========================
                                                       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:        June 30, 2004
                          -----------------------------

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.




                                 ANNUAL REPORT

                                 JUNE 30, 2004



                               [GRAPHIC OMITTED]

                                 OAK VALUE FUND



                              WWW.OAKVALUEFUND.COM






LETTER TO SHAREHOLDERS                                               August 2004
================================================================================

Dear Fellow Oak Value Fund
Shareholders:

================================================================================
                               AVERAGE ANNUAL
                     RETURNS FOR PERIODS ENDED 6/30/04
                               OAK VALUE         S&P 500
                                  FUND            INDEX
- --------------------------------------------------------------------------------
One Year                        + 13.5%          + 19.1%
Three Years                      - 1.1%           - 0.7%
Five Years                       + 1.9%           - 2.2%
Ten Years                       + 12.4%          + 11.8%
Inception (1/18/93)             + 12.4%          + 10.8%

Average annualized return shown for all periods longer than one year. Returns do
not reflect the deduction of taxes that a taxable  shareholder would pay on Fund
distributions or the sale of Fund shares.
================================================================================

The  operating  information  and results for the Oak Value Fund (the "Fund") for
its fiscal year ended June 30, 2004 are presented in the pages that follow. Over
the  shorter  time  frames,  the  Fund  has  recently  trailed  its  performance
benchmark,  while maintaining a lead for periods longer than five years.  During
the most recent  fiscal  year,  the Fund  achieved a solid gain in its net asset
value per share in the  absolute,  though as indicated the  percentage  increase
trailed  that of the S&P  500  Index  over  the  same  time  period.

We remind  shareholders  that we attribute  no  particular  significance  to any
particular  twelve month  period,  a horizon that is decidedly  shorter than the
multi-year  framework in which we evaluate  existing and potential  investments.
Nonetheless, in the MANAGEMENT DISCUSSION AND ANALYSIS that follows this letter,
we provide a discussion of the market conditions and investment  strategies that
significantly  affected the Fund's  performance  during its latest  fiscal year.
Whatever is happening - good or bad - to reported performance, driven by changes
in stock  prices,  we  remain  focused  on  making  our best  evaluation  of the
intrinsic value of the underlying businesses of portfolio companies. It is based
on this  assessment  that we make portfolio  judgments in order to best shepherd
the capital entrusted to us by Fund shareholders.

The stock market began its most recent  rebound and posted its  strongest  three
months of 2003 during the second calendar  quarter of last year, just before the
start of the  Fund's  fiscal  year  covered  in this  report.  Since  that time,
persistently  high  broad  market  valuations,  in  general,  have made  finding
actionable new ideas more  challenging.  In fact, the sell activity for the past
year largely reflects the fact that a few Fund portfolio  positions have reached
our price targets.  At the same time, we have added three  companies to the Fund
portfolio.  Notably,  overall  portfolio  turnover  remains well below  industry
norms.

It remains our view that the broad market continues to provide both its share of
challenges  and a  reasonable  helping of  opportunities.  Several  sizable Fund
portfolio commitments (such as cable, media,  beverages,  and insurance) have in
our view yet to see the intrinsic values inherent in their underlying businesses
accurately  reflected in their stock  prices.  Therefore,  we remain  optimistic
about  prospective  long term results,  if stock prices broadly track  portfolio
companies'  business progress over time. We of course provide no guarantees with
respect to prospective returns.


                                                                               1



We  continue  to  advise  Fund  shareholders  to  maintain  both  modest  return
expectations  and  cautious  optimism  about the  Fund's  investment  portfolio.
Particularly  over  shorter  time  horizons,  we often note that  "whatever  can
happen,  will  happen."  Fund and equity  market  returns will remain  volatile,
likely including periods of negative  performance.  On average and over the long
term,  we expect a commitment  to proven  investment  principles  to continue to
yield capital appreciation.

We would like to take this opportunity to thank you for your continued  interest
and Fund share ownership,  and welcome your questions and comments.  Please feel
free to write us at 3100 Tower Boulevard,  Suite 700, Durham, NC 27707, or email
to info@oakvalue.com.  We encourage  shareholders to visit the Fund's website at
www.oakvaluefund.com  for various periodic  commentaries that we make available,
such as the Investment Adviser's Review and our most recently published comments
on Berkshire  Hathaway,  "CASH  HAPPENS:  THE  EMERGENCE OF  `MEGAREALBUCK$'  AT
BERKSHIRE  HATHAWAY."

We are  appreciative of the commitment from our long term  shareholders and hope
to reward that patience over time with returns that are both  respectable in the
absolute and competitive with alternatives.

Oak Value Fund Co-Managers,

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

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

NOTE:  Please see the  IMPORTANT  INFORMATION  section of this report  below for
disclosure  that applies to both this letter and the  Management  Discussion and
Analysis that follows.




2



IMPORTANT INFORMATION

THIS MANAGEMENT  DISCUSSION AND ANALYSIS SEEKS TO DESCRIBE SOME OF THE OAK VALUE
FUND (THE "FUND")  MANAGERS'  CURRENT VIEWS OF THE MARKET THAT  SHAREHOLDERS MAY
FIND  RELEVANT  AND TO  PROVIDE  A  DISCUSSION  OF  THE  MARKET  CONDITIONS  AND
INVESTMENT STRATEGIES THAT SIGNIFICANTLY  AFFECTED THE FUND'S PERFORMANCE DURING
ITS LATEST  FISCAL YEAR.

ANY  LISTING  OR  DISCUSSION   OF  SPECIFIC   SECURITIES  IS  INTENDED  TO  HELP
SHAREHOLDERS  UNDERSTAND THE FUND'S  INVESTMENT  STRATEGIES  AND/OR FACTORS THAT
INFLUENCED THE FUND'S  INVESTMENT  PERFORMANCE,  AND SHOULD NOT BE REGARDED AS A
RECOMMENDATION  OF ANY SECURITY.  WE BELIEVE WE HAVE A REASONABLE  BASIS FOR ANY
OPINIONS EXPRESSED,  THOUGH ACTUAL RESULTS MAY DIFFER,  SOMETIMES  SIGNIFICANTLY
SO, FROM THOSE WE EXPECT AND EXPRESS.  STATEMENTS REFERRING TO FUTURE ACTIONS OR
EVENTS, SUCH AS THE FUTURE FINANCIAL  PERFORMANCE OR ONGOING BUSINESS STRATEGIES
OF  THE  COMPANIES  IN  WHICH  THE  FUND  INVESTS,  ARE  BASED  ON  THE  CURRENT
EXPECTATIONS  AND PROJECTIONS  ABOUT FUTURE EVENTS PROVIDED BY VARIOUS  SOURCES,
INCLUDING  COMPANY  MANAGEMENT.  THESE  STATEMENTS  ARE NOT GUARANTEES OF FUTURE
PERFORMANCE,  AND ACTUAL  EVENTS AND  RESULTS MAY DIFFER  MATERIALLY  FROM THOSE
DISCUSSED HEREIN.

