SCHEDULE 14A INFORMATION PROXY STATEMENT PURSUANT TO SECTION 14(A) OF THE SECURITIES EXCHANGE ACT OF

Proxy Statement Pursuant to Section 14(a) of the
Securities Exchange Act of 1934 (AMENDMENT NO.
(Amendment No.   )

Filed by the Registrant [X] ý
Filed by a Party other than the Registrant [ ] ¨

Check the appropriate box: [ ] Preliminary Proxy Statement [ ] Confidential, for Use of the Commission Only (as permitted by Rule 14a-6(e)(2)) [X] Definitive Proxy Statement [ ] Definitive Additional Materials [ ] Soliciting Material Pursuant to Section 240.14a-12 North European Oil Royalty Trust - -------------------------------------------------------------------------------- (Name of Registrant as Specified In Its Charter) - -------------------------------------------------------------------------------- (Name of Person(s) Filing Proxy Statement, if other than Registrant)

¨  Preliminary Proxy Statement
¨  Confidential, For Use of the Commission Only (as permitted by Rule 14a-6(e)(2))
ý  Definitive Proxy Statement
¨  Definitive Additional Materials
¨  Soliciting Material Under Rule 14a-12

North European Oil Royalty Trust
(Name of Registrant as Specified In Its Charter)

(Name of Person(s) Filing Proxy Statement, if other than the Registrant)

Payment of Filing Fee (Check the appropriate box): [X] No fee required. [ ] Fee computed on table below per Exchange Act Rules 14a-6(i)(1) and 0-11. (1) Title of each class of securities to which transaction applies: ------------------------------------------------------------------------ (2) Aggregate number of securities to which transaction applies: ------------------------------------------------------------------------ (3) Per unit price or other underlying value of transaction computed pursuant to Exchange Act Rule 0-11 (Set forth the amount on which the filing fee is calculated and state how it was determined): ------------------------------------------------------------------------ (4) Proposed maximum aggregate value of transaction: ------------------------------------------------------------------------ (5) Total fee paid: ------------------------------------------------------------------------ [ ] Fee paid previously with preliminary materials. [ ] Check box if any part of the fee is offset as provided by Exchange Act Rule 0-11(a)(2) and identify the filing for which the offsetting fee was paid previously. Identify the previous filing by registration statement number, or the Form or Schedule and the date of its filing. (1) Amount Previously Paid: ------------------------------------------------------------------------ (2) Form, Schedule or Registration Statement No.: ------------------------------------------------------------------------ (3) Filing Party: ------------------------------------------------------------------------ (4) Date Filed: ------------------------------------------------------------------------

ýNo fee required.
¨Fee computed on table below per Exchange Act Rules 14a-6(i)(4) and 0-11.

1)Title of each class of securities to which transaction applies:

2)Aggregate number of securities to which transaction applies:

3)Per unit price or other underlying value of transaction computed pursuant to Exchange Act Rule 0-11 (set forth the amount on which the filing fee is calculated and state how it was determined):

4)Proposed maximum aggregate value of transaction:

5)Total fee paid:

¨Fee paid previously with preliminary materials:

¨Check box if any part of the fee is offset as provided by Exchange Act Rule 0-11(a)(2) and identify the filing for which the offsetting fee was paid previously. Identify the previous filing by registration statement number, or the form or schedule and the date of its filing.

1)Amount previously paid:

2)Form, Schedule or Registration Statement No.:

3)Filing Party:

4)Date Filed:



NORTH EUROPEAN OIL ROYALTY TRUST SUITE

Suite 19A, 43 WEST FRONT STREET RED BANK, NEW JERSEYWest Front Street

Red Bank, New Jersey 07701 ------------------

_____________

NOTICE OF ANNUAL MEETING OF UNIT OWNERS FEBRUARY

February 9, 2005 To the Unit Owners of 2006

To the Unit Owners of

NORTH EUROPEAN OIL ROYALTY TRUST:

NOTICE IS HEREBY GIVEN that the Annual Meeting of Unit Owners of NORTH EUROPEAN OIL ROYALTY TRUST (the "Trust"”Trust”), pursuant to Article 14 of its Agreement of Trust will be held on Wednesday,Thursday, February 9, 2005,2006, at 1:30 P.M., in Rooms 3 and 4, Ninth Floor, at The University Club, 1 West 54th Street, New York, New York 10019 (corner of Fifth Avenue; entrance on 54th Street) for the following purposes: (1) To elect five persons as Trustees to serve until the next annual meeting of unit owners or until their respective successors are duly elected and qualified. (2) To transact such other business as may properly come before the meeting.

