UNITED STATES
                    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   July 31, 2013    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 July 31, 2013
----------------------------              ----------------------------
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)
          -----------------------------------------------------------
                     JULY 31, 2013 AND OCTOBER 31, 2012
                     ----------------------------------
                                (Unaudited)
                                -----------

                                                2013                2012
                                         -----------------   ----------------

              ASSETS
             --------

Current assets - - Cash and
     cash equivalents                       $ 4,561,514          $ 4,778,199


Producing gas and oil royalty rights,
     net of amortization (Notes 1 and 2)              1                    1
                                            ------------         ------------
Total Assets                                $ 4,561,515          $ 4,778,200
                                            ============         ============


    LIABILITIES AND TRUST CORPUS
   ------------------------------

Current liabilities - - Distributions
     to be paid to unit owners, paid
     August 2013 and November 2012          $ 4,503,389          $ 4,687,200

Trust corpus (Notes 1 and 2)                          1                    1

Undistributed earnings                           58,125               90,999
                                            ------------         ------------
Total Liabilities and Trust Corpus          $ 4,561,515          $ 4,778,200
                                            ============         ============














                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 JULY 31, 2013 AND 2012
             -------------------------------------------------
                               (Unaudited)
                               -----------

                                                2013                2012
                                         -----------------   ----------------

German gas, sulfur and oil
     royalties received                     $ 4,687,351          $ 5,846,833

Interest income                                   4,818               10,077
                                            ------------         ------------

Trust Income                                $ 4,692,169          $ 5,856,910
------------                                ------------         ------------


Non-related party expenses                      211,288              243,407

Related party expenses (Note 3)                  21,495               24,409
                                            ------------         ------------

Trust Expenses                                 (232,783)            (267,816)
--------------                              ------------         ------------


Net Income                                  $ 4,459,386          $ 5,589,094
----------                                  ============         ============


Net income per unit                            $ .49                $ .61
                                               ======               ======

Distributions per unit paid or
     to be paid to unit owners                 $ .49                $ .61
                                               ======               ======


















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

                                   -5-

        STATEMENTS OF REVENUE COLLECTED AND EXPENSES PAID (NOTE 1)
        ----------------------------------------------------------
             FOR THE NINE MONTHS ENDED JULY 31, 2013 AND 2012
             ------------------------------------------------
                                (Unaudited)
                                -----------

                                                2013                2012
                                         -----------------   ----------------

German gas, sulfur and oil
     royalties received                     $16,531,549          $18,826,729

Interest income                                  20,353               31,634
                                            ------------         ------------

Trust Income                                $16,551,902          $18,858,363
------------                                ------------         ------------


Non-related party expenses                      713,579              831,679

Related party expenses (Note 3)                  63,382               96,212
                                            ------------         ------------

Trust Expenses                                 (776,961)            (927,891)
--------------                              ------------         ------------


Net Income                                  $15,774,941          $17,930,472
----------                                  ============         ============


Net income per unit                            $1.72                $1.95
                                               ======               ======

Distributions per unit paid or
     to be paid to unit owners                 $1.72                $1.95
                                               ======               ======


















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

                                   -6-

               STATEMENTS OF UNDISTRIBUTED EARNINGS (NOTE 1)
               ---------------------------------------------
             FOR THE NINE MONTHS ENDED JULY 31, 2013 AND 2012
             ------------------------------------------------
                               (Unaudited)
                               -----------

                                                2013                2012
                                         -----------------   ----------------


Balance, beginning of period                $    90,999          $    89,889

Net income                                   15,774,941           17,930,472
                                            ------------         ------------

                                             15,865,940           18,020,361


Less:

Current year distributions paid
     or to be paid to unit owners            15,807,815           17,921,651
                                            ------------         ------------
Balance, end of period                      $    58,125          $    98,710
                                            ============         ============































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

                                   -7-

        STATEMENTS OF CHANGES IN CASH AND CASH EQUIVALENTS (NOTE 1)
        -----------------------------------------------------------
           FOR THE NINE MONTHS ENDED JULY 31, 2013 AND 2012
           ------------------------------------------------
                               (Unaudited)
                               -----------

