  Investment advisory fees (Note 3) ..........................        1,203,236
  Shareholder services and transfer
   agent fees (Note 3) .......................................          112,889
  Administration fees (Note 3) ...............................           98,595
  Professional fees ..........................................           58,552
  Postage and supplies .......................................           57,568
  Trustees' fees and expenses ................................           46,841
  Fund accounting fees (Note 3) ..............................           25,359
  Custodian fees .............................................           16,681
  Proxy expense ..............................................           14,620
  Printing fees ..............................................           10,274
  Insurance expense ..........................................            6,667
  Registration fees ..........................................            5,210
  Other expenses .............................................           43,957
                                                                 --------------
     TOTAL EXPENSES ..........................................        1,700,449
                                                                 --------------

NET INVESTMENT LOSS ..........................................         (855,698)
                                                                 --------------

REALIZED AND UNREALIZED GAINS (LOSSES) ON INVESTMENTS
  Net realized losses from security transactions .............       (9,014,078)
  Net change in unrealized appreciation/depreciation
   on investments ............................................       37,024,810
                                                                 --------------

NET REALIZED AND UNREALIZED GAINS ON INVESTMENTS .............       28,010,732
                                                                 --------------

NET INCREASE IN NET ASSETS FROM OPERATIONS ...................   $   27,155,034
                                                                 ==============


See accompanying notes to financial statements.



                                                                               5


OAK VALUE FUND
STATEMENTS OF CHANGES IN NET ASSETS
- --------------------------------------------------------------------------------
                                                    SIX MONTHS
                                                       ENDED           YEAR
                                                    DECEMBER 31,       ENDED
                                                        2003          JUNE 30,
                                                     (UNAUDITED)        2003
- --------------------------------------------------------------------------------
FROM OPERATIONS
  Net investment loss ..........................   $   (855,698)   $   (762,312)
  Net realized losses from security transactions     (9,014,078)     (8,599,400)
  Net change in unrealized appreciation/
   depreciation on investments .................     37,024,810      12,178,162
                                                   ------------    ------------
  Net increase in net assets from operations ...     27,155,034       2,816,450
                                                   ------------    ------------

FROM CAPITAL SHARE TRANSACTIONS
  Proceeds from shares sold ....................     46,555,182     101,301,189
  Cost of shares redeemed ......................    (96,595,251)   (111,271,746)
                                                   ------------    ------------
  Net decrease in net assets from capital share
   transactions ................................    (50,040,069)     (9,970,557)
                                                   ------------    ------------

NET DECREASE IN NET ASSETS .....................    (22,885,035)     (7,154,107)

NET ASSETS
  Beginning of period ..........................    272,581,563     279,735,670
                                                   ------------    ------------
  End of period ................................   $249,696,528    $272,581,563
                                                   ============    ============

ACCUMULATED NET INVESTMENT LOSS ................   $   (855,698)   $       --
                                                   ============    ============


SUMMARY OF CAPITAL SHARE ACTIVITY
  Shares sold ..................................      1,780,674       4,427,573
  Shares redeemed ..............................     (3,663,297)     (5,000,009)
                                                   ------------    ------------
  Net decrease in shares outstanding ...........     (1,882,623)       (572,436)
  Shares outstanding, beginning of period ......     10,654,584      11,227,020
                                                   ------------    ------------
  Shares outstanding, end of period ............      8,771,961      10,654,584
                                                   ============    ============


See accompanying notes to financial statements.



6




OAK VALUE FUND
FINANCIAL HIGHLIGHTS
PER SHARE DATA FOR A SHARE OUTSTANDING THROUGHOUT EACH PERIOD
================================================================================
                                            SIX MONTHS
                                                ENDED      YEAR     YEAR      YEAR      YEAR     YEAR
                                             DECEMBER 31,  ENDED    ENDED     ENDED     ENDED    ENDED
                                                 2003     JUNE 30, JUNE 30,  JUNE 30,  JUNE 30, JUNE 30,
                                             (UNAUDITED)   2003      2002     2001      2000     1999
- -----------------------------------------------------------------------------------------------------------
                                                                             
Net asset value beginning of period .....    $  25.58  $  24.92  $  30.74  $  25.13  $  27.96  $  27.04
                                             --------  --------  --------  --------  --------  --------

