SECURITIES AND EXCHANGE COMMISSION
                         WASHINGTON, D.C. 20549

                                FORM 10-Q


(Mark One)

[X] Quarterly report pursuant to Section 13 or 15(d) of the
      Securities Exchange Act of 1934

For the quarterly period ended   January 31, 2010    or
                                ------------------

[  ] Transition report pursuant to Section 13 or 15(d) of the
      Securities Exchange Act of 1934

For the transition period from __________ to ___________ .

Commission file number             1-8245


                      NORTH EUROPEAN OIL ROYALTY TRUST
          ------------------------------------------------------
          (Exact name of registrant as specified in its charter)


           Delaware                                 22-2084119
     -----------------------                 --------------------------
     (State of organization)                 (I.R.S. Employer I.D. No.)


         Suite 19A, 43 West Front Street, Red Bank, New Jersey 07701
        -------------------------------------------------------------
                  (Address of principal executive offices)


                              (732) 741-4008
              ----------------------------------------------------
              (Registrant's telephone number, including area code)


          Indicate by check mark whether the registrant (1) has filed all
reports required to be filed by Section 13 or 15(d) of the Securities
Exchange Act of 1934 during the preceding 12 months (or for such shorter
period that the registrant was required to file such reports), and (2) has
been subject to such filing requirements for the past 90 days.
Yes   X     No
    -----       -----












                                   -2-

          Indicate by check mark whether the registrant has submitted
electronically and posted on its corporate Web site, if any, every
Interactive Data File required to be submitted and posted pursuant to Rule
405 of Regulation S-T (Section 232.405 of this chapter) during the preceding
12 months (or for such shorter period that the registrant was required to
submit and post such files).   Yes      No
                                  -----   -----

          Indicate by check mark whether the registrant is a large
accelerated filer, an accelerated filer, a non-accelerated filer, or a
smaller reporting company.  See the definitions of "large accelerated filer,"
"accelerated filer," and "smaller reporting company" in Rule 12b-2 of the
Exchange Act.  (Check one):

      Large accelerated filer           Accelerated filer   X
                               -----                      -----

      Non-accelerated filer             Smaller reporting company
                             -----                                 -----

           Indicate by check mark whether the registrant is a shell company
(as defined in Rule 12b-2 of the Exchange Act).    Yes        No   X
                                                       -----     -----


Class                                     Outstanding at January 31, 2010
----------------------------              ------------------------------
Units of Beneficial Interest                        9,190,590
































                                   -3-

                        PART I -- FINANCIAL INFORMATION
                        -------------------------------
Item 1. Financial Statements.
        --------------------

            STATEMENTS OF ASSETS, LIABILITIES AND TRUST CORPUS (NOTE 1)
            -----------------------------------------------------------
                      JANUARY 31, 2010 AND OCTOBER 31, 2009
                      -------------------------------------
                                                2010                2009
                                         -----------------   ----------------
                                            (Unaudited)
Current assets - - Cash and
     cash equivalents                       $ 4,710,064          $ 3,586,197


Producing gas and oil royalty rights,
     net of amortization (Notes 1 and 2)              1                    1
                                            ------------         ------------
Total Assets                                $ 4,710,065          $ 3,586,198
                                            ============         ============

Current liabilities - - Distributions
     to be paid to unit owners, paid
     February 2010 and November 2009        $ 4,595,295          $ 3,492,424

Trust corpus (Notes 1 and 2)                          1                    1

Undistributed earnings                          114,769               93,773
                                            ------------         ------------
Total Liabilities and Trust Corpus          $ 4,710,065          $ 3,586,198
                                            ============         ============























                The accompanying notes are an integral part
                       of these financial statements.



                                   -4-

           STATEMENTS OF REVENUE COLLECTED AND EXPENSES PAID (NOTE 1)
          -----------------------------------------------------------
             FOR THE THREE MONTHS ENDED JANUARY 31, 2010 AND 2009
             ----------------------------------------------------

                                                2010                2009
                                         -----------------   ----------------
                                                      (Unaudited)
German gas, sulfur and oil
     royalties received                     $ 4,894,409          $10,180,979
                                            ------------         ------------
Interest income                                     181                9,451
                                            ------------         ------------
Trust expenses                                 (278,299)            (343,961)
                                            ------------         ------------
  Net income                                $ 4,616,291          $ 9,846,469
                                            ============         ============

Net income per unit                            $ .50                $1.07
                                               ======               ======

Distributions per unit
     to be paid to unit owners                 $ .50                $1.06
                                               ======               ======































                 The accompanying notes are an integral part
                       of these financial statements.



