---------------------------
                                                     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 Boulevard 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, 2005
                          ---------------------------------------------

Date of reporting period:       December 31, 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.







                               SEMI-ANNUAL REPORT
                               DECEMBER 31, 2004

                                  (UNAUDITED)




                               [GRAPHIC OMITTED]
                                ---------------
                                 OAK VALUE FUND
                                ---------------





                              WWW.OAKVALUEFUND.COM








LETTER TO SHAREHOLDERS                                             February 2005
================================================================================

Dear Fellow Oak Value Fund Shareholders:

We have  included  the Fund's  financial  statements  for the six  months  ended
December 2004 and a variety of other  financial and portfolio  data in the pages
that follow. The Fund is currently  invested across various profitable  economic
activities  including  insurance and risk  transfer,  entertainment,  beverages,
confectionary,  travel, real estate, media & information,  and retailing. We are
confident  that we have  allocated  capital to businesses  that we know well and
have  researched  thoroughly.  For  example,  over  three  fourths of the Fund's
capital is allocated  to  companies  which it also owned at the end of both 2003
and 2002.  Nearly two thirds is  invested in  companies  the Fund has held since
December 2001.

Our  long-term  holding  periods  notwithstanding,   we  continue  to  regularly
challenge the  assumptions  which support our  allocations  and decisions and to
look for additional  opportunities.  GOOD BUSINESSES,  with GOOD MANAGEMENT,  at
ATTRACTIVE PRICES remains our simple formula. We are  enthusiastically  pursuing
research,  investigating  businesses 1) where we believe we  understand  and can
reasonably  predict  the long term  profitability  dynamics,  2) that are run by
capable  management,   and  3)  when  they  are  available  for  less  than  our
conservative appraisal of their long term value.

In other  Fund news,  the board of the Oak Value  Trust,  including  independent
trustees Mr. Russell Bryan, Mr. John Day, and Amb.  Charles Manatt,  unanimously
elected Mr. Joe Jordan, a long-time  independent board member with an accounting
and financial background,  to serve as Chairman of the Oak Value Trust effective
January 1, 2005,  more than a year in advance of the compliance date mandated by
the  Securities  and  Exchange  Commission.  The Oak Value  Trust  has  recently
instituted  several  new  initiatives,  including  the  formation  of  the  Fund
Governance,  Nomination and Compensation Committee, chaired by Russell Bryan, an
independent  trustee with significant mergers and acquisitions  experience;  and
the appointment of Mark Seger,  co-founder and Managing Director of Ultimus Fund
Solutions,  LLC, as the Chief Compliance Officer.  Ultimus is the Fund's service
provider for Fund Accounting,  Fund  Administration and Transfer Agent services.
The Audit  Committee is now chaired by John Day, an  independent  director  with
extensive investment  management and financial experience.  Additionally,  as we
previously  reported to you, in April of 2004, the Oak Value Trust Board elected
to institute a 2%  redemption  fee on Oak Value Fund shares  redeemed  within 90
days of their  date of  purchase.

A variety  of  information  that you may find  useful can be found on the Fund's
website  at  WWW.OAKVALUEFUND.COM,  including  the  Oak  Value  Fund  Investment
Adviser's  Reviews that we have been preparing  since the fourth quarter of last
year. Hard


1


copies  are  available  upon  request  by  contacting  us at  1-800-680-4199  or
INFO@OAKVALUE.COM.   You  may  also  sign  up  for  Oak  Value   Fund  email  at
WWW.OAKVALUEFUND.COM/MAIL.HTM to receive timely access to email notifications of
website updates and document postings.

We thank you for your  continued  interest  and  partnership  and  welcome  your
questions and comments.