Income (loss) from investment operations:
  Net investment income (loss) ..........       (0.10)    (0.07)    (0.10)    (0.03)     0.11      0.07
  Net realized and unrealized gains
     (losses) on investments ............        2.99      0.73     (5.05)     5.88     (1.48)     1.76
                                             --------  --------  --------  --------  --------  --------
Total from investment operations ........        2.89      0.66     (5.15)     5.85     (1.37)     1.83
                                             --------  --------  --------  --------  --------  --------

Less distributions:
  From net investment income ............         --        --        --        --      (0.11)    (0.07)
  From net realized gains from
     security transactions ..............         --        --      (0.67)    (0.24)    (1.30)    (0.81)
  In excess of net realized gains .......         --        --        --        --      (0.05)    (0.03)
                                             --------  --------  --------  --------  --------  --------
Total distributions .....................         --        --      (0.67)    (0.24)    (1.46)    (0.91)
                                             --------  --------  --------  --------  --------  --------

Net asset value at end of period ........    $  28.47  $  25.58  $  24.92  $  30.74  $  25.13  $  27.96
                                             ========  ========  ========  ========   =======  ========


Total return ............................    11.30%(a)     2.65%  (16.81%)     0.23    (7.91%)     6.80%
                                             ========  ========  ========  ========   =======  ========


Net assets at end of period (000's) .....    $249,697  $272,582  $279,736$  346,405  $280,833  $624,773
                                             ========  ========  ========  ========   =======  ========

Ratio of net expenses to average
  net assets(b) .........................     1.27%(c)     1.36%     1.23%     1.22%     1.13%     1.10%

Ratio of net investment income
  (loss) to average net assets ..........   (0.64%)(c)   (0.33%)   (0.36%)   (0.12%)     0.28%     0.27%

Portfolio turnover rate .................       25%(c)       28%       63%       52%       22%       38%


(a)  Not annualized.
(b)  Absent the use of earnings credits on cash balances, the ratios of expenses
     to average net assets would have been 1.24%,  1.23% and 1.14% for the years
     ended June 30, 2002, June 30, 2001 and June 30, 2000.
(c)  Annualized.

See accompanying notes to financial statements.



                                                                               7


OAK VALUE FUND
SCHEDULE OF INVESTMENTS
DECEMBER 31, 2003 (UNAUDITED)
- --------------------------------------------------------------------------------
    SHARES    COMMON STOCKS -- 96.5%                                   VALUE
- --------------------------------------------------------------------------------
              CONSUMER RELATED -- 16.6%
    191,625   Cadbury Schweppes PLC - ADR ........................$   5,727,671
    396,500   Constellation Brands, Inc. - Class A (a) ...........   13,056,745
    243,150   Ross Stores, Inc. ..................................    6,426,455
    306,875   Zale Corp. (a) .....................................   16,325,750
                                                                    -----------
                                                                     41,536,621
                                                                    -----------
              DIVERSIFIED -- 16.2%
        115   Berkshire Hathaway, Inc. - Class A (a) .............    9,688,750
      6,209   Berkshire Hathaway, Inc. - Class B (a) .............   17,478,335
    595,150   Cendant Corp. (a) ..................................   13,253,990
                                                                    -----------
                                                                     40,421,075
                                                                    -----------
              FINANCE RELATED -- 12.2%
    182,725   Ambac Financial Group, Inc. ........................   12,679,288
    189,600   Certegy, Inc. (a) ..................................    6,218,880
    471,175   Equifax, Inc. ......................................   11,543,787
                                                                    -----------
                                                                     30,441,955
                                                                    -----------
              HEALTHCARE -- 2.9%
    158,605   Merck & Co., Inc. ..................................    7,327,551
                                                                    -----------

              INSURANCE -- 12.5%
    202,975   AFLAC, Inc. ........................................    7,343,635
    200,000   PartnerRe, Ltd. ....................................   11,610,000
    156,575   XL Capital Ltd. - Class A ..........................   12,142,391
                                                                    -----------
                                                                     31,096,026
                                                                    -----------
              MARKETING SERVICES -- 1.5%
    240,475   Interpublic Group Cos., Inc. .......................    3,751,410
                                                                    -----------