                                                2013                2012
                                          -----------------   ---------------

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

German gas, sulfur and oil royalties         $16,531,549         $18,826,729

Interest income                                   20,353              31,634
                                             ------------        ------------
                                              16,551,902          18,858,363
                                             ------------        ------------

Uses of cash and cash equivalents:
---------------------------------

Payment of Trust expenses                        776,961             927,891

Distributions paid                            15,991,626          18,197,367
                                             ------------        ------------
                                              16,768,587          19,125,258
                                             ------------        ------------


Net increase (decrease) in cash and
     cash equivalents during the period         (216,685)           (266,895)

Cash and cash equivalents,
     beginning of period                       4,778,199           5,971,866
                                             ------------        ------------
Cash and cash equivalents,
     end of period                           $ 4,561,514         $ 5,704,971
                                             ============        ============
















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


                                   -8-

                    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") are prepared in accordance with the rules and regulations of
the SEC.  Financial statement balances and financial results are presented 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").  In the opinion of management, all adjustments that are
considered necessary for a fair presentation of these financial statements,
including adjustments of a normal, recurring nature, have been included.

     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.

     The results of any interim period are not necessarily indicative of the
results to be expected for the fiscal year.  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 year ended
October 31, 2012 (the "2012 Form 10-K").  The Statements of Assets,
Liabilities and Trust Corpus included herein contain information from the
Trust's 2012 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 and state 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.  The
Trust has no state income tax obligations.

                                   -9-

     Cash and cash equivalents -
     ---------------------------
     Cash and cash equivalents are defined as amounts deposited in bank
accounts and amounts invested in certificates of deposit and U. S. Treasury
bills with original maturities generally of three months or less from the
date of purchase.  The investment options available to the Trust are limited
in accordance with specific provisions of the Trust Agreement.  As of July 31,
2013, the uninsured amounts held in the Trust's U.S. bank accounts were
approximately $4,307,000.  In addition, approximately $6,000 was held in the
Trust's German account at July 31, 2013.

     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 July 31, 2013 and 2012, there were
9,190,590 units of beneficial interest outstanding.

     New accounting pronouncements -
     -----------------------------
     The Trust is not aware of any recently issued, but not yet effective,
accounting standards that would be expected to have a significant impact
on the Trust's financial position or results of operations.


(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 ExxonMobil 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 $8,040 and $6,173
in the third quarter of fiscal 2013 and 2012, respectively.  For such office
space and office services, the Trust reimbursed the Managing Director $18,208
and $18,422 in the first nine months of fiscal 2013 and 2012, 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
third quarter of fiscal 2013 and 2012, the Trust paid Cahill Gordon &
Reindel LLP $13,455 and $18,236 for legal services, respectively. For the
first nine months of fiscal 2013 and 2012, the Trust paid Cahill Gordon &
Reindel LLP $45,174 and $77,790 for legal services, respectively.




                                   -10-

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

     The Trust has established a savings incentive match plan for employees
(SIMPLE IRA) that is available to both employees of the Trust, one of whom
is 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 2013 and
2012 calendar years.


















































                                   -11-

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.  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 of the funds on hand after provision
is made for Trust expenses then anticipated.

          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 engaging in such activities 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 ExxonMobil Corp. ("ExxonMobil"), or by
Oldenburgische Erdolgesellschaft ("OEG").  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 German federal state of Lower
Saxony.

          In 2002, Mobil Erdgas and BEB Erdgas und Erdol GmbH ("BEB"), a joint
venture of ExxonMobil 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 provided approximately 92% of the cumulative royalty income received in
fiscal 2013.  The amount of royalties paid to the Trust is primarily based on
four factors: the amount of gas sold, the price of that gas, the area from
which the gas is sold, and the exchange rate.