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


Important Information:
The Oak Value  Fund is  distributed  by  Ultimus  Fund  Distributors,  LLC.  The
information  presented  above is not to be construed as an offer or solicitation
to  purchase  the  Oak  Value  Fund  (the  "Fund"),  which  is  offered  only by
prospectus.  An investor  should  consider  the  investment  objectives,  risks,
charges  and  expenses  of the  Fund  carefully  before  investing.  The  Fund's
prospectus  contains this and other important  information.  To obtain a copy of
the Oak Value Fund's prospectus please visit our website at www.oakvaluefund.com
or call  1-800-622-2474  and a copy will be sent to you free of  charge.  Please
read the prospectus carefully before you invest.





                                                                               2


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]


                 OAK VALUE FUND                          S&P 500 INDEX
       ----------------------------------      ---------------------------------
                     QTRLY                                   QTRLY
         DATE        RETURN       BALANCE        DATE        RETURN      BALANCE
         ----        ------       -------        ----        ------      -------
       12/31/94                   10,000       12/31/94                   10,000
       06/30/95      20.21%       12,021       06/30/95       10.92%      11,092
       12/31/95      14.45%       13,758       12/31/95       16.15%      12,884
       06/30/96      10.10%       15,147       06/30/96       11.10%      14,313
       12/31/96      11.68%       16,917       12/31/96       16.10%      16,618
       06/30/97      20.61%       20,402       06/30/97       20.24%      19,981
       12/31/97      10.58%       22,560       12/31/97       14.52%      22,883
       06/30/98      17.71%       26,556       06/30/98       17.49%      26,886
       12/31/98       9.23%       29,008       12/31/98        1.22%      27,214
       06/30/99      12.38%       32,599       06/30/99        5.51%      28,714
       12/31/99       7.71%       35,111       12/31/99       -8.18%      26,364
       06/30/00      -0.42%       34,963       06/30/00        0.30%      26,443
       12/31/00      -8.72%       31,915       12/31/00       17.82%      31,154
       06/30/01      -6.70%       29,777       06/30/01        4.67%      32,610
       12/31/01      -5.56%       28,121       12/31/01       -4.92%      31,008
       06/30/02     -13.16%       24,421       06/30/02      -12.51%      27,129
       12/31/02     -10.30%       21,907       12/31/02      -13.52%      23,460
       06/30/03      11.76%       24,482       06/30/03       18.70%      27,847
       12/31/03      15.14%       28,190       12/31/03       11.30%      30,993
       06/30/04       3.44%       29,161       06/30/04        1.93%      31,592
       12/31/04       7.19%       31,258       12/31/04        5.93%      33,465


           Past performance is not predictive of future performance.


- ------------------------------------------------------------------------------------------------------------------------------------
                                                    CUMULATIVE TOTAL RETURNS(A)
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                                                        SINCE
                CALENDAR CALENDAR CALENDAR CALENDAR CALENDAR CALENDAR CALENDAR  CALENDAR  CALENDAR CALENDAR CALENDAR  INCEPTION*
                  1994     1995     1996     1997     1998     1999     2000      2001      2002     2003     2004  (AS OF 12/31/04)
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                  
Oak Value Fund   -1.54%   28.89%   28.99%   37.70%   18.93%   -3.12%   18.17%    -0.47%   -24.34%   32.11%    7.97%   302.27%(B)
S&P 500 Index     1.32%   37.58%   22.96%   33.36%   28.58%   21.04%   -9.12%   -11.90%   -22.10%   28.68%   10.88%   247.42%(B)
- ------------------------------------------------------------------------------------------------------------------------------------



- ------------------------------------------------------------------------------------------------------------------------------------
                                                 AVERAGE ANNUAL TOTAL RETURNS(A)
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                            FOR THE PERIODS ENDED DECEMBER 31, 2004
                                                                                                                          SINCE
                                                                      ONE YEAR   THREE YEARS   FIVE YEARS   TEN YEARS   INCEPTION*
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                                          
Oak Value Fund .....................................................    7.97%       2.57%        4.89%       12.84%      12.35%
0S&P 500 Index .....................................................   10.88%       3.59%       -2.30%       12.07%      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.
(B)  Not annualized.