              MEDIA -- 16.9%
    239,125   Dow Jones & Co., Inc. ..............................   11,920,381
    128,985   E.W. Scripps Co. (The) - Class A ...................   12,142,648
    812,425   Time Warner, Inc. (a) ..............................   14,615,526
    150,000   Walt Disney Co. (The) ..............................    3,499,500
                                                                    -----------
                                                                     42,178,055
                                                                    -----------
              TECHNOLOGY -- 6.6%
    308,075   Hewlett-Packard Co. ................................    7,076,483
    375,700   IMS Health, Inc. ...................................    9,339,902
                                                                    -----------
                                                                     16,416,385
                                                                    -----------
              TELECOMMUNICATIONS -- 11.1%
  1,105,400   Charter Communications, Inc. - Class A (a) .........    4,443,708
    551,975   Comcast Corp. - Class A Special (a) ................   17,265,778
    176,650   Cox Communications, Inc. - Class A (a) .............    6,085,593
                                                                    -----------
                                                                     27,795,079
                                                                    -----------

              TOTAL COMMON STOCKS (Cost $171,954,833) ............$ 240,964,157
                                                                  -------------



8




OAK VALUE FUND
SCHEDULE OF INVESTMENTS (CONTINUED)
- --------------------------------------------------------------------------------
   SHARES     CASH EQUIVALENTS -- 1.8%                                 VALUE
- --------------------------------------------------------------------------------
 4,380,973    First American Government Obligations Fund - Class S
              (Cost $4,380,973)...................................$   4,380,973
                                                                    -----------

              TOTAL INVESTMENTS AT VALUE -- 98.3%
              (Cost $176,335,806).................................$ 245,345,130

              OTHER ASSETS IN EXCESS OF LIABILITIES-- 1.7%........    4,351,398
                                                                    -----------

              NET ASSETS-- 100.0%.................................$ 249,696,528
                                                                  =============


 (a) Non-income producing security.

 See accompanying notes to financial statements.



                                                                               9




OAK VALUE FUND
NOTES TO FINANCIAL STATEMENTS
DECEMBER 31, 2003 (UNAUDITED)
================================================================================
1. ORGANIZATION AND SIGNIFICANT ACCOUNTING POLICIES
The Oak Value Fund (the "Fund") is a  diversified  series of shares of Oak Value
Trust (the "Trust"). The Trust,  registered as an open-end management investment
company under the  Investment  Company Act of 1940, as amended (the "1940 Act"),
was organized as a Massachusetts business trust on March 3, 1995. The Fund began
operations on January 18, 1993 as a series of the Albemarle Investment Trust.

The  Fund's  investment  objective  is to seek  capital  appreciation  primarily
through  investments  in equity  securities,  consisting of common and preferred
stocks and  securities  convertible  into common  stocks  traded in domestic and
foreign markets.

The following is a summary of the Fund's significant accounting policies:

SECURITIES  VALUATION -- The Fund's  portfolio  securities  are valued as of the
close of business of the regular  session of the  principal  exchange  where the
security is traded.  Securities which are traded  over-the-counter are valued at
the last sales price,  if  available,  otherwise,  at the last quoted bid price.
Securities traded on a national stock exchange are valued based upon the closing
price on the principal  exchange where the security is traded. In the event that
market quotations are not readily available, securities are valued at fair value
as determined in accordance with  procedures  adopted in good faith by the Board
of Trustees.  The fair value of securities with remaining  maturities of 60 days
or less has  been  determined  in good  faith by the  Board  of  Trustees  to be
represented by amotized cost value, absent unusual circumstances.

REPURCHASE  AGREEMENTS  -- The Fund may enter into  repurchase  agreements  from
financial  institutions  such as  banks  and  broker-dealers  that  the  Trust's
investment adviser deems creditworthy under the guidelines approved by the Board
of Trustees,  subject to the seller's agreement to repurchase such securities at
a mutually agreed-upon date and price. The repurchase price generally equals the
price  paid by the  Fund  plus  interest  negotiated  on the  basis  of  current
short-term  rates,  which  may be more or less  than the rate on the  underlying
portfolio securities.  The seller, under a repurchase agreement,  is required to
maintain the value of collateral held pursuant to the agreement at not less than
the repurchase price (including  accrued  interest).

SHARE VALUATION -- The net asset value per share of the Fund is calculated daily
by  dividing  the total value of the Fund's  assets,  less  liabilities,  by the
number of shares outstanding.  The offering price and redemption price per share
of the Fund is equal to the net asset value per share.

INVESTMENT  INCOME -- Interest  income is accrued as earned.  Dividend income is
recorded on the  ex-dividend  date.