          At approximately the 25th of the months of January, April, July and
October, the operating companies calculate the amount of gas sold during the
previous calendar quarter and determine the amount of royalties that were
payable to the Trust based on those sales.  This amount is divided into
thirds and forms the monthly royalty payments (payable on the 15th of each
month) to the Trust for its upcoming fiscal quarter.  At the same time that
the operating companies determine the actual amount of royalties that were
payable for the prior calendar quarter, they look at the actual amount of
royalties that were paid to the Trust for that period and calculate the
difference between what was paid and what was payable.  Additional amounts

                                    -12-

payable by the operating companies would be paid immediately and any
overpayment would be deducted from the payment for the first month of the
following fiscal quarter.  In September of each year, the operating
companies make the final determination of any necessary royalty adjustments
for the prior calendar year with a positive or negative adjustment made
accordingly.

          There are two types of natural gas found within the Oldenburg
concession, sweet gas and sour gas.  Sweet gas has little or no contaminants
and 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.  Sour
gas, in comparison, 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.  EMPG has indicated
that it will be conducting scheduled maintenance work at the Grossenkneten
desulfurization plant during June 2013. If the operator is consistent with
past practice, overall production during this maintenance period would be
reduced by approximately one-third as the three units in the desulfurization
plant would each be shut down in sequence for approximately two weeks.


          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 98% of the cumulative royalty income received under this
agreement in fiscal 2013.  Historically, the Trust has received significantly
greater royalty payments under the Mobil Agreement, as compared to the OEG
Agreement described below, 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.  In the first nine months of fiscal 2013 and 2012, the Trust
received $489,812 and $425,001, respectively, in sulfur royalties under the
Mobil Agreement.

          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


                                   -13-

deducted from the gross sales receipts prior to the calculation of the
royalty to be paid to the Trust.

         Under the Mobil and OEG Agreements, 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 rely on imports to
meet the majority of its energy demands, oil prices on the international
market (in U.S. dollars) have a significant impact on the price of light
heating oil in Germany and a delayed impact on the price of gas.
Additionally, there are efforts underway to decouple the linkage between oil
prices and gas prices.  Through 2010 based upon the royalty examination
conducted by the Trust's accountants in Germany, the basic structure of the
gas supply contracts had not changed and such decoupling, as of that point,
had not occurred.  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 accountants review these contracts periodically on behalf of
the Trust to verify the correctness of application of the Agreement formulas
for the computation of royalty payments.  In November 2013, the Trust's
German accountants are expected to begin their examination of royalty
calculations covering the calendar years 2011 and 2012.

          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 would yield 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 the Trust's royalty
rights insofar as they relate to energy demands and increases or decreases
in prices, but on average they are generally not material to the annual
income received under the Trust's 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

                                   -14-

as the Trust's consultant, he receives reports from EMPG with respect to
current and planned drilling and exploration efforts.  However, EMPG and the
operating companies continue 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 costs.  Sustained price inflation would be
reflected in sales prices.  Sales prices along with sales volumes form the
bases 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.















































                                   -15-

Results: Third Quarter of Fiscal 2013 Versus Third Quarter of Fiscal 2012
         ----------------------------------------------------------------

          For the third quarter of fiscal 2013, the Trust's net income was
$4,459,386, a decrease of 20.21% from the net income of $5,589,094 for the
third quarter of fiscal 2012. This decrease was caused primarily by the
carryover of negative adjustments due to the overpayment of royalties in the
prior quarter.  Total royalties received during the third quarter of fiscal
2013 were derived from sales of gas, sulfur and oil from the Trust's
overriding royalty areas in Germany during the second calendar quarter of
2013.  Royalties from the sale of gas accounted for a majority of total
royalty income.  A distribution of 49 cents per unit was paid on August 28,
2013 to owners of record as of August 16, 2013.