3


OAK VALUE FUND
PORTFOLIO INFORMATION
DECEMBER 31, 2004 (UNAUDITED)
================================================================================

DISTRIBUTION BY BUSINESS CATEGORY

                                           Consumer Related - 31.2%
                                           Diversified - 14.6%
                                           Finance Related - 12.4%
    [GRAPHIC OMITTED]                      Insurance - 8.9%
                                           Media - 16.2%
                                           Technology - 5.8%
                                           Telecommunications - 5.5%
                                           Cash Equivalents- 5.4%


TOP TEN ISSUERS

              COMPANY                          % OF NET ASSETS
              -------------------------------------------------
              Berkshire Hathaway, Inc.              9.35%
              Constellation Brands, Inc.            7.06%
              Zale Corp.                            6.99%
              E.W. Scripps Co. (The)                6.22%
              Time Warner, Inc.                     6.02%
              Comcast Corp.                         5.49%
              Ambac Financial Group, Inc.           5.41%
              Cadbury Schweppes PLC - ADR           5.37%
              AutoZone, Inc.                        5.36%
              Cendant Corp.                         5.30%


                                                                               4


OAK VALUE FUND
STATEMENT OF ASSETS AND LIABILITIES
DECEMBER 31, 2004 (UNAUDITED)
================================================================================
ASSETS
Investments in securities:
  At cost ....................................................... $177,295,335
                                                                  ============
  At market value (Note 1) ...................................... $262,575,749
Receivable for capital shares sold ..............................       97,732
Dividends receivable ............................................       70,228
Other assets ....................................................       49,152
                                                                  ------------
  TOTAL ASSETS ..................................................  262,792,861
                                                                  ------------

LIABILITIES
Payable for capital shares redeemed .............................      102,755
Accrued investment advisory fees (Note 3) .......................      198,202
Payable to affiliate ............................................       30,150
Other accrued expenses and liabilities ..........................       55,919
                                                                  ------------
  TOTAL LIABILITIES .............................................      387,026
                                                                  ------------

NET ASSETS ...................................................... $262,405,835
                                                                  ============

Net assets consist of:
Paid-in capital ................................................. $192,224,711
Accumulated net investment loss .................................     (604,698)
Accumulated net realized losses from security transactions ......  (14,494,592)
Net unrealized appreciation on investments ......................   85,280,414
                                                                  ------------
Net assets ...................................................... $262,405,835
                                                                  ============

Shares of beneficial interest outstanding (unlimited number
  of shares authorized, no par value) ...........................    8,537,231
                                                                  ============

Net asset value, offering price and redemption price per share (A)$      30.74
                                                                  ============


(A)  Redemption price may differ from the net asset value per share depending
     upon the length of time the shares are held (Note 1).

See accompanying notes to financial statements.


5


OAK VALUE FUND
STATEMENT OF OPERATIONS
FOR THE SIX MONTHS ENDED DECEMBER 31, 2004 (UNAUDITED)
================================================================================
INVESTMENT INCOME
Dividends ....................................................... $    986,507
                                                                  ------------

EXPENSES
Investment advisory fees (Note 3) ...............................    1,136,505
Transfer agent and shareholder services fees (Note 3) ...........      122,587
Administration fees (Note 3) ....................................       94,196
Trustees' fees and expenses .....................................       48,824
Professional fees ...............................................       34,854
Postage and supplies ............................................       33,457
Fund accounting fees (Note 3) ...................................       24,592
Insurance expense ...............................................       21,935
Registration fees ...............................................       19,037
Compliance service fees (Note 3) ................................       16,511
Custodian fees ..................................................       12,769
Printing fees ...................................................       12,570
Other expenses ..................................................       13,368
                                                                  ------------
  TOTAL EXPENSES ................................................    1,591,205
                                                                  ------------

NET INVESTMENT LOSS .............................................     (604,698)
                                                                  ------------

REALIZED AND UNREALIZED GAINS ON INVESTMENTS
Net realized gains from security transactions ...................      307,966
Net change in unrealized appreciation/depreciation on investments   14,792,820
                                                                  ------------

NET REALIZED AND UNREALIZED GAINS ON INVESTMENTS ................   15,100,786
                                                                  ------------

NET INCREASE IN NET ASSETS FROM OPERATIONS ...................... $ 14,496,088
                                                                  ============

See accompanying notes to financial statements.