DISTRIBUTIONS TO SHAREHOLDERS -- Dividends  arising from net investment  income,
if any, are declared and paid  semi-annually  to  shareholders  of the Fund. Net
realized  short-term  capital gains,  if any, may be distributed  throughout the
year and net realized  long-term capital gains, if any, are distributed at least
once each year. The amount of distributions  from net investment  income and net
realized  capital gains are  determined in  accordance  with federal  income tax
regulations which may differ from accounting  principles  generally  accepted in
the United States (GAAP).  These "book/tax"  differences are either temporary or
permanent in nature and are primarily due to losses  deferred due to wash sales.
There were no distributions  during the periods ended December 31, 2003 and June
30, 2003.

SECURITY  TRANSACTIONS -- Security transactions are accounted for on trade date.
Cost of securities sold is determined on a specific identification basis.




10


ESTIMATES  --  The  preparation  of  financial  statements  in  conformity  with
accounting   principles   generally  accepted  in  the  United  States  requires
management to make estimates and assumptions that affect the reported amounts of
assets and liabilities at the date of the financial  statements and the reported
amounts of income and expenses during the reporting period. Actual results could
differ from those estimates.

FEDERAL  INCOME  TAX -- It is the  Fund's  policy  to  comply  with the  special
provisions of Subchapter M of the Internal  Revenue Code applicable to regulated
investment companies.  As provided therein, in any fiscal year in which the Fund
so qualifies and  distributes  at least 90% of its taxable net income,  the Fund
(but not the shareholders)  will be relieved of federal income tax on the income
distributed. Accordingly, no provision for income taxes has been made.

In  order  to  avoid  imposition  of the  excise  tax  applicable  to  regulated
investment companies, it is also the Fund's intention to declare as dividends in
each calendar year at least 98% of its net investment  income (earned during the
calendar  year) and 98% of its net realized  capital  gains  (earned  during the
twelve months ended October 31) plus undistributed amounts from prior years.

The  following  information  is  computed  on a tax  basis  for each  item as of
December 31, 2003:

- --------------------------------------------------------------------------------
Cost of portfolio investments ................................    $ 176,345,842
                                                                  =============

Gross unrealized appreciation ................................    $  70,611,013
Gross unrealized depreciation ................................       (1,611,725)
                                                                  -------------
Net unrealized appreciation ..................................    $  68,999,288
                                                                  -------------
Accumulated ordinary loss ....................................         (855,698)
Capital loss carryforwards ...................................       (1,025,302)
Other losses .................................................      (17,588,354)
                                                                  -------------
Total distributable earnings .................................    $  49,529,934
                                                                  =============
- --------------------------------------------------------------------------------

The difference between the Federal income tax cost of portfolio  investments and
the financial  statement cost for the Fund is due to certain timing  differences
in the  recognition of capital losses under income tax  regulations and GAAP.

As of June 30, 2003,  the Fund had a capital  loss  carryforward  of  $1,025,302
which  expires June 30, 2011.  In  addition,  the Fund had net realized  capital
losses of $8,574,276  during the period  November 1, 2002 through June 30, 2003,
which are treated for federal  income tax purposes as arising  during the Fund's
tax year ending June 30, 2004. The capital loss carryforward and  "post-October"
losses may be utilized in the  current and future  years to offset net  realized
capital gains, if any, prior to distributing such gains to shareholders.

2. INVESTMENT TRANSACTIONS

During the six months ended  December 31, 2003,  cost of purchases  and proceeds
from  sales  and  maturities  of  investment  securities,  excluding  short-term
investments,   amounted  to  $31,828,548  and  $70,743,578,   respectively.

3. TRANSACTIONS WITH AFFILIATES

The Fund's  investments are managed by Oak Value Capital  Management,  Inc. (the
"Adviser")  under  the  terms of an  Investment  Advisory  Agreement.  Under the
Investment  Advisory  Agreement,  the Fund  pays  the  Adviser  a fee,  which is
computed and accrued daily and paid  monthly,  at an annual rate of 0.90% of the
Fund's average daily net assets.  Certain trustees and officers of the Trust are
also  officers  of the Adviser or of Ultimus  Fund  Solutions,  LLC,  the Fund's
administrator,  transfer agent and fund accounting services agent. Such trustees
and  officers  receive no direct  payments or fees from the Trust for serving as
officers.



                                                                              11


Under the terms of the Administration Agreement with the Trust, Ultimus provides
non-investment  related  statistical  and  research  data,  internal  regulatory
compliance   services  and  executive  and  administrative   services.   Ultimus
supervises the preparation of tax returns,  reports to shareholders of the Fund,
reports to and filings with the  Securities  and Exchange  Commission  and state
securities commissions, and materials for meetings of the Board of Trustees. For
the  performance  of these  services,  the Fund pays Ultimus a fee at the annual
rate of .10% of the  average  value of its daily net  assets up to $50  million,
..075% of such assets from $50 million to $200 million and .05% of such assets in
excess of $200 million,  provided,  however,  that the minimum fee is $2,000 per
month.