-----------------------------------------------------------------------------
                              3rd Fiscal Qtr.    3rd Fiscal Qtr.   Percentage
                              Ended 7/31/2013    Ended 7/31/2012     Change
-----------------------------------------------------------------------------
Total Royalties Received        $4,687,351         $5,846,833       - 19.83%
Net Income                      $4,459,386         $5,589,094       - 20.21%
Distribution per Unit             $0.49              $0.61          - 19.67%
-----------------------------------------------------------------------------

          Gas royalties under the Mobil Agreement for the third quarter of
fiscal 2013 were lower than gas royalties for the third quarter of fiscal
2012 due to the decline in gas sales. Gas royalties under the OEG Agreement
for the third quarter of fiscal 2013 were higher than gas royalties for the
third quarter of fiscal 2012 due to increases in gas prices and in the
average exchange rate.

-----------------------------------------------------------------------------
                          3rd Fiscal Qtr.      3rd Fiscal Qtr.     Percentage
Mobil Agreement           Ended 7/31/2013      Ended 7/31/2012       Change
-----------------------------------------------------------------------------
Gas Sales (Bcf)(1)             8.102                9.140           - 11.36%
Gas Prices (Ecents/Kwh)(2)    2.7651               2.6666           +  3.69%
Average Exchange Rate(3)      1.3090               1.2530           +  4.47%
Gas Royalties              $3,368,452           $3,510,504          -  4.05%
Gas Prices ($/Mcf)(4)         $10.39               $ 9.60           +  8.23%
-----------------------------------------------------------------------------
OEG Agreement
-----------------------------------------------------------------------------
Gas Sales (Bcf)               24.436               26.254           -  6.92%
Gas Prices (Ecents/Kwh)       2.7696               2.5079           + 10.44%
Average Exchange Rate         1.3048               1.2488           +  4.48%
Gas Royalties              $1,457,094           $1,391,324          +  4.73%
Gas Prices ($/Mcf)            $10.12               $ 8.77           + 15.39%
-----------------------------------------------------------------------------

(1) Billion cubic feet
(2) Euro cents per Kilowatt hour
(3) Based on average exchange rates of cumulative royalty transfers
(4) Dollars per thousand cubic feet






                                   -16-

          Excluding 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 third quarter of
fiscal 2013, gas sales from western Oldenburg accounted for only 33.16% of
all gas sales.  However, royalties on these gas sales provided approximately
74.89% of all royalties attributable to gas sales from the Oldenburg
concession.

          Trust expenses for the third quarter of fiscal 2013 decreased
13.08% or $35,033 to $232,783 in comparison to $267,816 for the prior year's
equivalent period.   This decline in expenses is due to the reduction in
legal costs associated with the termination of litigation in Germany and the
reduction in accounting costs associated with the prior completion of the
examination of royalty calculations for 2009-2010.  Trust interest income
received during the third quarter of fiscal 2013 decreased to $4,818 in
comparison to $10,077 received in the third quarter of fiscal 2012 due to
reduced funds available for investment.

          The current Statements of Assets, Liabilities and Trust Corpus of
the Trust at July 31, 2013, compared to that at fiscal year-end (October 31,
2012), shows a decrease in assets due to lower royalty receipts during the
third quarter of fiscal 2013.


Results:  First Nine Months of Fiscal 2013 Versus First Nine Months of
          ------------------------------------------------------------
          Fiscal 2012
          -----------

         Total royalties received during the first nine months of fiscal
2013 were derived from sales of gas, sulfur and oil from the Trust's
overriding royalty areas in Germany during the fourth calendar quarter of
2012 and the first and second calendar quarters of 2013.  Royalties from
the sale of gas accounted for a majority of total royalty income.

-----------------------------------------------------------------------------
                                Nine Months        Nine Months     Percentage
                              Ended 7/31/2013    Ended 7/31/2012     Change
-----------------------------------------------------------------------------
Total Royalties Received        $16,531,549        $18,826,729      - 12.19%
Net Income                      $15,774,941        $17,930,472      - 12.02%
Distributions per Unit             $1.72              $1.95         - 11.79%
-----------------------------------------------------------------------------














                                   -17-

          Gas royalties under both the Mobil and the OEG Agreements for the
first nine months of fiscal 2013 were lower in comparison to gas royalties
for the first nine months of fiscal 2012 due primarily to lower gas sales.

