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

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

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

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

(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.Securities and Exchange Commission. 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, 2021 (the "2021 Form 10-K"). The Statements of Assets, Liabilities and Trust Corpus included herein contain information from the Trust's 2021 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.

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 April 30,July 31, 2022, the uninsured amount held in the Trust's U.S. bank accounts was $3,476,350.$4,276,854. In addition, the Trust held Euros 10,000, the equivalent of $10,544,$10,224, in its German bank account at April 30,July 31, 2022.

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 April 30,July 31, 2022 and 2021, 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 Corporation 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, is reimbursed by the Trust for office space and office expenses at cost. For such office expenses, the Trust reimbursed the Managing Director $2,013$1,317 and $1,756$1,642 in the secondthird quarter of fiscal 2022 and 2021 respectively. For such office expenses, the Trust reimbursed the Managing Director $3,939 and $3,971$5,256 and $5,613 in the first sixnine months of fiscal 2022 and 2021, respectively.

As of December 31, 2021, Lawrence A. Kobrin, a Trustee of the Trust, fully retired from Cahill Gordon & Reindel LLP, which serves as counsel to the Trust. Therefore, he is no longer considered a related party and payments to Cahill Gordon & Reindel LLP are no longer considered to be payments to a related party but instead are included in operating expenses. For the secondthird quarter of fiscal 2022 and 2021, the Trust paid Cahill Gordon & Reindel LLP $0 and $8,800$2,065 as a related party for legal services, respectively. For the first sixnine months of fiscal 2022 and 2021, the Trust paid Cahill Gordon & Reindel LLP $13,590 and $26,775$28,840 as a related party for legal services, respectively.

(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 for the 2022 and 2021 calendar years.

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 handavailable after provision is made for anticipated Trust expenses then anticipated.expenses.

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 concessionsa concession or leases in the Federal Republic of Germany. The actual leasesconcession or concessionsleases are held either by Mobil Erdgas-Erdol GmbH ("Mobil Erdgas"), a German operating subsidiary of the ExxonMobil Corporation ("ExxonMobil"), or by Oldenburgische Erdolgesellschaft ("OEG"). The Oldenburg concession is the primary area from which the natural gas, sulfur and oil are extracted and currently provides 100% of all the royalties received by the Trust. The Oldenburg concession, approximately 1,386,000 acres, covers virtually the entire former Grand Duchy of Oldenburg and is located in the German federal state of Lower Saxony. None of the leases are active.

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 94% of the cumulative royalty income received in fiscal 2022. 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.

On or about the 25th of the months of January, April, July and October of each year, the operating companies determine the amount of royalties that wereare payable to the Trust based on applicable sales during the relevant period. This amount is paid out to the Trust in three monthly installments as royalty payments (payable on or about the 15th of each month) during its upcoming fiscal quarter. In addition, the operating companies review the actual amount of royalties that were paid to the Trust for that period and calculate the difference between the amounts paid and the amounts payable. Any additional amounts 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 underpayment or overpayment of royalties for the prior calendar year. The Trust's independent accountants based in Germany review the royalty calculations on a biennial basis.

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. Sour gas, in comparison, must be processed at the Grossenkneten desulfurization plant before it can be sold.which commenced operations in 1972. The desulfurization process removes hydrogen sulfide and other contaminants.contaminants before the clean gas can be sold. The hydrogen sulfide in gaseous form is converted to sulfur in a solid form and sold separately. With full operation of the plant's two remaining parallel processing units ("trains"), raw gas input capacity stands at approximately 400 million cubic feet ("MMcf") per day. As needed, EMPG conducts maintenance on the plant generally during the summer months when demand is lower. EMPG conducted the required independently monitored 10-year major refurbishment of Grossenkneten during a ten-week periodHowever, there are no planned interruptions in the summer and fall of 2020. ExxonMobil stated that beginning in Spring 2021 it would be conducting a sour gas study, which was expected to be ongoing through the end of 2021. All cost aspects from drilling through processing with ongoing maintenance from the wellhead to pipelines to final processing at Grossenkneten would be evaluated in light of current sour gas reserves and possible additions to reserves through new wells or sidetracks from existing wells. This analysis would be matched with anticipated future gas prices and the return on investment to determine the most economical course of action. The Trust has not yet seen the results of this study.plant's operations during 2022.

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 accounted for approximately 99% of the cumulative royalty income received under this agreement in the first half of fiscal 2022. 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 Sulfur 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 sixnine months of fiscal 2022, the Trust received $130,135$231,356 in sulfur royalties under the Mobil Sulfur Agreement.Agreement, including $101,221 in sulfur royalties during the third quarter. In the first sixnine months of fiscal 2021, the Trust received $101,678$151,861 in sulfur royalties under the Mobil Sulfur Agreement.Agreement, including $50,184 in sulfur royalties during the third quarter.