Under  the  terms of the  Transfer  Agency  Agreement  with the  Trust,  Ultimus
maintains  the  records of each  shareholder's  account,  answers  shareholders'
inquiries concerning their accounts,  processes purchases and redemptions of the
Fund's shares,  acts as dividend and distribution  disbursing agent and performs
other  shareholder  service  functions.  Ultimus  receives from the Fund for its
services  as transfer  agent a fee payable  monthly at an annual rate of $16 per
account,  provided,  however,  that the  minimum  fee is $2,000  per  month.  In
addition,  the Fund pays out-of-pocket  expenses,  including but not limited to,
postage and  supplies.  Accordingly,  during the six months  ended  December 31,
2003, Ultimus was paid $38,147 for transfer agent fees.

Under  the  terms of the Fund  Accounting  Agreement  with  the  Trust,  Ultimus
calculates  the daily net asset  value per share and  maintains  such  books and
records as are necessary to enable the Administrator to perform its duties.  For
these  services,  the Fund pays Ultimus a base fee of $2,000 per month,  plus an
asset-based fee at the annual rate of .01% of the average value of its daily net
assets up to $500 million and .005% of such assets in excess of $500 million. In
addition,  the Fund pays all costs of external pricing services.

4.  BANK  LINE OF  CREDIT

The Fund has an unsecured $25,000,000 bank line of credit. Borrowings under this
arrangement  bear  interest  at a rate  determined  by the  bank at the  time of
borrowing. As of December 31, 2003, the Fund had no outstanding borrowings under
the line of credit.





12


OAK VALUE FUND
RESULTS OF SPECIAL MEETING OF SHAREHOLDERS
DECEMBER 15, 2003 (UNAUDITED)
- --------------------------------------------------------------------------------
On December 15, 2003, a Special  Meeting of  Shareholders of the Oak Value Trust
(the Trust) was held (1) to approve a new Investment Advisory Agreement with Oak
Value  Capital  Management,  Inc.,  and (2) to elect three  Trustees.  The total
number of shares of the Trust present in person or by proxy represented 72.4% of
the  shares  entitled  to  vote at the  meeting.  The  new  Investment  Advisory
Agreement with Oak Value Capital Management, Inc. was approved, and all nominees
for Trustee were elected.

The  results of the voting for or against  the  approval  of the new  Investment
Advisory Agreement with Oak Value Capital Management, Inc. were as follows:

               ----------------------------------------------------
                                NUMBER OF SHARES
               ----------------------------------------------------
                     FOR            AGAINST          ABSTAIN
               ----------------------------------------------------
                  6,508,760          45,590          100,159
               ----------------------------------------------------

The results of the voting to elect the nominees for Trustee were as follows:


                                 ----------------------------------
                                          NUMBER OF SHARES
                                 ----------------------------------
                  NOMINEE          AFFIRMATIVE   WITHHOLD AUTHORITY
               ----------------------------------------------------
               Larry D. Coats, Jr.  6,568,745          85,764
               Matthew F. Sauer     6,570,815          83,694
               Charles T. Manatt    6,579,166          75,343
               ----------------------------------------------------




                                                                              13


                                 OAK VALUE FUND
                               INVESTMENT ADVISER
                       Oak Value Capital Management, Inc.
                        3100 Tower Boulevard, Suite 700
                          Durham, North Carolina 27707
                                 1-800-680-4199
                              www.oakvaluefund.com

                                 ADMINISTRATOR
                          Ultimus Fund Solutions, LLC
                         135 Merchant Street, Suite 230
                             Cincinnati, Ohio 45246

                              INDEPENDENT AUDITORS
                             Deloitte & Touche LLP
                             155 East Broad Street
                              Columbus, Ohio 43215

                                   CUSTODIAN
                                 US Bank, N.A.
                                425 Walnut Street
                             Cincinnati, Ohio 45202

                                BOARD OF TRUSTEES
                                C. Russell Bryan
                               Larry D. Coats, Jr.
                                   John M. Day
                              Joseph T. Jordan, Jr.
                                Charles T. Manatt
                                Matthew F. Sauer

                                    OFFICERS
                         Larry D. Coats, Jr., President
                        Matthew F. Sauer, Vice President
                        Robert G. Dorsey, Vice President
                            Mark J. Seger, Treasurer
                           John F. Splain, Secretary

This report is for the information of the shareholders of the Oak Value Fund. It
may not be  distributed  to  prospective  investors  unless  it is  preceded  or
accompanied by the current fund prospectus.