                                   -5-

                  STATEMENTS OF UNDISTRIBUTED EARNINGS (NOTE 1)
                  ---------------------------------------------
              FOR THE THREE MONTHS ENDED JANUARY 31, 2010 AND 2009
              ----------------------------------------------------

                                                2010                2009
                                         -----------------   ----------------
                                                      (Unaudited)

Balance, beginning of period                $    93,773          $    58,221

Net income                                    4,616,291            9,846,469
                                            ------------         ------------
                                              4,710,064            9,904,690

Less:

     Current year distributions
       to be paid to unit owners              4,595,295            9,742,025
                                            ------------         ------------
Balance, end of period                      $   114,769          $   162,665
                                            ============         ============

































                 The accompanying notes are an integral part
                       of these financial statements.



                                   -6-

           STATEMENTS OF CHANGES IN CASH AND CASH EQUIVALENTS (NOTE 1)
           -----------------------------------------------------------
              FOR THE THREE MONTHS ENDED JANUARY 31, 2010 AND 2009
              ----------------------------------------------------

                                                2010                2009
                                          -----------------   ---------------
                                                      (Unaudited)

Sources of cash and cash equivalents:
------------------------------------

     German gas, sulfur and oil royalties   $ 4,894,409          $10,180,979

     Interest income                                181                9,451
                                            ------------         ------------
                                              4,894,590           10,190,430
                                            ------------         ------------
Uses of cash and cash equivalents:
---------------------------------

     Payment of Trust expenses                  278,299              343,961

     Distributions paid                       3,492,424            9,466,308
                                            ------------         ------------
                                              3,770,723            9,810,269
                                            ------------         ------------
Net increase (decrease) in cash and
     cash equivalents during the period       1,123,867              380,161

Cash and cash equivalents,
     beginning of period                      3,586,197            9,524,529
                                            ------------         ------------
Cash and cash equivalents,
     end of period                          $ 4,710,064          $ 9,904,690
                                            ============         ============



















                 The accompanying notes are an integral part
                       of these financial statements.



                                   -7-

                      NORTH EUROPEAN OIL ROYALTY TRUST
                      --------------------------------
                       NOTES TO FINANCIAL STATEMENTS
                       -----------------------------
                              (Unaudited)
                              -----------

(1) Summary of significant accounting policies:
    -------------------------------------------

    Basis of accounting -
    ---------------------
    The accompanying financial statements of North European Oil Royalty Trust
      (the "Trust") present financial statement balances and financial results
      on a modified cash basis of accounting, which is a comprehensive basis
      of accounting other than accounting principles generally accepted in the
      United States ("GAAP basis").  On a modified cash basis, revenue is
      earned when cash is received and expenses are incurred when cash is
      paid.  GAAP basis financial statements disclose revenue as earned and
      expenses as incurred, without regard to receipts or payments.  The
      modified cash basis of accounting is utilized to permit the accrual for
      distributions to be paid to unit owners (those distributions approved by
      the Trustees for the Trust).  The Trust's distributable income
      represents royalty income received by the Trust during the period plus
      interest income less any expenses incurred by the Trust, all on a cash
      basis.  In the opinion of the Trustees, the use of the modified cash
      basis of accounting provides a more meaningful presentation to unit
      owners of the results of operations of the Trust.

    These financial statements should be read in conjunction with the
      financial statements that were included in the Trust's Annual Report
      on Form 10-K for the period ended October 31, 2008.  The Statement of
      Assets, Liabilities and Trust Corpus included herein contains
      information from the Trust's 2009 Form 10-K.

    Producing gas and oil royalty rights -
    --------------------------------------
    The rights to certain gas and oil royalties in Germany were transferred
      to the Trust at their net book value by North European Oil Company
      (the "Company") (see Note 2). The net book value of the royalty
      rights has been reduced to one dollar ($1) in view of the fact that
      the remaining net book value of royalty rights is de minimis relative
      to annual royalties received and distributed by the Trust and does
      not bear any meaningful relationship to the fair value of such rights
      or the actual amount of proved producing reserves.