(1)

To elect five persons as Trustees to serve until the next annual meeting of unit owners or until their respective successors are duly elected and qualified.

(2)

To transact such other business as may properly come before the meeting.

The transfer books of the Trust will not be closed. Only unit owners of record as of the close of business on December 31, 200430, 2005 will be entitled to notice of and to vote at the annual meeting.

BY ORDER OF THE TRUSTEES: JOHN H. VAN KIRK Managing Trustee

/s/ John H. Van Kirk

JOHN H. VAN KIRK

Managing Trustee

January 10, 2005 ------------------ IF YOU PLAN TO ATTEND THE MEETING, PLEASE NOTE THAT THE UNIVERSITY CLUB HAS A DRESS CODE. GENTLEMEN ARE REQUIRED TO WEAR A JACKET AND TIE AND LADIES ARE REQUIRED TO WEAR BUSINESS ATTIRE. THE UNIVERSITY CLUB DOES NOT MAKE EXCEPTIONS. IF YOU DO NOT EXPECT TO BE PRESENT IN PERSON, YOU ARE URGED TO SIGN AND RETURN THE ENCLOSED PROXY IN THE ENCLOSED POSTAGE-PAID ENVELOPE AS SOON AS POSSIBLE. 9, 2006

_____________

If you plan to attend the meeting, please note that The University Club has a dress code. Gentlemen are required to wear a jacket and tie and ladies are required to wear business attire. The University Club does not make exceptions.

If you do not expect to be present in person, you are urged to sign and return the enclosed proxy in the enclosed postagepaid envelope as soon as possible.



NORTH EUROPEAN OIL ROYALTY TRUST SUITE

Suite 19A, 43 WEST FRONT STREET RED BANK, NEW JERSEYWest Front Street

Red Bank, New Jersey 07701

(732) 741-4008 ------------------ 7414008

______________

PROXY STATEMENT

This proxy statement is furnished in connection with the solicitation of proxies by the Trustees of NORTH EUROPEAN OIL ROYALTY TRUST (the "Trust"”Trust”) to be used at the Annual Meeting of Unit Owners to be held on Wednesday,Thursday, February 9, 20052006 and any adjournment or adjournments thereof for the purposes set forth in the accompanying notice of annual meeting. Only unit owners of record at the close of business on December 31, 200430, 2005 will be entitled to vote at such meeting. Proxies properly executed and received in time to be presented at the meeting will be voted as specified in such proxies. If no instructions are specified in such proxies, units of beneficial interest in the Trust ("units"(“units”) will be voted for the election of the Trustees. The Trustees do not know of any matters, other than as described in the Notice of Annual Meeting of Unit Owners, which are to come before the annual meeting. If any other matters are properly presented at the annual meeting for action, the persons named in the enclosed form of proxy and acting thereunder will have the discretion to vote on such matters in accordance with their best judgment.

Any proxy may be revoked at any time prior to its being exercised by filing with the Managing Trustee, at the address of the Trust above, written notice of such revocation or a duly executed proxy bearing a later date, or by attending and voting in person at the annual meeting. Owners of units registered in the name of a nominee (e.g., units held by brokers in "street name"”street name”) who wish to vote in person at the annual meeting should contact the nominee to obtain appropriate authority to vote such units at the annual meeting. Attendance at the annual meeting will not in and of itself constitute revocation of a proxy. This proxy statement and the proxy included herewith are being mailed to unit owners on or about January 10, 2005. 9, 2006.