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 and treatment 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.

In 2016, the Mobil and OEG Agreements were amended, establishing a new base for the determination of gas prices upon which the Trust's royalties are calculated. This change reflects a shift to the prices calculated for the German Border Import gas Price ("GBIP"). The average GBIP used under the Mobil and OEG Royalty Agreements has been and will continue to be increased by 1% and 3%, respectively, for the royalty calculations. This change was intended to reduce the scope and cost of the accounting examination, eliminate ongoing disputes with OEG and Mobil regarding sales to related parties, and reduce prior year adjustments to the normally scheduled year-end reconciliation. The pricing basis has eliminated certain costs (transportation and plant gas storage), that were previously deductible prior to the royalty calculation under the OEG Agreement.

For unit owners, changes in the currency exchange rate between the U.S. Dollar and the Euro have an immediate impact. This impact occurs at the time the royalties, which are paid to the Trust in Euros, are converted into U.S. Dollars at the applicable exchange rate and promptly transferred from Germany to the Trust's bank account in the United States. In relation to the U.S. Dollar, a stronger Euro would yield more U.S. Dollars and a weaker Euro would yield lessfewer U.S. Dollars.

The Trust continues to engage a consultant in Germany, who provides general information to the Trust on the German and European economies and energy markets. The consultant receives reports from EMPG with respect to current and planned drilling and exploration efforts. However, EMPG andmarkets as well as monitoring the operating companies continue to limit the information flow to that which is required by German law, and the Trust is not able to confirm the accuracy of anycontinuing impact of the information suppliedwar in Ukraine and ongoing efforts by EMPG or the operating companies.European governments to respond to the economic impacts of the war.

The Trust had previously disclosed that to the best of its knowledge the Farm-In Agreement between Vermilion Energy Inc. ("Vermilion") and Mobil Erdgas and BEB had expired due to Vermilion's failure to meet its drilling commitments within the Oldenburg Concession. Due to the efforts of the Trust's consultant in Germany, the Trust was informed by EMPG that Vermilion's drilling obligation in the Oldenburg area has been halted for the time being due to difficulties obtaining the required permits, and that Vermilion may or may not mature other prospects in the central and northern parts of the Oldenburg Concession in the future.

Results: SecondThird Quarter of Fiscal 2022 versus SecondVersus Third Quarter of Fiscal 2021

Total royalty income received during the secondthird quarter of fiscal 2022 was derived from sales of gas, sulfur and oil from the Trust's overriding royalty areas in Germany during the firstsecond calendar quarter of 2022. A distribution of 3846 cents per unit was paid on May 25,August 31, 2022 to owners of record as of May 13,August 19, 2022. Comparisons of total royalty income received and net income for the secondthird quarter of fiscal 2022 and 2021 are shown below.

The increase in total royalty income for the secondthird quarter of fiscal 2022 in comparison to the secondthird quarter of fiscal 2021 resulted primarily from the increase in gas prices. Total royalty income includesreflects the inclusion of positive andand/or negative adjustments that the operators mademake during the quarter based upon their corrected royalty calculations for the prior periods, as well as the inclusion of Mobil sulfur royalties. In the secondthird quarter of fiscal 2022, total royalty income was not affected because there were no prior period adjustments, but total royalty income was increased by Mobil sulfur royalties of $70,618.$101,221. In the secondthird quarter of fiscal 2021, total royalty income was also not affected because there were no prior period adjustments, but total royalty income was increased by Mobil sulfur royalties of $36,411.$50,184.

The following table is intended to illustrate trends based on actual gas sales in each fiscal quarter. Gas royalties shown in the table below are determined based on the actual physical gas sales that occurred during the firstsecond calendar quarter of 2022 and the average German Border Import gas Price for the period of November 2021February 2022 through JanuaryApril 2022. No adjustments for prior periods are reflected in the gas royalties

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 calendar quarter ended March 31,June 30, 2022, gas sales from western Oldenburg accounted for only 27.47% of all gas sales from the Oldenburg concession. However, royalties on these gas sales provided approximately 74.42%74.07%, or $2,653,914$3,044,661 out of $3,566,356, in Oldenburg$4,110,364, of all royalties attributable to gas.

Trust expenses for the secondthird quarter of fiscal 2022 increased 6.03%28.24%, or $12,174,$33,189, to $213,988 from $201,814$150,693 in comparison to $117,504 for the secondthird quarter of fiscal 2021. The increase in expenses reflects higher Trustee fees as specified by the provisions of the Trust Agreement and higher listing fees on the New York Stock Exchange.Agreement. The Trust received interest income received in the second quarteramount of $635 and $231 during the third quarters of fiscal 2022 increased to $388 in comparison to $102 received in the second quarter of fiscaland 2021, due to higher net income.respectively.