                                                                               6



OAK VALUE FUND
STATEMENTS OF CHANGES IN NET ASSETS
==================================================================================================
                                                                      SIX MONTHS
                                                                         ENDED          YEAR
                                                                      DECEMBER 31,      ENDED
                                                                         2004          JUNE 30,
                                                                      (UNAUDITED)        2004
- --------------------------------------------------------------------------------------------------
                                                                             
FROM OPERATIONS
  Net investment loss ............................................. $    (604,698) $  (1,344,329)
  Net realized gains (losses) from security transactions ..........       307,966     (5,192,944)
  Net change in unrealized appreciation/depreciation on investments    14,792,820     38,503,080
                                                                    -------------  -------------
  Net increase in net assets from operations ......................    14,496,088     31,965,807
                                                                    -------------  -------------

FROM CAPITAL SHARE TRANSACTIONS
  Proceeds from shares sold .......................................    22,211,633     86,650,844
  Proceeds from redemption fees collected (Note 1) ................        27,313          1,864
  Payments for shares redeemed ....................................   (33,816,747)  (131,712,530)
                                                                    -------------  -------------
  Net decrease in net assets from capital share transactions ......   (11,577,801)   (45,059,822)
                                                                    -------------  -------------

NET INCREASE (DECREASE) IN NET ASSETS .............................     2,918,287    (13,094,015)

NET ASSETS
  Beginning of period .............................................   259,487,548    272,581,563
                                                                    -------------  -------------
  End of period ................................................... $ 262,405,835  $ 259,487,548
                                                                    =============  =============

ACCUMULATED NET INVESTMENT LOSS ................................... $    (604,698) $        --
                                                                    =============  =============

SUMMARY OF CAPITAL SHARE ACTIVITY
  Shares sold .....................................................       768,998      3,151,677
  Shares redeemed .................................................    (1,172,666)    (4,865,362)
                                                                    -------------  -------------
  Net decrease in shares outstanding ..............................      (403,668)    (1,713,685)
  Shares outstanding, beginning of period .........................     8,940,899     10,654,584
                                                                    -------------  -------------
  Shares outstanding, end of period ...............................     8,537,231      8,940,899
                                                                    =============  =============


See accompanying notes to financial statements.




7



OAK VALUE FUND
FINANCIAL HIGHLIGHTS
PER SHARE DATA FOR A SHARE OUTSTANDING THROUGHOUT EACH PERIOD
========================================================================================================
                                        SIX MONTHS
                                          ENDED      YEAR       YEAR       YEAR       YEAR     YEAR
                                         DEC. 31,    ENDED      ENDED      ENDED      ENDED    ENDED
                                          2004      JUNE 30,  JUNE 30,   JUNE 30,   JUNE 30,  JUNE 30,
                                      (UNAUDITED)    2004       2003       2002       2001      2000
- --------------------------------------------------------------------------------------------------------
                                                                              
Net asset value beginning of period ..   $29.02     $25.58     $24.92     $30.74     $25.13     $27.96
                                       --------   --------   --------   --------   --------   --------

Income from investment operations:
  Net investment income (loss) .......    (0.07)     (0.15)     (0.07)     (0.10)     (0.03)      0.11
  Net realized and unrealized gains
   (losses) on investments ...........     1.79       3.59       0.73      (5.05)      5.88      (1.48)
                                       --------   --------   --------   --------   --------   --------
Total from investment operations .....     1.72       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(A)    0.00(A)      --         --         --         --
                                       --------   --------   --------   --------   --------   --------


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


Total return .........................     5.93%(B)  13.45%      2.65%    (16.81%)    23.32%     (7.91%)
                                       ========   ========   ========   ========   ========   ========