    Federal income taxes -
    ----------------------
    The Trust, as a grantor trust, is exempt from federal income taxes
      under a private letter ruling issued by the Internal Revenue Service.










                                   -8-

    Cash and cash equivalents -
    ---------------------------
    Included in cash and cash equivalents are amounts deposited in bank
      accounts and amounts invested in certificates of deposit and U. S.
      Treasury bills with original maturities of three months or less from
      the date of purchase.

    Net income per unit -
    ---------------------
    Net income per unit is based upon the number of units outstanding at
      the end of the period.  As of both January 31, 2010 and 2009, there
      were 9,190,590 units of beneficial interest outstanding.

    Subsequent events -
    -------------------
    In preparing these financial statements, the Trust has determined that
      there are no subsequent events through February 24, 2010, which is
      the date that the financial statements were issued.  The Trust is
      not aware of any material significant events that occurred after
      January 31, 2010 that required recognition or disclosure in these
      financial statements.


(2) Formation of the Trust:
    -----------------------
    The Trust was formed on September 10, 1975.  As of September 30, 1975,
      the Company was liquidated and the remaining assets and liabilities
      of the Company, including its royalty rights, were transferred to the
      Trust.  The Trust, on behalf of the owners of beneficial interest in
      the Trust, holds overriding royalty rights covering gas and oil
      production in certain concessions or leases in the Federal Republic
      of Germany.  These rights are held under contracts with local German
      exploration and development subsidiaries of Exxon Mobil Corp. and the
      Royal Dutch/Shell Group of Companies.  Under these contracts, the
      Trust receives various percentage royalties on the proceeds of the
      sales of certain products from the areas involved.  At the present
      time, royalties are received for sales of gas well gas, oil well gas,
      crude oil, condensate and sulfur.


(3) Related party transactions:
    ---------------------------

    John R. Van Kirk, the Managing Director of the Trust, provides office
      space and office services to the Trust at cost.  For such office
      space and office services, the Trust reimbursed the Managing Director
      $6,172 and $5,778 in the first quarter of fiscal 2010 and 2009,
      respectively.

    Lawrence A. Kobrin, a Trustee of the Trust, is a Senior Counsel at Cahill
      Gordon & Reindel LLP which serves as counsel to the Trust.  For the
      first quarter of fiscal 2010 and 2009, the Trust paid Cahill Gordon &
      Reindel LLP $14,605 and $33,029 for legal services, respectively.

    As of November 1, 2006, John H. Van Kirk, the former Managing Trustee of
      the Trust and the father of John R. Van Kirk, was named to the
      position of Founding Trustee Emeritus.  For his service in such
      capacity, he earned $2,500 in the first quarter of fiscal 2009.

                                   -9-

      John H. Van Kirk, who served as President of North European Oil
      Corporation and North European Oil Company from 1954-1975 and as
      Managing Trustee of the Trust from 1975-2006, passed away on
      February 25, 2009.


(4) Employee benefit plan:
    ----------------------

    The Trust has established a savings incentive match plan for employees
      (SIMPLE IRA) that is available to all employees of the Trust, including
      the Managing Director.  The Trustees have authorized the Trust to make
      contributions to the accounts of the employees, on a matching basis,
      of up to 3% of cash compensation paid to each employee effective for
      the 2010 calendar year.












































                                   -10-

Item 2.   Management's Discussion and Analysis of Financial
          Condition and Results of Operations.
          -------------------------------------------------

Executive Summary
-----------------

         The Trust is a passive fixed investment trust which holds overriding
royalty rights, receives income under those rights from certain operating
companies, pays its expenses and distributes the remaining net funds to its
unit owners.  The Trust does not engage in any business or extractive
operations of any kind in the areas over which it holds royalty rights and is
precluded from any such involvement by the Trust Agreement.  There are no
requirements, therefore, for capital resources with which to make capital
expenditures or investments in order to continue the receipt of royalty
revenues by the Trust.