ANY OPINIONS AND VIEWS EXPRESSED RELATED TO THE PROSPECTS OF ANY INDIVIDUAL FUND
PORTFOLIO  HOLDINGS  OR  GROUPING  THEREOF OR OF THE FUND  ITSELF  ARE  "FORWARD
LOOKING STATEMENTS" WHICH MAY OR MAY NOT PROVE TO BE ACCURATE OVER THE LONG TERM
WHEN VIEWED FROM THE PERSPECTIVE OF HINDSIGHT. FORWARD LOOKING STATEMENTS CAN BE
IDENTIFIED BY WORDS,  PHRASES,  AND  EXPRESSIONS  SUCH AS  "BELIEVE,"  "EXPECT,"
"ANTICIPATE,"  "IN OUR VIEW," "IN OUR  OPINION,"  OR  SIMILAR  TERMINOLOGY  WHEN
DISCUSSING  PROSPECTS FOR PARTICULAR  FUND  PORTFOLIO  COMPANIES OR GROUPINGS OF
COMPANIES,  AND/OR  OF THE FUND  ITSELF.  WE CANNOT  ASSURE  FUTURE  RESULTS  OR
PERFORMANCE.  YOU SHOULD NOT PLACE UNDUE RELIANCE ON FORWARD LOOKING STATEMENTS,
WHICH  ARE  EFFECTIVE  ONLY AS OF THE  DATE  OF THIS  REPORT.  WE  RECOGNIZE  NO
OBLIGATION  TO UPDATE OR ALTER SUCH  FORWARD  LOOKING  STATEMENTS,  WHETHER AS A
RESULT OF CHANGES IN OUR OPINION OR  ANALYSIS,  SUBSEQUENT  INFORMATION,  FUTURE
EVENTS, OR OTHER CIRCUMSTANCES.

ANY DISPLAYS DETAILING A SUMMARY OF HOLDINGS (E.G., TOP HOLDINGS,  PURCHASES AND
SALES, BUSINESS CATEGORY DISTRIBUTION, ETC.) ARE BASED ON THE FUND'S HOLDINGS ON
JUNE 30, 2004 OR HELD DURING THE FISCAL YEAR ENDED JUNE 30, 2004.  REFERENCES TO
SECURITIES  PURCHASED OR HELD ARE ONLY AS OF THE DATE OF THIS  COMMUNICATION  TO
SHAREHOLDERS.  ALTHOUGH  THE FUND'S  INVESTMENT  ADVISER  FOCUSES  ON  LONG-TERM
INVESTMENTS,  HOLDINGS ARE SUBJECT TO CHANGE.

THIS LETTER TO SHAREHOLDERS  AND MANAGEMENT  DISCUSSION AND ANALYSIS MAY INCLUDE
STATISTICAL AND OTHER FACTUAL INFORMATION  OBTAINED FROM THIRD-PARTY SOURCES. WE
BELIEVE  THOSE  SOURCES  TO BE  ACCURATE  AND  RELIABLE;  HOWEVER,  WE  ARE  NOT
RESPONSIBLE  FOR ERRORS BY THEM ON WHICH WE REASONABLY  RELY.  IN ADDITION,  OUR
COMMENTS ARE  INFLUENCED BY OUR ANALYSIS OF  INFORMATION  FROM A WIDE VARIETY OF
SOURCES AND MAY CONTAIN SYNTHESES,  SYNOPSES,  OR EXCERPTS OF IDEAS FROM WRITTEN
OR ORAL  VIEWPOINTS  PROVIDED  TO US BY  INVESTMENT,  INDUSTRY,  PRESS AND OTHER
PUBLIC  SOURCES  ABOUT VARIOUS  ECONOMIC,  POLITICAL,  CENTRAL  BANK,  AND OTHER
SUSPECTED INFLUENCES ON INVESTMENT MARKETS.



                                                                               3



ALTHOUGH  OUR  COMMENTS  FOCUS  ON THE  MOST  RECENT  FISCAL  YEAR,  WE USE THIS
PERSPECTIVE  ONLY  BECAUSE  IT  REFLECTS  INDUSTRY   CONVENTION  AND  REGULATORY
EXPECTATIONS  AND  REQUIREMENTS.  THE FUND  AND ITS  INVESTMENT  ADVISER  DO NOT
SUBSCRIBE TO THE NOTION THAT  TWELVE-MONTH  PERIODS OR OTHER SHORT-TERM  PERIODS
ARE EITHER  APPROPRIATE  FOR  MAKING  JUDGMENTS  OR USEFUL IN SETTING  LONG-TERM
EXPECTATIONS FOR RETURNS FROM OUR, OR ANY OTHER,  INVESTMENT STRATEGY.  THE FUND
AND ITS INVESTMENT  ADVISER DO NOT SUBSCRIBE TO ANY PARTICULAR  VIEWPOINT  ABOUT
CAUSES AND EFFECTS OF EVENTS IN THE BROAD CAPITAL MARKETS,  OTHER THAN THAT THEY
ARE NOT PREDICTABLE IN ADVANCE. SPECIFICALLY, NOTHING CONTAINED IN THE LETTER TO
SHAREHOLDERS  OR  MANAGEMENT  DISCUSSION  AND ANALYSIS  SHOULD BE CONSTRUED AS A
FORECAST OF OVERALL MARKET MOVEMENTS, EITHER IN THE SHORT OR LONG TERM.

ANY HEADINGS, TITLES, SECTION DIVIDERS, QUOTATIONS, OR OTHER DEVICES USED HEREIN
ARE PROVIDED FOR THE  CONVENIENCE OF THE READER AND PURPOSES OF STYLE.  THEY ARE
NOT  REQUIRED  ELEMENTS  OF THE  PRESENTATION  AND  MAY OR  MAY  NOT BE  APPLIED
IDENTICALLY IN SIMILAR  PUBLICATIONS OVER TIME. ANY REFERENCES AND/OR HYPERLINKS
TO OTHER SOURCE  MATERIAL OR WEB SITES  CONTAINED IN THIS  MATERIAL ARE PROVIDED
FOR YOUR CONVENIENCE AND  INFORMATION.  WE DO NOT ASSUME ANY  RESPONSIBILITY  OR
LIABILITY FOR ANY INFORMATION ACCESSED VIA LINKS TO OR REFERENCED IN THIRD PARTY
LOCATIONS OR WEB SITES.  THE  EXISTENCE OF THESE LINKS AND  REFERENCES IS NOT AN
ENDORSEMENT,  APPROVAL OR  VERIFICATION  BY US OF ANY CONTENT  AVAILABLE  ON ANY
THIRD  PARTY  SITE.  IN  PROVIDING  ACCESS  TO  OTHER  WEB  SITES,  WE  ARE  NOT
RECOMMENDING THE PURCHASE OR SALE OF THE STOCK ISSUED BY ANY COMPANY, NOR ARE WE
ENDORSING  PRODUCTS OR SERVICES MADE AVAILABLE BY THE SPONSOR OF ANY THIRD PARTY
WEB SITE.