The Trust was formed on September 10, 1975, pursuant to a vote of the shareholders of North European Oil Company, a predecessor corporate entity. Certain persons may be owners of shares of predecessor corporate entities; such shares are entitled to be converted into units but are not considered units entitled to vote at meetings until presented for conversion. There were 8,933,3169,180,876 units of the Trust outstanding on December 31, 2004.30, 2005. Each unit owner is entitled to one vote for each unit he or she holds or represents. Additional units may be issued prior to the meeting upon presentation of evidence of ownership or certificates of predecessor corporate entities of the Trust. Any number of units represented in person or by proxy will constitute a quorum for all purposes at the annual meeting.

The affirmative vote of a majority of units represented in person or by proxy at the annual meeting is required to elect any person a Trustee of the Trust. With regard to the election of Trustees, votes may be cast in favor or withheld with respect to all nominees; votes that are withheld will be counted as present for purposes of the election of Trustees and, thus, will have the same effect as a vote "against"”against” such election. In the event of a broker non-vote with respect to any issue coming before the annual meeting arising from the absence of authorization by the beneficial owner to vote as to that issue, such non-votingnonvoting units will not be deemed present and entitled to vote as to that issue for purposes of determining the total number of units of which a majority is required for adoption.

The Trustees do not expect that the cost of soliciting proxies will exceed the amount normally expended for a proxy solicitation for an election of directors or trustees and all such costs will be borne by the Trust. In addition to the use of the mail, some proxies may be solicited personally by the Trustees without


additional compensation. The Trustees may reimburse persons holding units in their names or in the names of their nominees for their expenses in sending the soliciting materials to their principals. -2-

ELECTION OF TRUSTEES

The persons named in the accompanying proxy intend to vote for the election of the five individuals named in the table on the following page to serve until the next annual meeting of unit owners, or until their successors have been duly elected and qualified. All of the nominees are presently serving as Trustees. The Trustees are informed that all nominees are willing to serve, but if any such person shall decline or shall become unable to serve as a Trustee for any reason, votes will be cast instead for a substitute nominee, if any, designated by the present Trustees, or, if none is so designated prior to election, said votes will be cast according to the judgment of the person or persons voting the proxy.

During the fiscal year ended October 31, 2004,2005, the Trustees met five times. The Trustees have designated a standing Audit Committee of the Trustees of North European Oil Royalty Trust (the "Audit Committee"”Audit Committee”) and a standing Compensation Committee of the Trustees of North European Oil Royalty Trust (the "Compensation Committee"”Compensation Committee”). The Trust does not have a nominating committee. Robert P. Adelman serves as the Chairman of both committees and Samuel M. Eisenstat, Willard B. Taylor and Rosalie J. Wolf serve as members of both committees. During fiscal 20032005 the Audit Committee and the Compensation Committee met formally three times and one time,two times, respectively, and each had additional informal meetings and communications.

As more fully discussed in the following pages, the function of the Audit Committee is to review the internal financial management and control procedures of the Trust, to appoint and remove independent auditors for the Trust, and to consult with the auditors. The function of the Compensation Committee is to determine the separate compensation of the Managing Trustee and to determine the compensation of the Managing Director. All of the Trustees except for Rosalie J. Wolf, attended all of the meetings of the Trustees and the meetings of the Audit Committee and the Compensation Committee (if a member thereof) either in person or by teleconferencing during the fiscal year ended October 31, 2004. Ms. Wolf was unable to attend the December 9, 2003 meetings of the Trustees and the two Committees due to scheduling conflicts.2005. It is the expectation of the Trustees that all of the Trustees attend each Annual Meeting of Unit Owners.Owners in person. All of the Trustees attended such meeting last year. -3- year’s Annual Meeting.