A description of the policies and procedures that the Fund uses to determine how
to vote proxies  relating to portfolio  securities is available  without  charge
upon  request by calling  toll-free  1-800-622-2474,  or on the  Securities  and
Exchange Commission's website at http://www.sec.gov.




ITEM 2. CODE OF ETHICS.


Not required


ITEM 3. AUDIT COMMITTEE FINANCIAL EXPERT.


Not required


ITEM 4. PRINCIPAL ACCOUNTANT FEES AND SERVICES.


Not required


ITEM 5. AUDIT COMMITTEE OF LISTED REGISTRANTS.


Not applicable


ITEM 6. [RESERVED]


ITEM 7.  DISCLOSURE  OF PROXY VOTING  POLICIES  AND  PROCEDURES  FOR  CLOSED-END
         MANAGEMENT INVESTMENT COMPANIES.


Not applicable


ITEM 8. [RESERVED]


ITEM 9. CONTROLS AND PROCEDURES.


(a)  Based on their  evaluation  of the  registrant's  disclosure  controls  and
procedures  (as defined in Rule  30a-3(c)  under the  Investment  Company Act of
1940)  as of a date  within  90 days of the  filing  date  of this  report,  the
registrant's  principal  executive officer and principal  financial officer have
concluded that such disclosure  controls and procedures are reasonably  designed
and are operating  effectively to ensure that material  information  relating to
the registrant,  including its consolidated subsidiaries,  is made known to them
by others within those  entities,  particularly  during the period in which this
report is being prepared,  and that the information  required in filings on Form
N-CSR is recorded, processed, summarized, and reported on a timely basis.


(b) There were no changes in the  registrant's  internal  control over financial
reporting (as defined in Rule 30a-3(d) under the Investment Company Act of 1940)
that  occurred  during  the  registrant's  most  recent  fiscal  half-year  (the
registrant's  second fiscal half-year in the case of an annual report) that have
materially  affected,  or  are  reasonably  likely  to  materially  affect,  the
registrant's internal control over financial reporting.





ITEM 10. EXHIBITS.


File the  exhibits  listed  below as part of this  Form.  Letter or  number  the
exhibits in the sequence indicated.


(a)(1) Any code of ethics,  or  amendment  thereto,  that is the  subject of the
disclosure  required  by Item 2, to the extent  that the  registrant  intends to
satisfy the Item 2 requirements through filing of an exhibit: Not required


(a)(2)  A  separate  certification  for each  principal  executive  officer  and
principal  financial  officer of the  registrant as required by Rule 30a-2 under
the Act (17 CFR 270.30a-2(a)): Attached hereto


(b) Certifications required by Rule 30a-2(b) under the Act (17CFR 270.30a-2(b)):
Attached hereto





Exhibit 99.CERT          Certifications pursuant to Section 302 of the Sarbanes-
                         Oxley Act of 2002

Exhibit 99.906CERT       Certifications pursuant to Section 906 of the Sarbanes-
                         Oxley Act of 2002




                                   SIGNATURES



Pursuant to the  requirements  of the  Securities  Exchange  Act of 1934 and the
Investment Company Act of 1940, the registrant has duly caused this report to be
signed on its behalf by the undersigned, thereunto duly authorized.


(Registrant)            Oak Value Trust
             -------------------------------------------------------------------


By (Signature and Title)*  /s/ Larry D. Coats, Jr.
                           -----------------------------------------------------
                           Larry D. Coats, Jr., President

Date   March 5, 2004
     -------------------------

Pursuant to the  requirements  of the  Securities  Exchange  Act of 1934 and the
Investment  Company  Act of  1940,  this  report  has been  signed  below by the
following  persons on behalf of the  registrant and in the capacities and on the
dates indicated.

By (Signature and Title)*  /s/ Larry D. Coats, Jr.
                           -----------------------------------------------------
                           Larry D. Coats, Jr., President

Date   March 5, 2004
     -------------------------


By (Signature and Title)*  /s/ Mark J. Seger
                           -----------------------------------------------------
                           Mark J. Seger, Treasurer

Date   March 5, 2004
     -------------------------

* Print the name and title of each signing officer under his or her signature.