Net assets at end of period (000's) .. $262,406   $259,488   $272,582   $279,736   $346,405   $280,833
                                       ========   ========   ========   ========   ========   ========

Ratio of expenses to
  average net assets (C) .............     1.26%(D)   1.25%      1.36%      1.23%      1.22%      1.13%

Ratio of net investment income
  (loss) to average net assets .......    (0.48%)(D) (0.52%)    (0.33%)    (0.36%)    (0.12%)     0.28%

Portfolio turnover rate ..............       16%(D)     24%        28%        63%        52%        22%

(A)  Amount rounds to less than $0.01 per share.
(B)  Not annualized.
(C)  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.
(D)  Annualized.

See accompanying notes to financial statements.



                                                                               8


OAK VALUE FUND
SCHEDULE OF INVESTMENTS
DECEMBER 31, 2004 (UNAUDITED)
================================================================================
  SHARES   COMMON STOCKS -- 94.6%                                     VALUE
- --------------------------------------------------------------------------------
           CONSUMER RELATED -- 31.2%
 154,100   AutoZone, Inc. (A) .................................... $14,070,871
 373,850   Cadbury Schweppes PLC - ADR ...........................  14,094,145
 398,275   Constellation Brands, Inc. - Class A (A) ..............  18,523,770
 171,350   Diageo PLC - ADR (A) ..................................   9,917,738
 243,150   Ross Stores, Inc. .....................................   7,019,740
 613,750   Zale Corp. (A) ........................................  18,332,713
                                                                   -----------
                                                                    81,958,977
                                                                   -----------
           DIVERSIFIED -- 14.6%
     115   Berkshire Hathaway, Inc. - Class A (A) ................  10,108,500
   4,913   Berkshire Hathaway, Inc. - Class B (A) ................  14,424,568
 595,150   Cendant Corp. .........................................  13,914,607
                                                                   -----------
                                                                    38,447,675
                                                                   -----------
           FINANCE RELATED -- 12.4%
 172,725   Ambac Financial Group, Inc. ...........................  14,185,904
 189,600   Certegy, Inc. .........................................   6,736,488
 411,175   Equifax, Inc. .........................................  11,554,018
                                                                   -----------
                                                                    32,476,410
                                                                   -----------
           INSURANCE -- 8.9%
 277,475   AFLAC, Inc. ...........................................  11,054,604
 200,000   PartnerRe, Ltd. .......................................  12,388,000
                                                                   -----------
                                                                    23,442,604
                                                                   -----------
           MEDIA -- 16.2%
 126,225   Dow Jones & Co., Inc. .................................   5,435,248
 337,970   E.W. Scripps Co. (The) - Class A ......................  16,317,192
 812,425   Time Warner, Inc. (A) .................................  15,793,542
 133,775   Viacom, Inc. - Class B ................................   4,868,072
                                                                   -----------
                                                                    42,414,054
                                                                   -----------
           TECHNOLOGY -- 5.8%
 308,075   Hewlett-Packard Co. ...................................   6,460,333
 375,700   IMS Health, Inc. ......................................   8,719,997
                                                                   -----------
                                                                    15,180,330
                                                                   -----------
           TELECOMMUNICATIONS -- 5.5%
 438,650   Comcast Corp. - Class A Special (A) ...................  14,405,266
                                                                   -----------

           TOTAL COMMON STOCKS (Cost $163,044,902)                $248,325,316
                                                                   -----------





9


OAK VALUE FUND
SCHEDULE OF INVESTMENTS (CONTINUED)
================================================================================
  SHARES   CASH EQUIVALENTS -- 5.4%                                   VALUE
- --------------------------------------------------------------------------------
14,250,433 First American Government Obligations Fund - Class A
            (Cost $14,250,433) ................................... $14,250,433
                                                                   -----------

           TOTAL INVESTMENTS AT VALUE--100.0% (Cost $177,295,335).$262,575,749

           LIABILITIES IN EXCESS OF OTHER ASSETS -- (0.0)%........    (169,914)
                                                                   -----------

           NET ASSETS -- 100.0% ..................................$262,405,835
                                                                   ===========

(a)  Non-income producing security.