The following table sets forth certain information, including ownership of Trust units as of December 1, 2004,2005, about the nominees for election as Trustees and the Managing Director:

 

 

 

 

 

 

Trustee or

 

Units

 

 

 

 

 

 

 

 

Director of

 

Beneficially

 

Percent

 

 

 

 

Principal Occupation or

 

Predecessor

 

Owned as of

 

of

 

 

 

 

Employment

 

or Officer,

 

December 1,

 

Units

 

 

Age

 

for Past Five Years

 

Since

 

2005

 

(1)

 

 

 

 

 

 

 

 

 

 

 

Nominess for Election as Trustees

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Robert P. Adelman

 

75

 

Director, Trustee of various

 

1987

 

7,500

 

(2)

 

 

 

 

profit and non-profit

 

 

 

 

 

 

 

 

 

 

companies

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Samuel M. Eisenstat

 

65

 

Attorney; CEO, Abjac Energy

 

1996

 

4,500

 

(2)

 

 

 

 

Corp.; Director or Trustee

 

 

 

 

 

 

 

 

 

 

of several funds managed

 

 

 

 

 

 

 

 

 

 

by AIG SunAmerica Asset

 

 

 

 

 

 

 

 

 

 

Management Corp., including

 

 

 

 

 

 

 

 

 

 

SunAmerica Focused Alpha

 

 

 

 

 

 

 

 

 

 

Growth Fund, Inc.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Willard B. Taylor

 

65

 

Partner, Sullivan & Cromwell

 

1974

 

6,619

 

(2)

 

 

 

 

attorneys

 

(3)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

John H. Van Kirk

 

81

 

Managing Trustee

 

1954

 

78,000

 

0.85%

 

 

 

 

 

 

 

 

(4)

 

 

 

 

 

 

 

 

 

 

 

 

 

Rosalie J. Wolf

 

64

 

Managing Member, Botanica

 

2001

 

2,000

 

(2)

 

 

 

 

Capital Partners LLC, formerly

 

 

 

 

 

 

 

 

 

 

Senior Advisor and Managing

 

 

 

 

 

 

 

 

 

 

Director, Offit Hall Capital

 

 

 

 

 

 

 

 

 

 

Management LLC

 

 

 

 

 

 

 

 

 

 

(and predecessor entity);

 

 

 

 

 

 

 

 

 

 

formerly Chief Investment

 

 

 

 

 

 

 

 

 

 

Officer of The Rockefeller

 

 

 

 

 

 

 

 

 

 

Foundation

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Managing Director

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

John R. Van Kirk

 

53

 

Managing Director (5)

 

1990

 

7,551

 

(2)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

All Trustees and the Managing Director, as a group

 

 

 

106,170

 

1.16%


_________________

TRUSTEE OR UNITS DIRECTOR OF BENEFICIALLY PREDECESSOR OWNED AS OF PERCENT PRINCIPAL OCCUPATION OR EMPLOYMENT OR OFFICER, DECEMBER 1, OF AGE FOR PAST FIVE YEARS SINCE 2004 UNITS(1) --- ------------------------------------- ------------ ------------ -------- NOMINEES FOR ELECTION AS TRUSTEES Robert P. Adelman 74

(1)

Percentage computations are based upon units actually issued and outstanding. Percentage computations for each Trustee and the Managing Director Trusteeinclude units deemed to be owned indirectly even when beneficial ownership has been disclaimed as set forth in note (4).

(2)

Less than 0.1%.

(3)

Mr. Taylor also served as a director of various profit 1987 10,000 0.11% and non-profit companies Samuel M. Eisenstat 64 Attorney; CEO, Abjac Energy Corp.; 1996 3,000 (2) Director, Sun America Mutual Fund & Annuities Willard B. Taylor 64 Partner, Sullivan & Cromwell 1974(3) 6,619 (2) attorneysNorth European Oil Company from 1970 to 1972.

(4)

Including 13,500 units owned by John H. Van Kirk 80 Managing Trustee 1954 79,500(4) 0.89% Rosalie J. Wolf 63 Managing Member, Botanica Capital 2001 2,000 (2) Partners LLC, formerly Senior Advisor and Managing Director, Offit Hall Capital Management LLC (and predecessor entity); formerly Chief Investment Officer of The Rockefeller Foundation MANAGING DIRECTOR Kirk’s wife, in which units he disclaims beneficial interest.