WE DO NOT  ATTEMPT TO ADDRESS  SPECIFICALLY  HOW  INDIVIDUAL  SHAREHOLDERS  HAVE
FARED, SINCE SHAREHOLDERS ALSO RECEIVE ACCOUNT STATEMENTS SHOWING THEIR HOLDINGS
AND  TRANSACTIONS.  INFORMATION  CONCERNING THE  PERFORMANCE OF THE FUND AND OUR
RECOMMENDATIONS  OVER THE LAST YEAR ARE AVAILABLE  UPON REQUEST.  YOU SHOULD NOT
ASSUME  THAT  FUTURE  RECOMMENDATIONS  WILL BE AS  PROFITABLE  OR WILL EQUAL THE
PERFORMANCE OF PAST RECOMMENDATIONS.

PAST  PERFORMANCE IS NO INDICATION OF FUTURE  PERFORMANCE.  ANY PERFORMANCE DATA
QUOTED REPRESENTS PAST PERFORMANCE AND THE INVESTMENT RETURN AND PRINCIPAL VALUE
OF AN INVESTMENT IN THE FUND WILL FLUCTUATE SO THAT AN INVESTOR'S  SHARES,  WHEN
REDEEMED,  MAY  BE  WORTH  MORE  OR  LESS  THAN  THEIR  ORIGINAL  COST.  CURRENT
PERFORMANCE MAY BE HIGHER OR LOWER THAN  PERFORMANCE  QUOTED ABOVE.  PERFORMANCE
DATA  IS  UPDATED   MONTHLY  AND  IS   AVAILABLE   ON  THE  FUND'S   WEBSITE  AT
WWW.OAKVALUEFUND.COM.

AN INVESTOR  SHOULD  CONSIDER  THE  INVESTMENT  OBJECTIVES,  STRATEGIES,  RISKS,
CHARGES AND EXPENSES OF THE FUND BEFORE INVESTING.  THE PROSPECTUS CONTAINS THIS
AND OTHER  IMPORTANT  INFORMATION  ABOUT  THE FUND.  TO OBTAIN A COPY OF THE OAK
VALUE  FUND'S  PROSPECTUS  PLEASE  CALL  1-800-622-2474  OR  DOWNLOAD  A COPY AT
WWW.OAKVALUEFUND.COM.  PLEASE READ THE PROSPECTUS  CAREFULLY  BEFORE YOU INVEST.
OAK VALUE FUND IS DISTRIBUTED BY ULTIMUS FUND DISTRIBUTORS, LLC.


4



MANAGEMENT DISCUSSION AND ANALYSIS
================================================================================
The Fund trailed its  performance  benchmark,  the S&P 500 Index, by over 5% for
the fiscal year ended June 30. Though they earned positive  absolute  results in
their respective  groupings,  several of the Fund's  individual  holdings in the
Consumer  Discretionary  and  Financials  sectors  were the  primary  source  of
performance  shortfall relative to the benchmark for the fiscal year. The Fund's
zero exposure in the Energy and Materials  sectors,  which performed  positively
for the S&P 500 Index, also held relative  performance back.

Though  such  matters  are always  subject to some level of  interpretation,  we
believe the primary factors  impacting market  conditions during the Fund's most
recent  fiscal year were a handful of somewhat  related  items.

o    Steady demand for, and concerns  about  supplies of, energy  contributed to
     rising oil prices;

o    while signs of global  economic  growth and associated  price  increases in
     other commodities also began to take center stage;

o    and the combination of these two factors brought  inflation back into focus
     as a concern of investors and policy makers.

The  United  States  Federal  Reserve  brought  these  items  into bold  relief,
indicating in late calendar  2003 that it would shift  monetary  policy toward a
disposition to higher interest rates to check inflation.  Its rhetorical signals
having been  anticipated for months by the markets,  the Fed did finally in fact
increase  its  target  Fed Funds  rate by 0.25% on June 30, the final day of the
Fund's  fiscal year.  Interestingly,  both the Fund and the overall stock market
not only  withstood  but posted  respectable  results  despite  this  climate of
concern  about  rising  inflation  and  interest  rates,  items  that  have  not
historically been good news for owners of financial assets.

A meaningful portion of the Fund's fiscal year performance shortfall relative to
the benchmark is related to the Fund's absence of  representation  in the Energy
and  Materials  sectors  (and to a smaller  degree  Utilities).  Simply  earning
benchmark  performance  in these areas  would have moved the Fund's  performance
closer to that of the overall market. Given the inflation backdrop over the past
year,  particularly in oil prices,  positive results in these market sectors are
unsurprising.  There will be various  interim periods when these or other market
sectors  perform well, a fact which neither  distresses us nor distracts us from
our  long  term  approach.  Though  lack of  investment  in these  areas  were a
predictable  short term drag on performance for the fiscal year, we believe long
term returns  will be superior in  businesses  that  maintain  more  proprietary
defensible competitive advantages.

Those   businesses   which  are  subject  to  the   vagaries  of  the  price  of
widely-available  commodities they do not control,  or are otherwise  negatively
impacted by competition are not, in our view, appropriate for allocations


                                                                               5



of the Fund shareholders' capital. In the same way, an  under-representation  in
the Information Technology sector was a performance drag during the fiscal year.
Ample returns were available from the tech sector, which we generally believe in
aggregate  is less  predictable  in terms of  generating  long term  returns for
shareholders.  Our viewpoint that competitive advantage is the best predictor of
long  term  results  clearly  cost the Fund  some  level of  relative  return in
comparison to the market during the fiscal year. It nonetheless remains our

================================================================================
           PURCHASE/SALE ACTIVITY - TWELVE MONTHS ENDED JUNE 30, 2004
================================================================================
          POSITION
     (ADDED/ELIMINATED)         PRIMARY BUSINESS              S&P SECTOR
- --------------------------------------------------------------------------------
                                   PURCHASED
- --------------------------------------------------------------------------------
         AutoZone           Retail Automobile Parts            Consumer
         (2/04)                 and Accessories               Discretionary
- --------------------------------------------------------------------------------
     Cadbury Schweppes
          (11/03)           Soft Drinks, Candy & Gum        Consumer Staples
- --------------------------------------------------------------------------------
    Cox Communications            Cable TV and                  Consumer
         (9/03)              Communication Service            Discretionary
- --------------------------------------------------------------------------------
                                      SOLD
- --------------------------------------------------------------------------------
  Charter Communications        Entertainment &                  Consumer
         (2/04)               Information Services            Discretionary
- --------------------------------------------------------------------------------
         Diebold             Electronic Transaction             Information
         (9/03)                    Machinery                     Technology
- --------------------------------------------------------------------------------
    Interpublic Group           Advertising and                   Consumer
         (1/04)                Marketing Services              Discretionary
- --------------------------------------------------------------------------------
  Medco Health Systems          Pharmacy Benefits
         (8/03)                     Management                   Heath Care
- --------------------------------------------------------------------------------
      Walt Disney          Entertainment & Information            Consumer
         (2/04)                       /Media                    Discretionary
- --------------------------------------------------------------------------------
         Waters                     Analytical                    Consumer
         (11/03)                    Instruments                 Discretionary
- --------------------------------------------------------------------------------

view that it is the best  course for us to  navigate  to achieve  above  average
results over time.