 See accompanying notes to financial statements.








                                                                              10


OAK VALUE FUND
NOTES TO FINANCIAL STATEMENTS
DECEMBER 31, 2004 (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. Such methods of fair valuation may include, but are not limited to:
multiple of earnings,  discount from market of a similar freely traded security,
or a combination  of these or other methods.  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 six months ended  December  31, 2004,  proceeds  from
redemption fees totaled $27,313.

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 periods ended December 31, 2004 and June
30, 2004.



11


OAK VALUE FUND
NOTES TO FINANCIAL STATEMENTS (CONTINUED)
================================================================================
SECURITY  TRANSACTIONS -- Security transactions are accounted for on trade date.
Gains and losses on securities sold are 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
December 31, 2004:

- --------------------------------------------------------------------------------
Cost of portfolio investments .................................  $ 177,305,675
                                                                 =============
Gross unrealized appreciation .................................  $  85,556,377
Gross unrealized depreciation .................................       (286,303)
                                                                 -------------
Net unrealized appreciation ...................................  $  85,270,074
Capital loss carryforwards ....................................    (14,792,522)
Other losses ..................................................       (296,428)
                                                                 -------------
Total distributable earnings ..................................  $  70,181,124
                                                                 =============
- --------------------------------------------------------------------------------
The  difference  between the federal income tax cost of portfolio of investments
and the  financial  statement  cost is due to the tax deferral of losses on wash
sales.

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 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, 2004,  cost of purchases  and proceeds
from  sales  and  maturities  of  investment  securities,  excluding  short-term
investments,   amounted  to  $19,954,673  and  $44,273,151,   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 an 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

                                                                              12




OAK VALUE FUND
NOTES TO FINANCIAL STATEMENTS (CONTINUED)
================================================================================
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.
For the six months  ended  December  31,  2004,  Ultimus  was paid  $94,196  for
administration  fees.

Under the terms of a Transfer Agent and Shareholder  Services 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, 2004,  Ultimus was paid $43,484 for transfer agent and  shareholder
services  fees.

The Fund has entered into agreements with certain  financial  intermediaries  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 six months ended  December  31, 2004,  the Fund paid $79,103 for such
services.  These fees are reflected as "Transfer agent and shareholder  services
fees" on the  Statement  of  Operations.

Under  the  terms  of a  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  Ultimus 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.
During the six months ended December 31, 2004, the Fund paid Ultimus  $24,592 in
fund accounting  fees. In addition,  the Fund pays all costs of external pricing
services.

Under the terms of a Compliance  Consulting  Agreement  with the Trust,  Ultimus
provides an individual with the requisite  background and  familiarity  with the
Federal  Securities  Laws  to  serve  as the  Chief  Compliance  Officer  and to
administer the Trust's compliance  policies and procedures.  For these services,
the Fund pays Ultimus a base fee of $1,500 per month, plus an asset-based fee at
the annual rate of .01% of the  average  value of its daily net assets from $100
million to $500  million,  .005% of such assets from $500  million to $1 billion
and .0025% of such assets in excess of $1 billion.  During the six months  ended
December 31, 2004, Ultimus was paid $16,511 for such services. In addition,  the
Fund reimburses Ultimus for its reasonable out-of-pocket expenses.

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.  During the six  months  ended  December  31,  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.


13


OAK VALUE FUND
ABOUT YOUR FUND'S EXPENSES (UNAUDITED)
================================================================================
We believe it is  important  for you to  understand  the impact of costs on your
investment.  As a  shareholder  of the Fund,  you incur two types of costs:  (1)
transaction costs,  including redemption fees; and (2) ongoing costs,  including
management fees and other Fund expenses.  The following examples are intended to
help you understand your ongoing costs (in dollars) of investing in the Fund and
to compare  these  costs with the ongoing  costs of  investing  in other  mutual
funds.