(5)

John R. Van Kirk, 52the Managing Director(5) 1990 7,551 (2) ALL TRUSTEES AND THE MANAGING DIRECTOR, AS A GROUP 108,670 1.22% Director of the Trust, provides office space and office services to the Trust at cost. During fiscal 2005, the Trust reimbursed him a total of $18,015.34 for such office space and office services.

------------------ (1) Percentage computations are based upon units actually issued and outstanding. Percentage computations for each Trustee and the Managing Director include units deemed to be owned indirectly even when beneficial ownership has been disclaimed as set forth in note (4). (2) Less than 0.1%. (3) Mr. Taylor also served as a director of North European Oil Company from 1970 to 1972. (4) Including 14,500 units owned by John H. Van Kirk's wife, in which units he disclaims beneficial interest. -4- (5) John R. Van Kirk, the Managing Director of the Trust, provides office space and office services to the Trust at cost. During fiscal 2004, the Trust reimbursed him a total of $21,252.82 for such office space and office services.

No person known to the Trust owns beneficially more than 5% of the Trust'sTrust’s units. -5- SECTION 16(A) BENEFICIAL OWNERSHIP REPORTING COMPLIANCE

______________

Section 16(a) Beneficial Ownership Reporting Compliance

In accordance with the Securities Exchange Act of 1934 and rules adopted by the Securities and Exchange Commission (the "SEC"”SEC”), the Trustees, the Managing Director and persons owning more than 10% of the Trust'sTrust’s units (the "Reporting Persons"”Reporting Persons”) are required to file reports of ownership of, and changes in ownership of, Trust units with the SEC, the New York Stock Exchange and the Trust.

Based solely on a review of such forms furnished to it and written representations from certain Reporting Persons, the Trust believes that during the fiscal year ended October 31, 2005 all filing requirements applicable to the Reporting Persons have been complied with. REPORT OF THE COMPENSATION COMMITTEE Under the provisions of the Trust Agreement approved by the Delaware Court of Chancery and the shareholders of the Trust's predecessor at the formation of the Trust, each Trustee receives a yearly fee equal to 0.2% of the gross royalties and interest received during the year by the Trust. The Managing Trustee receives additional compensation which is set by the Compensation Committee of the Trustees of North European Oil Royalty Trust. The Committee also fixes the annual compensation of the Managing Director.


Report of the Compensation Committee

Under the provisions of the Trust Agreement approved by the Delaware Court of Chancery and the shareholders of the Trust’s predecessor at the formation of the Trust, each Trustee receives a yearly fee equal to 0.2% of the gross royalties and interest received during the year by the Trust. The Managing Trustee receives additional compensation which is set by the Compensation Committee of the Trustees of North European Oil Royalty Trust. The Committee also fixes the annual compensation of the Managing Director.

In setting the compensation amounts of the Managing Trustee and the Managing Director, the Committee takes into account the amount of time these two executives are expected to devote to the Trust’s affairs. The Committee also takes into consideration the allocation of administrative and management responsibilities between the Managing Trustee and the Managing Director. The Managing Trustee is responsible for managerial oversight of the Trust’s affairs and the Managing Director handles day-to-day matters of the Trust. For calendar 2006, there is no change in the fixed compensation of the Managing Trustee. For calendar 2006, the Managing Director will receive a bonus of $5,000 payable in January 2006.

The Trust’s financial results are determined primarily by factors not within the control of its executives or the Trustees, including energy prices in Europe, currency exchange rates, energy supply contracts and the operating companies’ production and sales levels. The Committee continues to believe that the time required and the level of skill with which the Managing Trustee and the Managing Director handle the administrative and financial affairs of the Trust, rather than the Trust’s financial results, are the significant factors in determining their respective compensation.