The current Statement of Assets, Liabilities and Trust Corpus of the Trust at April 30,July 31, 2022, compared to that at fiscal year-end (October 31, 2021), shows an increase in assets due to higher royalty receipts during the secondthird quarter of fiscal 2022.

Results: First SixNine Months of Fiscal 2022 versusVersus First SixNine Months of Fiscal 2021

Total royalty income received during the first sixnine months of fiscal 2022 was primarily derived from sales of gas, sulfur and oil from the Trust's overriding royalty areas in Germany during the fourth calendar quarter of 2021 and the first and second calendar quarterquarters of 2022. Comparisons of total royalty income received and net income for the first sixnine months of fiscal 2022 and 2021 are shown below.

The increase in total royalty income forin the first sixnine months of fiscal 2022 in comparison tofrom the first sixnine months of fiscal 2021 resulted primarily from higher gas prices under both the Mobil and OEG Agreements. Total royalty income includesalso reflects the inclusion of various positive and negative adjustments that the operators made during the quarter based upon their corrected royalty calculations for thenine-month period, including adjustments from prior periods, as well as the inclusion of Mobil sulfur royalties. During the first sixnine months of fiscal 2022, total royalty income was not affected because there were no prior period adjustments, but was increased by Mobil sulfur royalties of $130,135. Duringadjustments. However, during the first sixnine months of fiscal 2021, total royalty income was reduced by negative prior period adjustments totaling $538,651$538,651. The Trust received separate sulfur royalty payments under the Mobil Agreement of $231,356 and was increased by Mobil sulfur royalties$151,861 during the first nine months of $101,678.fiscal 2022 and 2021, respectively.

The following table is intended to illustrate trends based on actual gas sales in each quarter.of the fiscal nine-month periods shown. Gas royalties for the nine-month periods shown in the table below are determined based on the actual physical gas sales that occurred during the fourth calendar quarter of 2021 and the first calendar quarter of 2022period from October 1st through June 30th and the average German Border Import gas Price for the period of August 20211st through January 2022. No adjustments for prior periods are reflected in the gas royalties.April 30th.

For the sixnine months ended 3/31/June 30, 2022, gas sales from western Oldenburg accounted for only 28.46%28.13% of all gas sales from the Oldenburg concession. However, royalties on these gas sales provided approximately 75.48%74.90%, or $4,501,469$7,546,130 out of $5,963,974,$10,074,338, of all royalties attributable to gas sales from the Oldenburg concession.

Trust expenses for the first sixnine months of fiscal 2022 increased 9.49%,13.98% or $35,451,$68,640 to $408,945 from $373,494$559,638 in comparison to $490,998 for the first six months ofprior fiscal 2021.year's equivalent period. The increase in expenses reflects the higher Trustee fees as specified by the provisions of the Trust Agreement higher listing fees for the New York Stock Exchange and the timinginclusion of the paymentcosts relating to the biennial examination of the royalty statements by the Trust's German accountants.accountants in Germany. Trust interest income received during the first sixnine months of fiscal 2022 increased to $625$1,261 in comparison to $185$416 received in the first sixnine months of fiscal 2021 due to higher net income.

Report on Drilling and Geophysical Work

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:

- risks and uncertainties concerning levels of gas production and gas sale prices,   general economic conditions, and currency exchange rates;rates, and the overall impact     of the novel coronavirus identified as COVID-19;

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

- potential disputes with the operating companies and the resolution thereof; and

- political and economic uncertainty arising from Russia's invasion of Ukraine.

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 3. Quantitative and Qualitative Disclosures About Market Risk.

The Trust is a smaller reporting company as defined by Rule 12b-2 of the Securities Exchange Act of 1934, as amended, and is not required to provide the information required under this item.

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 April 30,July 31, 2022 based on the criteria for effective internal control over financial reporting described in the standards promulgated by the Public Company Accounting Oversight Board and the Internal Control-Integrated Framework (2013) issued by the Committee of Sponsoring Organizations of the Treadway Commission. Based on that evaluation, the Managing Director concluded that the Trust's disclosure controls and procedures were effective as of April 30,July 31, 2022.

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 secondthird quarter of fiscal 2022 that have materially affected or are reasonably likely to materially affect the Trust's internal control over financial reporting. We are continually monitoring and assessing the COVID-19 situation on our internal controls to minimize the impact on their design and operating effectiveness.effectiveness of the Trust's internal controls.

PART II -- OTHER INFORMATION

Item 1. Legal Proceedings.

The Trust is not a party to any pending legal proceedings.

Item 2. Unregistered Sales of Equity Securities and Use of Proceeds..Proceeds.

Not applicable.

Item 3. Defaults Upon Senior Securities.

Not applicable.

Item 4. Mine Safety Disclosure.

Not applicable.

Item 5. Other Information.

None.

Item 6. Exhibits.

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.

May 27,August 31, 2022