          The properties of the Trust, which the Trust and Trustees hold
pursuant to the Trust Agreement on behalf of the unit owners, are overriding
royalty rights on sales of gas, sulfur and oil under certain concessions or
leases in the Federal Republic of Germany.  The actual leases or concessions
are held either by Mobil Erdgas-Erdol GmbH ("Mobil Erdgas"), a German
operating subsidiary of the Exxon Mobil Corp. ("Exxon Mobil"), or by
Oldenburgische Erdolgesellschaft ("OEG").  In 2002, Mobil Erdgas and BEB
Erdgas und Erdol GmbH ("BEB"), a joint venture of Exxon Mobil and the Royal
Dutch/Shell Group of Companies, formed a company ExxonMobil Production
Deutschland GmbH ("EMPG") to carry out all exploration, drilling and
production activities.  All sales activities are still handled by the
operating companies, either Mobil Erdgas or BEB.

          The operating companies pay monthly royalties to the Trust based on
their sales of natural gas, sulfur and oil. Of these three products, natural
gas provides approximately 98% of the total royalties.  The amount of
royalties paid to the Trust is based on four primary factors: the amount of
gas sold, the price of that gas, the area from which the gas is sold and the
exchange rate.  The Oldenburg concession is the primary area from which the
natural gas, sulfur and oil are extracted and provides nearly 100% of all the
royalties received by the Trust.  The Oldenburg concession (1,398,000 acres)
covers virtually the entire former Principality of Oldenburg and is located
in the federal state of Lower Saxony.

          There are two types of natural gas found within the Oldenburg
concession, "sweet" gas and "sour" gas.  "Sweet" gas needs no treatment
before it can be sold.  In recent years "sweet" gas has assumed the role of
swing producer.  During periods of high demand, the production of "sweet" gas
is increased as necessary.  During the summer months "sweet" gas production
is reduced due to a general decline in demand.  On the other hand, "sour" gas
must be processed at either the Grossenkneten or the Norddeutsche Erdgas-
Aufbereitungs GmbH ("NEAG") desulfurization plants before it can be sold.
The desulfurization process removes hydrogen sulfide and other contaminants.
The hydrogen sulfide in gaseous form is converted to sulfur in a solid form
and sold separately.  For efficiency purposes, the desulfurization plants are
operated at capacity on a continual basis.  Any excess production from the
plants is stored in underground storage for higher demand periods.  As needed,
the operators conduct maintenance on the plants, generally during the summer
months when demand is lower.




                                    -11-

          Under one set of rights covering the western part of the Oldenburg
concession (approximately 662,000 acres), the Trust receives a royalty
payment of 4% on gross receipts from sales by Mobil Erdgas of gas well gas,
oil well gas, crude oil and condensate (the "Mobil Agreement").  Under the
Mobil Agreement, there is no deduction of costs prior to the calculation of
royalties from gas well gas and oil well gas, which together account for
approximately 99% of all the royalties under this agreement.  Historically,
as compared to the OEG Agreement described below, the Trust has received
significantly greater royalty payments under the Mobil Agreement due to the
higher royalty rate specified by that agreement.

         The Trust is also entitled under the Mobil Agreement to receive a 2%
royalty on gross receipts of sales of sulfur obtained as a by-product of sour
gas produced from the western part of Oldenburg.  The payment of the sulfur
royalty is conditioned upon sales of sulfur by Mobil Erdgas at a selling
price above an agreed upon base price.  This base price is adjusted annually
by an inflation index.  The Trust had received no sulfur royalties under this
agreement for over ten years until the second quarter of fiscal 2008.
From that point forward, the average selling price for sulfur again exceeded
the indexed base price and the payment of sulfur royalties under the Mobil
Agreement resumed.  In the first quarter of fiscal 2009, the Trust received
$244,874.  However, beginning with the second quarter of fiscal 2009, the
average selling price for sulfur once again dropped below the indexed base
price and no royalties based on sulfur sales under the Mobil Agreement have
been received since.