While  persistently  high valuations in the overall market represent a challenge
to the value-conscious  investor,  we believe we have found several high quality
companies  as  replacement   opportunities   for  the  few  portfolio  sales  we
implemented  during the fiscal  year.  Overall,  the Fund's  level of  portfolio
turnover has  remained  well below  industry  norms for many years (see the last
entry on the Table on Page 12 for details).

The  Fund's  portfolio  holdings  are  generally  concentrated  in the  Consumer
Discretionary and Financials sectors, with thirteen of twenty-two positions held
at June 30,  2004  classified  in those broad  categories.  These can be further
broken down into various  specific  industries and  sub-industries  within these
larger  general  groupings,  including  cable  television,   property/  casualty
insurance,  publishing,   entertainment,   financial  guarantee  insurance,  and
specialty  retailers  serving  divergent  consumer  groups in  selected  product
categories.



6




Viewed in this framework,  we note various Fund investments in cable television,
media & entertainment companies, and one new retailer (all



=======================================================================================
                      TOP TEN HOLDINGS AS OF JUNE 30, 2004
=======================================================================================
      COMPANY                  PRIMARY BUSINESS                     S&P SECTOR
=======================================================================================
                                                          
Ambac Financial Group     Financial Guarantee Insurance              Financials
- ---------------------------------------------------------------------------------------
 Berkshire Hathaway      Reinsurance & Capital Allocation            Financials
- ---------------------------------------------------------------------------------------
 Cadbury Schweppes    Beverages & Confectionery Distribution    Consumer Discretionary
- ---------------------------------------------------------------------------------------
      Cendant          Travel, Hospitality & Mortgage Finance        Industrials
- ---------------------------------------------------------------------------------------
      Comcast           Entertainment & Information Services    Consumer Discretionary
- ---------------------------------------------------------------------------------------
Constellation Brands           Wine, Beer & Spirits                Consumer Staples
- ---------------------------------------------------------------------------------------
   E.W. Scripps           Entertainment & Information/Media     Consumer Discretionary
- ---------------------------------------------------------------------------------------
    Time Warner           Entertainment & Information/Media     Consumer Discretionary
- ---------------------------------------------------------------------------------------
    XL Capital             Property & Casualty Insurance               Financials
- ---------------------------------------------------------------------------------------
       Zale                    Fine Jewelry Retailing           Consumer Discretionary
- ---------------------------------------------------------------------------------------


grouped  in the  Consumer  Discretionary  sector  relative  to the S&P 500) also
combined to account for a sizable  percentage  of the most recent  fiscal year's
shortfall compared to that benchmark. In the cable area, there has been a lot of
news/noise in the marketplace with respect to market share, product pricing, and
features in the consumer  communications and entertainment market.  Largely as a
result of this market uncertainty,  we have yet to be rewarded in any meaningful
way for this portfolio commitment.

In a broad sense,  we remain  conscious of the risk that rising  interest  rates
represent  to  common  stock  owners,  and we allow for it in our  analyses  and
valuation calculations.  At the decision making level however, portfolio actions
(buys and sells and the resulting portfolio construction) remain grounded in our
independent  evaluation of individual  companies rather than based on a top-down
"view" of the  portfolio  or the  market  as a whole.  We have  learned  through
experience that patience is often required for investment success to follow suit
even when business  progress is evident,  as the two only  occasionally  move in
lockstep.

We remain  confident  that the long term  competitive  positioning  of the cable
operators,  retailers,  and  other  businesses  we have  selected  for the  Fund
portfolio  remains solid,  and we believe that their  operational  and financial
success in the  marketplace  will  ultimately  follow.  Whatever the  short-term
performance  outcome,  we also believe  that our  concentration  on  competitive
analysis for portfolio  companies  remains the  appropriate  focus to guide long
term allocation of capital in the Fund.



                                                                               7






OAK VALUE FUND
PERFORMANCE INFORMATION (UNAUDITED)
=======================================================================================

                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
        ----          ------      -------         ----          ------        -------
                                                                
       06/30/94                 $  10,000        06/30/94                   $  10,000
       12/31/94        4.09%       10,409        12/31/94         2.07%        10,207
       06/30/95       20.21%       12,513        06/30/95        10.92%        11,321
       12/31/95       14.45%       14,321        12/31/95        16.15%        13,150
       06/30/96       10.10%       15,766        06/30/96        11.10%        14,609
       12/31/96       11.68%       17,609        12/31/96        16.10%        16,961
       06/30/97       20.61%       21,237        06/30/97        20.24%        20,394
       12/31/97       10.58%       23,483        12/31/97        14.52%        23,356
       06/30/98       17.71%       27,643        06/30/98        17.49%        27,441
       12/31/98        9.23%       30,195        12/31/98         1.22%        27,776
       06/30/99       12.38%       33,933        06/30/99         5.51%        29,307
       12/31/99        7.71%       36,548        12/31/99        -8.18%        26,908
       06/30/00       -0.42%       36,393        06/30/00         0.30%        26,989
       12/31/00       -8.72%       33,221        12/31/00        17.82%        31,797
       06/30/01       -6.70%       30,996        06/30/01         4.67%        33,284
       12/31/01       -5.56%       29,272        12/31/01        -4.92%        31,648
       06/30/02      -13.16%       25,420        06/30/02       -12.51%        27,689
       12/31/02      -10.30%       22,803        12/31/02       -13.52%        23,945
       06/30/03       11.76%       25,484        06/30/03        18.70%        28,422
       12/31/03       15.14%       29,344        12/31/03        11.30%        31,633
       06/30/04        3.44%       30,354        06/30/04         1.93%        32,245

Past performance is not predictive of future performance.






- -----------------------------------------------------------------------------------------------------------------------------------
                                                      CUMULATIVE TOTAL RETURNS(A)
- -----------------------------------------------------------------------------------------------------------------------------------

                                                                                                      YEAR-TO-DATE       SINCE
              CALENDAR CALENDAR CALENDAR CALENDAR CALENDAR CALENDAR CALENDAR CALENDAR CALENDAR CALENDAR   2004         INCEPTION*
                1994     1995     1996     1997     1998     1999     2000     2001     2002     2003 (as of 6/30/04)(as of 6/30/04)
- -----------------------------------------------------------------------------------------------------------------------------------
                                                                                   
Oak Value Fund -1.54%   28.89%   28.99%   37.70%   18.93%   -3.12%   18.17%   -0.47%  -24.34%   32.11%    1.93%(B)     279.76%(B)
S&P 500 Index   1.32%   37.58%   22.96%   33.36%   28.58%   21.04%   -9.12%  -11.90%  -22.10%   28.69%    3.44%(B)     224.11%(B)
- -----------------------------------------------------------------------------------------------------------------------------------




- -----------------------------------------------------------------------------------------------------------------------------------
                                               AVERAGE ANNUAL TOTAL RETURNS(A)
- -----------------------------------------------------------------------------------------------------------------------------------

                                                                   FOR THE PERIODS ENDED JUNE 30, 2004
                                                                                                               SINCE
                                                  ONE YEAR     THREE YEARS    FIVE YEARS     TEN YEARS       INCEPTION*
- -----------------------------------------------------------------------------------------------------------------------------------
                                                                                                 
 Oak Value Fund ...............................     13.45%       -1.05%         1.93%          12.38%           12.36%
 S&P 500 Index ................................     19.11%       -0.69%        -2.20%          11.83%           10.81%
- -----------------------------------------------------------------------------------------------------------------------------------

*    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.
(B)  Not annualized.