A fund's expenses are expressed as a percentage of its average net assets.  This
figure is known as the expense ratio.  The expenses in the table below are based
on an  investment  of $1,000 made at the  beginning of the period shown and held
for the entire period.

The table below illustrates the Fund's costs in two ways:

ACTUAL FUND RETURN - This section helps you to estimate the actual expenses that
you paid over the period.  The "Ending  Account Value" shown is derived from the
Fund's actual return,  and the third column shows the dollar amount of operating
expenses that would have been paid by an investor who started with $1,000 in the
Fund. You may use the information  here,  together with the amount you invested,
to estimate the expenses that you paid over the period.

To do so, simply  divide your account  value by $1,000 (for  example,  an $8,600
account value  divided by $1,000 = 8.6),  then multiply the result by the number
given for the Fund under the heading "Expenses Paid During Period."

HYPOTHETICAL 5% RETURN - This section is intended to help you compare the Fund's
costs with those of other mutual  funds.  It assumes that the Fund had an annual
return of 5% before expenses during the period shown, but that the expense ratio
is  unchanged.  In this case,  because the return used is not the Fund's  actual
returns,  the results do not apply to your investment.  The example is useful in
making comparisons  because the Securities and Exchange  Commission requires all
mutual  funds to  calculate  expenses  based on a 5% return.  You can assess the
Fund's  costs by  comparing  this  hypothetical  example  with the  hypothetical
examples that appear in shareholder reports of other funds.

Note  that  expenses  shown in the table  are  meant to  highlight  and help you
compare  ongoing  costs only.  The Fund does not charge a front-end  sales load.
However,  a redemption fee of 2% is applied on the sale of shares held within 90
days of the date of  purchase  and does not  apply to the  redemption  of shares
acquired  through  reinvestment  of  dividends  and  other  distributions.

The  calculations  assume no shares were bought or sold during the period.  Your
actual  costs may have been  higher or lower,  depending  on the  amount of your
investment and the timing of any purchases or redemptions.

More information about the Fund's expenses,  including annual expense ratios for
the  prior  five  fiscal  years,  can be found in this  report.  For  additional
information on operating expenses and other shareholder  costs,  please refer to
the Fund's prospectus.

- --------------------------------------------------------------------------------
                                  Beginning          Ending
                                 Account Value    Account Value   Expenses Paid
                                 July 1, 2004     Dec. 31, 2004   During Period*
- --------------------------------------------------------------------------------
Based on Actual Fund Return       $1,000.00        $1,059.30         $6.54
Based on Hypothetical 5% Return
 (before expenses)                $1,000.00        $1,018.85         $6.41
- --------------------------------------------------------------------------------
o    Expenses are equal to the annualized expense ratio of 1.26% for the period,
     multiplied  by the average  account  value over the period,  multiplied  by
     184/365 (to reflect the one-half year period).



                                                                              14


                                 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
                                 225 Pictoria Drive, Suite 450
                                 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

                                 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.

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. SCHEDULE OF INVESTMENTS.

Not applicable [schedule filed with Item 1]

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's Governance, Nomination and Compensation Committee will consider
shareholder  recommendations  to fill vacancies on the board of trustees if such
recommendations  are  submitted  in writing  and  addressed  to the  Governance,
Nomination and Compensation Committee at the registrant's offices.

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: 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(a) under
the Act (17 CFR 270.30a-2(a)): Attached hereto

(a)(3) Any written  solicitation to purchase  securities  under Rule 23c-1 under
the Act (17 CFR 270.23c-1) sent or given during the period covered by the report
by or on behalf of the registrant to 10 or more persons: Not applicable

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



Exhibit 99.CERT           Certifications required by Rule 30a-2(a) under the Act

Exhibit 99.906CERT        Certifications required by Rule 30a-2(b) under the Act




                                   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         February 23, 2005
      ------------------------------




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         February 23, 2005
      ------------------------------



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

                           Mark J. Seger, Treasurer

Date         February 23, 2005
      ------------------------------


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