         Under another set of rights covering the entire Oldenburg concession
and pursuant to the agreement with OEG, the Trust receives royalties at the
rate of 0.6667% on gross receipts from sales by BEB of gas well gas, oil well
gas, crude oil, condensate and sulfur (removed during the processing of sour
gas) less a certain allowed deduction of costs (the "OEG Agreement").  Under
the OEG Agreement, 50% of the field handling, treatment and transportation
costs, as reported for state royalty purposes, are deducted from the gross
sales receipts prior to the calculation of the royalty to be paid to the
Trust.  NV Nederlandse Gasunie (the state owned Dutch gas distribution
company) has completed the purchase of BEB's North German gas distribution
and transmission network.  Preliminary informal discussions with OEG
personnel indicate that the pipeline sale should not affect the method of
royalty calculation.  The Trust's German accountant, on behalf of the Trust,
is currently in the process of reviewing the 2007-08 royalty payments to
confirm whether the pipeline sale has affected the method of royalty
calculation.

          The Trust also receives small amounts of royalties from a private
lease area, Grosses Meer, outside the Oldenburg concession.  The German
authorities have requested that the operating companies conduct a reservoir
analysis to determine whether the royalties are being properly allocated
based on the locations of the gas reserves.  During the period in which the
operating companies conducted this analysis, the payment of royalties to the
Trust was suspended.  While this issue of allocation of royalties has been
resolved, the final accounting of royalties due the Trust has not been
completed and no royalties based on gas sales from Grosses Meer have been
paid to the Trust since the first quarter of fiscal 2008.

          The gas is sold to various distributors under long-term contracts
which delineate, among other provisions, the timing, manner, volume and price
of the gas sold.  The pricing mechanisms contained in these contracts include
a delay factor of three to six months and use the price of light heating oil
in Germany as one of the primary pricing components.  Since Germany must

                                   -12-

import a large percentage of its energy requirements, the U.S. dollar price
of oil on the international market has a significant impact on the price of
light heating oil and a delayed impact on the price of gas.  The Trust itself
does not have access to the specific sales contracts under which gas from the
Oldenburg concession is sold.  Working under a confidentiality agreement with
the operating companies, the Trust's German accountant reviews these contracts
periodically on behalf of the Trust to verify the correctness of application
of the Agreement formulas for the computation of royalty payments.

          For unit owners, changes in the dollar value of the Euro have both
an immediate and long-term impact.  The immediate impact is from the exchange
rate that is applied at the time the royalties, paid to the Trust in Euros,
are converted into U.S. dollars at the time of their transfer from Germany to
the United States.  In relation to the dollar, a stronger Euro would yield
more dollars and a weaker Euro less dollars.  The long-term impact relates to
the mechanism of gas pricing contained in the gas sales contracts negotiated
by the operating companies.  These gas sales contracts often use the price of
German light heating oil as one of the primary pricing factors by which the
price of gas is determined.  The price of German light heating oil, which is
a refined product, is largely determined by the price of the imported crude
oil from which it was refined.  Oil on the international market is priced in
dollars.  However, when oil is imported into Germany it is purchased in
Euros, and at this point the dollar value of the Euro becomes relevant.  A
weaker Euro would buy less oil making that oil and the subsequently refined
light heating oil more expensive.   A stronger Euro would buy more oil making
that oil and the subsequently refined light heating oil less expensive.
Since changes in the price of German light heating oil are subsequently
reflected in the price of gas through the gas sales contracts, the
dollar/Euro relationship can make the prices of gas higher or lower.  The
changes in gas prices that result from changes in the prices of German light
heating oil are only reflected after a built-in delay of three to six months
as specified in the individual gas sales contracts.

          Seasonal demand factors affect the income from royalty rights
insofar as they relate to energy demands and increases or decreases in
prices, but on average they are not material to the regular annual income
received under the royalty rights.

          The Trust has no means of ensuring continued income from overriding
royalty rights at their present level or otherwise.  The Trust's consultant
in Germany provides general information to the Trust on the German and
European economies and energy markets.  This information provides a context
in which to evaluate the actions of the operating companies.  In his position
as consultant, he receives reports from the operating companies with respect
to current and planned drilling and exploration efforts.  However, the
unified exploration and production venture, EMPG, which provides the reports
to the Trust's consultant, continues to limit the information flow to that
which is required by German law.