8




OAK VALUE FUND
STATEMENT OF ASSETS AND LIABILITIES
JUNE 30, 2004
================================================================================
ASSETS
Investments in securities:
   At cost .................................................... $  191,057,241
                                                                ==============

   At market value (Note 1) ................................... $  261,544,835
Receivable for capital shares sold ............................        652,212
Dividends receivable ..........................................        173,665
Other assets ..................................................         36,021
                                                                --------------
   TOTAL ASSETS ...............................................    262,406,733
                                                                --------------

LIABILITIES
Payable for securities purchased ..............................      2,594,060
Payable for capital shares redeemed ...........................         36,022
Accrued investment advisory fees (Note 3) .....................        191,998
Payable to affiliate ..........................................         27,200
Other accrued expenses ........................................         69,905
                                                                --------------
   TOTAL LIABILITIES ..........................................      2,919,185
                                                                --------------

NET ASSETS .................................................... $  259,487,548
                                                                ==============


Net assets consist of:
Paid-in capital ...............................................  $ 203,802,512
Accumulated net realized losses
   from security transactions .................................    (14,802,558)
Net unrealized appreciation on investments ....................     70,487,594
                                                                --------------
Net assets ....................................................  $ 259,487,548
                                                                ==============


Shares of beneficial interest outstanding (unlimited number
   of shares authorized, no par value) ........................      8,940,899
                                                                ==============


Net asset value, offering price and redemption price per
   share (Note 1) .............................................   $      29.02
                                                                ==============


See accompanying notes to financial statements.



                                                                               9




OAK VALUE FUND
STATEMENT OF OPERATIONS
FOR THE YEAR ENDED JUNE 30, 2004
================================================================================
INVESTMENT INCOME
Dividends .....................................................   $  1,857,037
Interest ......................................................         49,304
                                                                  ------------
   TOTAL INVESTMENT INCOME ....................................      1,906,341
                                                                  ------------

EXPENSES
Investment advisory fees (Note 3) .............................      2,346,203
Transfer agent and shareholder
   services fees (Note 3) .....................................        230,146
Administration fees (Note 3) ..................................        194,038
Trustees' fees and expenses ...................................         95,744
Postage and supplies ..........................................         92,215
Professional fees .............................................         85,802
Fund accounting fees (Note 3) .................................         50,161
Custodian fees ................................................         28,190
Insurance expense .............................................         21,013
Printing fees .................................................         15,798
Registration fees .............................................         13,953
Other expenses ................................................         77,407
                                                                  ------------
   TOTAL EXPENSES .............................................      3,250,670
                                                                  ------------

NET INVESTMENT LOSS ...........................................     (1,344,329)
                                                                  ------------

REALIZED AND UNREALIZED GAINS (LOSSES) ON INVESTMENTS
Net realized losses from security transactions ................     (5,192,944)
Net change in unrealized appreciation/depreciation
   on investments .............................................     38,503,080
                                                                  ------------

NET REALIZED AND UNREALIZED GAINS ON INVESTMENTS ..............     33,310,136
                                                                  ------------

NET INCREASE IN NET ASSETS FROM OPERATIONS ....................   $ 31,965,807
                                                                  ============


See accompanying notes to financial statements.


10



OAK VALUE FUND
STATEMENTS OF CHANGES IN NET ASSETS
================================================================================
                                                          YEAR          YEAR
                                                         ENDED          ENDED
                                                        JUNE 30,       JUNE 30,
                                                          2004           2003
- --------------------------------------------------------------------------------
FROM OPERATIONS:
Net investment loss .............................. $ (1,344,329)   $   (762,312)
Net realized losses from security transactions ...   (5,192,944)     (8,599,400)
Net change in unrealized appreciation/depreciation
   on investments ................................   38,503,080      12,178,162
                                                   ------------    ------------
Net increase in net assets from operations .......   31,965,807       2,816,450
                                                   ------------    ------------

FROM CAPITAL SHARE TRANSACTIONS:
Proceeds from shares sold ........................   86,650,844     101,301,189
Proceeds from redemption fees collected
   (Note 1) ......................................        1,864            --
Cost of shares redeemed .......................... (131,712,530)   (111,271,746)
                                                   ------------    ------------
Net decrease in net assets from capital
   share transactions ............................  (45,059,822)     (9,970,557)
                                                   ------------    ------------

NET DECREASE IN NET ASSETS .......................  (13,094,015)     (7,154,107)

NET ASSETS:
Beginning of year ................................  272,581,563     279,735,670
                                                   ------------    ------------
End of year ...................................... $259,487,548    $272,581,563
                                                   ============    ============

SUMMARY OF CAPITAL SHARE ACTIVITY:
Shares sold ......................................    3,151,677       4,427,573
Shares redeemed ..................................   (4,865,362)     (5,000,009)
                                                   ------------    ------------
Net decrease in shares outstanding ...............   (1,713,685)       (572,436)
Shares outstanding, beginning of year ............   10,654,584      11,227,020
                                                   ------------    ------------
Shares outstanding, end of year ..................    8,940,899      10,654,584
                                                   ============    ============


See accompanying notes to financial statements.



                                                                              11





OAK VALUE FUND
FINANCIAL HIGHLIGHTS
PER SHARE DATA FOR A SHARE OUTSTANDING THROUGHOUT EACH YEAR
=====================================================================================================
                                               YEAR       YEAR        YEAR        YEAR        YEAR
                                               ENDED      ENDED       ENDED       ENDED       ENDED
                                              JUNE 30,   JUNE 30,    JUNE 30,    JUNE 30,    JUNE 30,
                                               2004        2003        2002        2001        2000
- -----------------------------------------------------------------------------------------------------
                                                                                
Net asset value beginning of year ........  $  25.58    $  24.92    $  30.74    $  25.13    $  27.96
                                            --------    --------    --------    --------    --------

Income from investment operations:
Net investment income (loss) .............     (0.15)      (0.07)      (0.10)      (0.03)       0.11
Net realized and unrealized gains
      (losses) on investments ............      3.59        0.73       (5.05)       5.88       (1.48)
                                            --------    --------    --------    --------    --------
Total from investment operations .........      3.44        0.66       (5.15)       5.85       (1.37)
                                            --------    --------    --------    --------    --------

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

Proceeds from redemption
   fees collected ........................      0.00(B)      --          --          --          --
                                            --------    --------    --------    --------    --------

Net asset value at end of year ........... $   29.02   $   25.58   $   24.92   $   30.74   $   25.13
                                           =========   =========   =========   =========   =========



Total return .............................     13.45%       2.65%     (16.81%)     23.32%      (7.91%)
                                           =========   =========   =========   =========   =========


Net assets at end of year (000's) ........ $ 259,488     272,582     279,736   $ 346,405  $  280,833
                                           =========   =========   =========   =========   =========


Ratio of expenses to
   average net assets (A) ................      1.25%       1.36%       1.23%       1.22%       1.13%

Ratio of net investment income
   (loss) to average net assets ..........     (0.52%)     (0.33%)     (0.36%)     (0.12%)      0.28%

Portfolio turnover rate ..................        24%         28%         63%         52%         22%


(A)  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, respectively.