-----------------------------------------------------------------------------
                            Nine Months          Nine Months       Percentage
Mobil Agreement           Ended 7/31/2013      Ended 7/31/2012       Change
-----------------------------------------------------------------------------
Gas Sales (Bcf)               26.656               28.521           - 10.05%
Gas Prices (Ecents/Kwh)       2.7220               2.8004           -  2.80%
Average Exchange Rate         1.3120               1.2871           +  1.93%
Gas Royalties              $10,524,156          $11,807,667         - 10.87%
Gas Prices ($/Mcf)            $10.26               $10.35           -  0.87%
-----------------------------------------------------------------------------
OEG Agreement
-----------------------------------------------------------------------------
Gas Sales (Bcf)               78.062               80.545           -  3.08%
Gas Prices (Ecents/Kwh)       2.9065               2.8399           +  2.35%
Average Exchange Rate         1.3080               1.2871           +  1.62%
Gas Royalties              $4,960,355           $5,045,294          -  1.68%
Gas Prices ($/Mcf)            $10.64               $10.22           +  4.11%
-----------------------------------------------------------------------------

          For the nine months of fiscal 2013, gas sales from western
Oldenburg accounted for only 32.87% of all gas sales.  However, royalties on
these gas sales provided approximately 77.22% of all royalties attributable
to gas sales from the Oldenburg concession.

          Trust expenses for the nine month period of fiscal 2013 decreased
16.27% or $150,930 to $776,961 in comparison to $927,891 for the prior fiscal
year's equivalent period.  This decline in expenses is due to reduction in
legal costs associated with the prior dismissal of litigation in Germany and
the reduction in accounting costs associated with the prior completion of the
examination of royalty calculations for 2009-2010.  Trust interest income
received during the first nine months of fiscal 2013 decreased to $20,353 in
comparison to $31,634 received in the first nine months of fiscal 2012 due to
reduced funds available for investment.



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



          This report on Form 10-Q may contain forward-looking statements
intended to qualify for the safe harbor from liability established by the
Private Securities Litigation Reform Act of 1995.  Such statements address
future expectations and events or conditions concerning 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:

          1. risks and uncertainties concerning levels of gas production
             and gas sale prices, general economic conditions and currency
             exchange rates;



                                   -18-

          2. the ability or willingness of the operating companies to
             perform under their contractual obligations with the Trust;

          3. potential disputes with the operating companies and the
             resolution thereof; and

          4. the risk factors set forth under Item 1A of the Trust's Annual
             Report on Form 10-K for the year ended October 31, 2012.


          All such factors are difficult to predict, contain uncertainties
that may materially affect actual results, and are generally beyond the
control of the Trust.  New factors emerge from time to time and it is not
possible for the Trust to predict all such factors or to assess the impact
of each such factor on the Trust.  Any forward-looking statement speaks only
as of the date on which such statement is made, and the Trust does not
undertake any obligation to update any forward-looking statement to reflect
events or circumstances after the date on which such statement is made.


Item 1.   Legal Proceedings.
          -----------------

          The Trust is not a party to any pending legal proceedings.  The
previous litigation commenced by the Trust in Germany against the operating
companies (See 2011 Annual Report on Form 10-K) was concluded after an
adverse district court ruling in May 2012 from which the Trust and its
co-plaintiff, after consultation with its local counsel, decided not to
appeal.


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
the Trust's 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.


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 July 31, 2013. Based on that evaluation, the
Managing Director concluded that the Trust's disclosure controls and
procedures were effective as of July 31, 2013.

                                   -19-

          There have been no changes in the Trust's internal control over
financial reporting identified in connection with the evaluation described
above that occurred during the third quarter of fiscal 2013 that have
materially affected or are reasonably likely to materially affect the
Trust's internal control over financial reporting.



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




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


             Exhibit 31.  Certification of Chief Executive Officer and
                          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







                                 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

August 29, 2013