          The low level of administrative expenses of the Trust limits the
effect of inflation on its financial prospects.  Sustained price inflation,
which would be reflected in sales prices, along with sales volumes form the
basis on which the royalties paid to the Trust are computed.  The impact of
inflation or deflation on energy prices in Germany is delayed by the use, in
certain long-term gas sales contracts, of a delay factor of three to six
months prior to the application of any changes in light heating oil
prices to gas prices.



                                   -13-

          As mandated by the Trust Agreement, distributions of income are
made on a quarterly basis.  These distributions, as determined by the
Trustees, constitute substantially all the funds on hand after provision is
made for Trust expenses then anticipated.

Results: First Quarter Fiscal 2010 Versus First Quarter Fiscal 2009
-------------------------------------------------------------------

         For the first quarter of fiscal 2010, the Trust's net income was
$4,616,291, a decrease of 53.12% from the net income of $9,846,469 for the
first quarter of fiscal 2009. Gross royalties received for the first quarter
of fiscal 2010 were $4,894,409, a decrease of 51.93% as compared to
$10,180,979 for the first quarter of fiscal 2009.  Royalties received during
the first quarter of fiscal 2010 were derived from sales of gas, sulfur and
oil from the Trust's overriding royalty areas in Germany during the fourth
calendar quarter of 2009.  A distribution of $0.50 per unit was paid on
February 24, 2010 to owners of record as of February 12, 2010.

          The amount of royalties paid to the Trust is based on four primary
factors: the amount of gas sold, the price of that gas, the area from which
the gas is sold and the exchange rate.  Gas sales are measured in billion
cubic feet ("Bcf").  Gas prices are reported in Euro cents per Kilowatt hour
("Ecents/Kwh") and dollars per thousand cubic feet ("$/Mcf").  The primary
factor affecting royalty revenue for the quarter just ended was the decrease
in gas prices under both the Mobil and the OEG Agreements.  The decline in
gas sales under both agreements added to the negative impact on royalty
revenue caused by the drop in gas prices.  In comparison to the first quarter
of fiscal 2009, the higher average value of the Euro relative to the dollar
increased the number of dollars received when the royalties paid in Euros
were converted to dollars at the time of their transfers to the U.S.
However, the increase in the value of the Euro relative to the dollar, while
positive, was minor compared to the combined negative impact of lower gas
prices and gas sales.


         Factors Affecting Royalties Paid under the Mobil Agreement
         ----------------------------------------------------------

                         First Fiscal Qtr.    First Fiscal Qtr.    Percentage
                          Ended 1/31/2010      Ended 1/31/2009       Change
                         ----------------     ----------------     ----------
Gas Sales (Bcf)              11.861               13.699            - 13.42%
Gas Prices (Ecents/Kwh)      1.6491               3.1861            - 48.24%
Gas Prices ($/Mcf)           $ 6.88               $12.30            - 44.07%
Average Euro Value          $1.4493              $1.3404            +  8.12%


          If we exclude the effects of differences in prices and average
exchange rates, the combination of royalty rates on gas sold from western
Oldenburg results in an effective royalty rate approximately seven times
higher than the royalty rate on gas sold from eastern Oldenburg.  This is of
particular significance to the Trust since gas sold from western Oldenburg
provides the bulk of royalties paid to the Trust.  For the quarter just
ended, gas sales from western Oldenburg accounted for only 38.74% of all gas
sales.  However, royalties on these gas sales provided approximately 81.16%
or $3,917,804 out of a total of $4,827,050 in Oldenburg royalties
attributable to gas.



                                   -14-

         Factors Affecting Royalties Paid under the OEG Agreement
         --------------------------------------------------------

                         First Fiscal Qtr.    First Fiscal Qtr.    Percentage
                          Ended 1/31/2010      Ended 1/31/2009       Change
                         ----------------     ----------------     ----------
Gas Sales (Bcf)               30.616               34.351           - 10.87%
Gas Prices (Ecents/Kwh)       1.9151               3.4411           - 44.35%
Gas Prices ($/Mcf)            S 7.74               $12.93           - 40.14%
Average Euro Value           $1.4405              $1.3382           +  7.64%


          Interest income was lower reflecting the decline in interest rates
applicable during the period along with the reduced funds available for
investment.  For the quarter just ended, Trust interest income decreased
98.08% to $181 from $9,451 in the first quarter of fiscal 2009.  Trust
expenses for the first quarter of fiscal 2010 decreased 19.09% or $65,662 to
$278,299 in comparison to $343,961 in the prior year's equivalent period.
The decrease in costs primarily reflects a reduction in Trustee's fees, which
are calculated based on provisions specified in the Trust Agreement.