(B)  Amount rounds to less than $0.01 per share.

See accompanying notes to financial statements.


12



OAK VALUE FUND
SCHEDULE OF INVESTMENTS
JUNE 30, 2004
================================================================================
   SHARES    COMMON STOCKS -- 99.3%                                    VALUE
- --------------------------------------------------------------------------------
             CONSUMER RELATED -- 25.9%
  154,100    AutoZone, Inc. (a) ................................  $  12,343,410
  373,850    Cadbury Schweppes PLC - ADR .......................     13,114,658
  499,000    Constellation Brands, Inc. ........................
             - Class A (A) .....................................     18,527,870
  243,150    Ross Stores, Inc. .................................      6,506,694
  613,750    Zale Corp. (a) ....................................     16,730,825
                                                                  -------------
                                                                     67,223,457
                                                                  -------------
             DIVERSIFIED -- 15.7%
      115    Berkshire Hathaway, Inc. - Class A (A) ............     10,229,250
    5,413    Berkshire Hathaway, Inc. - Class B (A) ............     15,995,415
  595,150    Cendant Corp. .....................................     14,569,272
                                                                  -------------
                                                                     40,793,937
                                                                  -------------
             FINANCE RELATED -- 12.1%
  172,725    Ambac Financial Group, Inc. .......................     12,684,924
  189,600    Certegy, Inc. .....................................      7,356,480
  456,175    Equifax, Inc. .....................................     11,290,331
                                                                  -------------
                                                                     31,331,735
                                                                  -------------
             HEALTHCARE -- 2.9%
  158,605    Merck & Co., Inc. .................................      7,533,738
                                                                  -------------

             INSURANCE -- 12.6%
  202,975    AFLAC, Inc. .......................................      8,283,410
  200,000    PartnerRe, Ltd. ...................................     11,346,000
  172,325    XL Capital Ltd. - Class A .........................     13,003,644
                                                                  -------------
                                                                     32,633,054
                                                                  -------------
             MEDIA -- 14.9%
  239,125    Dow Jones & Co., Inc. .............................     10,784,538
  128,985    E.W. Scripps Co. (The) - Class A ..................     13,543,425
  812,425    Time Warner, Inc. (A) .............................     14,282,431
                                                                  -------------
                                                                     38,610,394

             TECHNOLOGY -- 5.9%
  308,075    Hewlett-Packard Co. ...............................      6,500,383
  375,700    IMS Health, Inc. ..................................      8,806,408
                                                                  -------------
                                                                     15,306,791
                                                                  -------------
             TELECOMMUNICATIONS -- 9.3%
  551,975    Comcast Corp. - Class A Special (A) ...............     15,240,030
  319,175    Cox Communications, Inc. - Class A (A) ............      8,869,873
                                                                  -------------
                                                                     24,109,903
                                                                  -------------

             TOTAL COMMON STOCKS (Cost $187,055,415)              $ 257,543,009
                                                                  -------------


                                                                              13





OAK VALUE FUND
SCHEDULE OF INVESTMENTS (CONTINUED)
================================================================================
   SHARES    CASH EQUIVALENTS -- 1.5%                                  VALUE
- --------------------------------------------------------------------------------
 4,001,826   First American Government Obligations Fund - Class A
             (Cost $4,001,826) .................................  $   4,001,826
                                                                  -------------

             TOTAL INVESTMENTS AT VALUE -- 100.8%
             (Cost $191,057,241) ...............................  $ 261,544,835

             LIABILITIES IN EXCESS OF OTHER ASSETS--(0.8)%......    ( 2,057,287)
                                                                  -------------

             NET ASSETS-- 100.0% ...............................  $ 259,487,548
                                                                  =============

(a)  Non-income producing security.

 See accompanying notes to financial statements.




14




OAK VALUE FUND
NOTES TO FINANCIAL STATEMENTS
JUNE 30, 2004
================================================================================
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 amortized cost value, absent unusual circumstances.

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, except that shares of the
Fund are subject to a redemption fee of 2.00% if redeemed  within 90 days of the
date of purchase.  For the period ended June 30, 2004,  proceeds from redemption
fees totaled $1,864.

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).

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 years  ended June 30, 2004 and June 30,
2003.




                                                                              15


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

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 June
30, 2004:

- --------------------------------------------------------------------------------
Cost of portfolio investments ...........................  $ 191,067,277
                                                           =============
Gross unrealized appreciation ...........................  $  75,344,282
Gross unrealized depreciation ...........................     (4,866,724)
                                                           -------------
Net unrealized appreciation .............................  $  70,477,558
                                                           -------------
Capital loss carryforwards ..............................    (14,792,522)
                                                           -------------
Total distributable earnings ............................  $  55,685,036
                                                           =============
- --------------------------------------------------------------------------------
As of June 30, 2004, the Fund had a capital loss carryforward of $14,792,522, of
which  $1,025,305  expires June 30, 2011 and $13,767,217  expires June 30, 2012.
The capital  loss  carryforward  may be  utilized in future  years to offset net
realized   capital  gains,  if  any,  prior  to   distributing   such  gains  to
shareholders.

RECLASSIFICATION  OF CAPITAL  ACCOUNTS - For the year ended June 30,  2004,  the
Fund reclassified its net investment loss of $1,344,329 against  paid-in-capital
on the Statement of Assets and Liabilities. This reclassification, the result of
permanent  differences  between the financial statement and income tax reporting
requirements, has no effect on the Fund's net asset value per share.

2. INVESTMENT TRANSACTIONS

During the year ended June 30, 2004,  cost of purchases  and proceeds from sales
and  maturities  of investment  securities,  excluding  short-term  investments,
amounted to $60,393,520 and  $88,028,899,  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 ("Ultimus"),  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.

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



16


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 year ended June 30, 2004, Ultimus
was paid $77,024 for transfer agent fees.  The Fund has entered into  agreements
with  service  providers  to provide  record  keeping,  processing,  shareholder
communications  and other services to the Fund. These services would be provided
by the Fund if the shares were held in  accounts  registered  directly  with the
Fund's  transfer  agent.  Accordingly,  the  Fund  pays  a fee to  such  service
providers  in an amount  equivalent  to or less than the per account fee paid to
the transfer agent.  During the year ended June 30, 2004, the Fund paid $153,122
for such services.  These fees are reflected as "Transfer  agent and shareholder
servicing fees" on the Statement of Operations.

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 June 30, 2004, the Fund had no outstanding borrowings under the
line of credit.