          The current Statement of Assets, Liabilities and Trust Corpus of
the Trust at January 31, 2010, compared to that at fiscal year-end (October
31, 2009), shows an increase in assets due to the higher royalty receipts
during the first quarter of fiscal 2010.


                   -----------------------------------


         This report on Form 10-Q contains forward looking statements
concerning business, financial performance and financial condition of the
Trust.  Many of these statements are based on information provided to the
Trust by the operating companies or by consultants using public information
sources.  These statements are subject to certain risks and uncertainties
that could cause actual results to differ materially from those anticipated
in any forward-looking statements.  These include uncertainties concerning
levels of gas production and gas prices, general economic conditions and
currency exchange rates and the risks described in Item 1A, "Risk Factors,"
in the Trust's Annual Report on Form 10-K for the fiscal year ended October
31, 2009.  Actual results and events may vary significantly from those
discussed in the forward-looking statements.



Item 3.  Quantitative and Qualitative Disclosures About Market Risk.
         ----------------------------------------------------------

         The Trust does not engage in any trading activities with respect to
possible foreign exchange fluctuations.  The Trust does not use any financial
instruments to hedge against possible risks related to foreign exchange
fluctuations.  The market risk is negligible because standing instructions at
its German bank require the bank to process conversions and transfers of
royalty payments as soon as possible following their receipt.  The Trust does
not engage in any trading activities with respect to possible commodity price
fluctuations.



                                   -15-

Item 4.  Controls and Procedures.
         -----------------------

         The Trust maintains disclosure controls and procedures that are
designed to ensure that information required to be disclosed by the Trust
is recorded, processed, summarized, accumulated and communicated to its
management, which consists of the Managing Director, to allow timely
decisions regarding required disclosure, and reported within the time periods
specified in the Securities and Exchange Commission's rules and forms.

         The Managing Director has performed an evaluation of the
effectiveness of the design and operation of the Trust's disclosure controls
and procedures as of January 31, 2010.  Based on that evaluation, the
Managing Director concluded that the Trust's disclosure controls and
procedures were effective as of January 31, 2010.

         There have been no changes in our internal control over financial
reporting identified in connection with the evaluation described above that
occurred during the first quarter of fiscal 2010 that have materially
affected or are reasonably likely to materially affect our internal control
over financial reporting.



                      PART II -- OTHER INFORMATION
                      ----------------------------

Item 5.  Submission of Matters to a Vote of Security Holders.
         ----------------------------------------------------

         The Annual Meeting of Unit Owners was held on February 17, 2010.
         The following persons were elected as Trustees of the Trust to
         serve until the next Annual Meeting of Unit Owners:

           Robert P. Adelman    (3,345,337 votes for; 107,314 withheld)
           Samuel M. Eisenstat  (3,342,508 votes for; 110,143 withheld)
           Lawrence A. Kobrin   (3,337,653 votes for; 114,998 withheld)
           Willard B. Taylor    (3,347,718 votes for; 104,933 withheld)
           Rosalie J. Wolf      (3,344,846 votes for; 107,805 withheld)



Item 6.   Exhibits.
          --------


             Exhibit 31.  Certification of Chief Executive Officer
                          Chief Financial Officer pursuant to Section 302
                          of the Sarbanes-Oxley Act of 2002

             Exhibit 32.  Certification of Chief Executive Officer and
                          Chief Financial Officer pursuant to Section 906
                          of the Sarbanes-Oxley Act of 2002







                                   -16-

                                 SIGNATURE
                                 ---------


     Pursuant to the requirements of the Securities Exchange Act of 1934, the

Registrant has duly caused this report to be signed on its behalf by the

undersigned hereunto duly authorized.



                                        NORTH EUROPEAN OIL ROYALTY TRUST
                                        ---------------------------------
                                                (Registrant)


                                        /s/  John R. Van Kirk
                                        ---------------------------------
                                             John R. Van Kirk
                                             Managing Director

Dated: February 24, 2010