5.  CONTINGENCIES AND COMMITMENTS

The Fund indemnifies the Trust's  officers and trustees for certain  liabilities
that  might  arise  from  their   performance  of  their  duties  to  the  Fund.
Additionally,  in the normal  course of business the Fund enters into  contracts
that  contain a variety of  representations  and  warranties  and which  provide
general  indemnifications.  The Fund's maximum exposure under these arrangements
is unknown,  as this would  involve  future  claims that may be made against the
Fund that have not yet occurred.  However, based on experience, the Fund expects
the risk of loss to be remote.





                                                                              17


REPORT OF INDEPENDENT REGISTERED
PUBLIC ACCOUNTING FIRM
================================================================================


To the Shareholders and Board of Trustees
of the Oak Value Fund of the Oak Value Trust:

We have audited the accompanying  statement of assets and liabilities of the Oak
Value  Fund,  (the  "Fund"),  a series of the Oak  Value  Trust,  including  the
schedule of  investments,  as of June 30,  2004,  and the related  statement  of
operations for the year then ended,  the statements of changes in net assets for
each of the two years in the period then ended, and the financial highlights for
each of the three years in the period then ended. These financial statements and
financial  highlights  are the  responsibility  of the  Fund's  management.  Our
responsibility  is to  express  an opinion  on these  financial  statements  and
financial  highlights  based on our audits.  The  financial  highlights  for the
periods  ended June 30,  2001 and June 30, 2000 were  audited by other  auditors
whose report,  dated August 3, 2001,  expressed an unqualified  opinion on those
financial highlights.

We conducted our audits in accordance  with the standards of the Public  Company
Accounting Oversight Board (United States). Those standards require that we plan
and perform the audit to obtain reasonable assurance about whether the financial
statements and financial highlights are free of material misstatement.  An audit
includes  examining,  on a test  basis,  evidence  supporting  the  amounts  and
disclosures in the financial statements. Our procedures included confirmation of
securities owned as of June 30, 2004, by  correspondence  with the custodian and
broker.  An audit also includes  assessing the  accounting  principles  used and
significant  estimates  made by  management,  as well as evaluating  the overall
financial  statement  presentation.   We  believe  that  our  audits  provide  a
reasonable basis for our opinion.

In our opinion,  the financial  statements and financial  highlights referred to
above present fairly, in all material  respects,  the financial  position of the
Oak Value Fund as of June 30, 2004,  the results of its  operations for the year
then  ended,  the  changes  in its net  assets  for each of the two years in the
period then ended,  and the financial  highlights for each of the three years in
the period  then ended,  in  conformity  with  accounting  principles  generally
accepted in the United States of America.

DELOITTE & TOUCHE LLP

Cincinnati, Ohio
August 13, 2004






18




TRUSTEES AND OFFICERS
======================================================================================================================
OFFICERS AND INTERESTED TRUSTEES. The table below sets forth certain information about each of the Trust's Interested
Trustees,  as well as its executive officers.

- ----------------------------------------------------------------------------------------------------------------------
                                                                                           NUMBER OF
                                            TERM OF                                        PORTFOLIOS       OTHER
                          POSITION(S)    OFFICE; TERM                                       IN FUND     DIRECTORSHIPS1
                           HELD WITH       SERVED IN         PRINCIPAL OCCUPATION(S)        COMPLEX        HELD BY
NAME, ADDRESS, AND AGE       TRUST           OFFICE            DURING PAST 5 YEARS          OVERSEEN       TRUSTEE
- ----------------------------------------------------------------------------------------------------------------------
                                                                                              
Larry D. Coats, Jr.*       Trustee and      Indefinite;      President, Chief Executive         1            None
3100 Tower Blvd.           President        Since:           Officer and Portfolio Manager
Suite. 700                                  July 2003        with   Oak   Value  Capital
Durham, NC 27707                                             Management,  Inc; Prior  to
Age: 44                                                      July 2003  Executive   Vice
                                                             President   and   Portfolio
                                                             Manager   with  Oak   Value
                                                             Capital Management, Inc.
- ----------------------------------------------------------------------------------------------------------------------
Matthew F. Sauer*          Trustee and      Indefinite;      For more than the past five        1            None
3100 Tower Blvd.           Vice President   Since:           years, Mr. Sauer has been
Suite 700                                   February 2002    Senior Vice President, Director
Durham, NC 27707                                             of Research and Portfolio
Age: 42                                                      Manager with Oak Value
                                                             Capital Management, Inc.
- ----------------------------------------------------------------------------------------------------------------------
Robert G. Dorsey           Vice President   Indefinite;      For more than the past five        1            None
135 Merchant Street                         Since:           years, Mr. Dorsey has been a
Suite 230                                   July 2003        Managing Director of Ultimus
Cincinnati, OH 45246                                         Fund Solutions, LLC and
Age: 47                                                      Ultimus Fund Distributors,
                                                             LLC; the Fund's principal
                                                             underwriter.
- ----------------------------------------------------------------------------------------------------------------------
Mark J. Seger              Treasurer        Indefinite;      For more than the past five        1           None
135 Merchant Street                         Since:           years, Mr. Seger has been a
Suite 230                                   July 2003        Managing Director of Ultimus
Cincinnati, OH 45246                                         Fund Solutions, LLC and
Age: 42                                                      Ultimus Fund Distributors, LLC.
- ----------------------------------------------------------------------------------------------------------------------
John F. Splain             Secretary        Indefinite;      For more than the past five        1           None
135 Merchant Street                         Since:           years, Mr. Splain has been a
Suite 230                                   July 2003        Managing Director of Ultimus
Cincinnati, OH 45246                                         Fund Solutions, LLC and
Age: 47                                                      Ultimus Fund Distributors, LLC.
- ----------------------------------------------------------------------------------------------------------------------
*    Messrs. Coats and Sauer may  each be deemed to be  an "interested person," as defined  by  the 1940 Act,
     because of their employment with Oak Value Capital Management, Inc., the investment adviser to the Trust.
1    Directorships held in (1) any other investment companies  registered under the 1940 Act, (2) any company
     with a class  of  securities  registered pursuant to Section 12 of the  Securities  Exchange Act of 1934,
     as amended (the  "Exchange  Act") or (3) any company subject to the requirements of Section 15(d) of the
     Exchange Act.





                                                                                                          19








INDEPENDENT  TRUSTEES.  The following table sets forth certain information about the Trust's Independent Trustees.

- ----------------------------------------------------------------------------------------------------------------------
                                                                                           NUMBER OF
                                            TERM OF                                        PORTFOLIOS       OTHER
                          POSITION(S)    OFFICE; TERM                                       IN FUND     DIRECTORSHIPS1
                           HELD WITH       SERVED IN         PRINCIPAL OCCUPATION(S)        COMPLEX        HELD BY
NAME, ADDRESS, AND AGE       TRUST           OFFICE            DURING PAST 5 YEARS          OVERSEEN       TRUSTEE
- ----------------------------------------------------------------------------------------------------------------------
                                                                                              
C.  Russell  Bryan         Trustee          Indefinite;      For more than the past five         1           None
112 Tryon Plaza                             Since:           years,  Mr. Bryan has been a
Suite 1500                                  May 1995         Managing Director of
Charlotte, NC 28284                                          Brookwood Associates, L.L.C.
Age: 44                                                      (an investment banking firm).
- ----------------------------------------------------------------------------------------------------------------------
John M. Day                Trustee          Indefinite;      For more than the past five         1           None
5151 Glenwood Ave.                          Since:           years, Mr. Day has been
Raleigh, NC 27612                           May 1995         Managing Partner, Maynard
Age: 50                                                      Capital Partners (an
                                                             investment firm).
- ----------------------------------------------------------------------------------------------------------------------
Joseph T. Jordan, Jr.      Trustee          Indefinite;      For more than the past five         1       Director of
1816 Front Street                           Since:           years, Mr. Jordan has served                  Cardinal
Suite 320                                   May 1995         as the President of Practice                 State Bank
Durham, NC 27705                                             Management Services, Inc. (a
Age: 58                                                      medical practice management
                                                             firm).
- ----------------------------------------------------------------------------------------------------------------------
Charles T. Manatt, Esq.    Trustee          Indefinite;      Founder,  Manatt,  Phelps  &        1           None
700 12th Street, N.W.                       Since:           Phillips, L.L.P. (a law firm);
Suite 1100                                  February 2002    from  1999-2001, served  as
Washington, DC 20005                                         U.S. Ambassador  to  the
Age: 68                                                      Dominican  Republic.
- ----------------------------------------------------------------------------------------------------------------------
1    Directorships held in (1) any other investment  companies  registered under the 1940 Act, (2) any company with
     a class of securities  registered pursuant to Section 12 of the  Securities  Exchange  Act of 1934, as amended
     (the  "Exchange  Act") or (3) any company  subject  to the  requirements  of Section 15(d) of the Exchange Act.

The  Statement  of  Additional  Information ("SAI") includes  additional information about the Trust's Trustees and
officers.  To obtain a copy of the SAI, without charge, call (800) 622-2474.








20









                      This page intentionally left blank.














                              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
                              250 East Fifth Street
                              Suite 1900
                              Cincinnati, Ohio 45202

                              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
     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.
     Information regarding how the Fund voted proxies relating to portfolio
     securities  during the most recent  12-month  period  ended June 30 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.


As of the end of the period covered by this report, the registrant has adopted a
code of ethics that applies to the  registrant's  principal  executive  officer,
principal  financial officer,  principal  accounting  officer or controller,  or
persons performing  similar  functions,  regardless of whether these individuals
are employed by the registrant or a third party.  Pursuant to Item  10(a)(1),  a
copy of  registrant's  code of ethics is filed as an exhibit to this Form N-CSR.
During  the  period  covered  by this  report,  the code of ethics  has not been
amended. The registrant has not granted any waivers, including implicit waivers,
from the provisions of the code of ethics.


ITEM 3. AUDIT COMMITTEE FINANCIAL EXPERT.


The  registrant's  board of trustees has  determined  that the registrant has at
least one audit committee  financial expert serving on its audit committee.  The
name of the audit committee financial expert is Joseph T. Jordan, Jr. Mr. Jordan
is "independent" for purposes of this Item.


ITEM 4. PRINCIPAL ACCOUNTANT FEES AND SERVICES.

     (a)  AUDIT  FEES.  The  aggregate  fees  billed for  professional  services
          rendered by the principal accountant for the audit of the registrant's
          annual financial statements or for services that are normally provided
          by the accountant in connection with statutory and regulatory  filings
          or engagements  were $21,000 with respect to the  registrant's  fiscal
          year ended June 30, 2004. The aggregate  fees billed for  professional
          services  rendered by the  principal  accountant  for the audit of the
          registrant's  annual  financial  statements  or for services  that are
          normally  provided by the accountant in connection  with the statutory
          and regulatory filings or engagements were $14,900 with respect to the
          registrant's fiscal year ended June 30, 2003.


     (b)  AUDIT-RELATED  FEES.  No fees  were  billed  in either of the last two
          fiscal  years for  assurance  and related  services  by the  principal
          accountant that are reasonably related to the performance of the audit
          of the  registrant's  financial  statements and are not reported under
          paragraph (a) of this Item.


     (c)  TAX FEES. The aggregate fees billed for professional services rendered
          by the principal  accountant for tax compliance,  tax advice,  and tax
          planning  were  $1,500 and  $1,500  with  respect to the  registrant's
          fiscal years ended June 30, 2004 and 2003, respectively.  The services
          comprising these fees are the preparation of the registrant's  federal
          income and excise tax returns.


     (d)  ALL OTHER  FEES.  No fees were billed in either of the last two fiscal
          years for products and services provided by the principal  accountant,
          other than the services reported in paragraphs (a) through (c) of this
          Item.


     (e)(1) The  audit  committee  has not  adopted  pre-approval  policies  and
          procedures  described in paragraph  (c)(7) of Rule 2-01 of  Regulation
          S-X.





     (e)(2) None of the services  described in paragraph (b) through (d) of this
          Item  were  approved  by the audit  committee  pursuant  to  paragraph
          (c)(7)(i)(C) of Rule 2-01 of Regulation S-X.


     (f)  Less  than  50%  of  hours  expended  on  the  principal  accountant's
          engagement to audit the registrant's financial statements for the most
          recent fiscal year were  attributed to work performed by persons other
          than the principal accountant's full-time, permanent employees.


     (g)  No  non-audit  fees were billed in either of the last two fiscal years
          by  the   registrant's   accountant  for  services   rendered  to  the
          registrant,  and rendered to the registrant's  investment adviser (not
          including any sub-adviser whose role is primarily portfolio management
          and is subcontracted with or overseen by another investment  adviser),
          and any entity  controlling,  controlled  by, or under common  control
          with the adviser that provides ongoing services to the registrant.


     (h)   The principal  accountant has not provided any non-audit  services to
           the  registrant's  investment  adviser (not including any sub-adviser
           whose role is primarily  portfolio  management  and is  subcontracted
           with or  overseen  by  another  investment  adviser),  and any entity
           controlling,   controlled  by,  or  under  common  control  with  the
           investment adviser that provides ongoing services to the registrant.


ITEM 5. AUDIT COMMITTEE OF LISTED REGISTRANTS.

Not applicable


ITEM 6. SCHEDULE OF INVESTMENTS.


Not applicable


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


Not applicable


ITEM 8.  PURCHASES OF EQUITY  SECURITIES  BY  CLOSED-END  MANAGEMENT  INVESTMENT
         COMPANY AND AFFILIATED PURCHASERS.


Not applicable


ITEM 9. SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS.


The registrant has not adopted  procedures by which  shareholders  may recommend
nominees to the registrant's board of trustees.




ITEM 10.  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 11. 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: Attached hereto


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


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





Exhibit 99.CODE ETH      Code of Ethics


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   August 20, 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   August 20, 2004
     -------------------------


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

Date   August 20, 2004
     -------------------------

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