Robert P. Adelman, Chairman
Samuel M. Eisenstat
Willard B. Taylor
Rosalie J. Wolf


MANAGEMENT COMPENSATION

Trustee and the Managing Director, the Committee takes into account the amount of time these two executives are expected to devote to the Trust's affairs. The Committee also takes into consideration the allocation of administrative and management responsibilities between the Managing Trustee and the Managing Director. The Managing Trustee is responsible for managerial oversight of the Trust's affairs and the Managing Director handles day-to-day matters of the Trust. The Trust's financial results are determined primarily by factors not within the control of its executives or the Trustees, including energy prices in Europe, currency exchange rates, energy supply contracts and the operating companies' production and sales levels. The Committee continues to believe that the time required and the level of skill with which the Managing Trustee and the Managing Director handle the administrative and financial affairs of the Trust, rather than the Trust's financial results, are the significant factors in determining their respective compensation. Robert P. Adelman, Chairman Samuel M. Eisenstat Willard B. Taylor Rosalie J. Wolf -6- MANAGEMENT COMPENSATION TRUSTEE AND OFFICER COMPENSATION Officer Compensation

Set forth below is a table summarizing the compensation paid to the Managing Trustee and the Managing Director during the indicated fiscal years of the Trust.

SUMMARY COMPENSATION TABLE
NAME AND PRINCIPAL POSITIONS YEAR COMPENSATION ------------------- ---- ------------ John H. Van Kirk 2004 $68,265 Managing Trustee(1) 2003 $70,247 2002 $72,254 John R. Van Kirk 2004 $99,167 Managing Director 2003 $97,500 2002 $94,167

Name and

 

 

 

 

 

 

Principal Positions

 

Year

 

Compensation

 

 

 

 

 

 

 

 

John H. Van Kirk

 

2005

 

$

66,165

 

Managing Trustee (1)

 

2004

 

$

68,265

 

 

 

2003

 

$

70,247

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

John R. Van Kirk

 

2005

 

$

103,000

 

Managing Director

 

2004

 

$

99,167

 

 

 

2003

 

$

97,500

 

(1) The compensation amounts indicated for John H. Van Kirk include both the amounts paid to him in accordance with the Trust Agreement as a Trustee and the separately fixed compensation paid to him as Managing Trustee. ------------------------

______________

During fiscal 2004,2005, each Trustee was paid a fee of $32,264.68$40,132.46 pursuant to a formula contained in the Trust Agreement. Robert P. Adelman received additional compensation at an annual rate of $9,500$10,000 for serving as Audit Committee Chairman. The duties of the Audit Committee Chairman serve to increase the level of internal control and supervision, given the minimal number of Trust employees. In addition, the Trustees are reimbursed for reasonable out-of-pocket expenses incurred in connection with travel and accommodations for meetings of the Trustees. The Trustees do not receive, either directly or indirectly, securities or property, retirement or insurance benefits or personal benefits or other similar forms of compensation. COMPENSATION COMMITTEE INTERLOCKS AND INSIDER PARTICIPATION

Compensation Committee Interlocks and Insider Participation

None. -7- COMPARISON OF FIVE YEAR RETURNS


Comparison of Five Year Returns

The graph set forth below compares, for the last five years, the cumulative return on Trust units,Units, the securities in a peer group index, and the S&P 500 Composite Index. Because no published peer group index exists, the Trustees have developed a peer group consisting of the following three domestic oil royalty trusts: Mesa Royalty Trust, Sabine Royalty Trust and San Juan Basin Royalty Trust (the "Royalty”Royalty Peer Group"Group”). The composition of the Royalty Peer Group has been the same since the Trust'sTrust’s proxy statement for its 1993 Annual Meeting of Unit Owners.

The reserves and sales attributed to the royalty trusts comprising the Royalty Peer Group are located in the United States, while the reserves and sales attributed to North European Oil Royalty Trust are located in Germany. There are fundamental and significant differences between the energy markets in the United States and Germany that limitaffect commodity pricing and as a result severely restrict the usefulness of any comparison of their cumulative returns. The Trust has been unable to locate any publicly traded oil royalty trusts publicly traded in the U.S. with reserves and sales in either Germany or Europe. In determining the cumulative returns on investment, it has been assumed that on October 31, 1999,2000, an equal dollar amount was invested in Trust units,Units, in the securities of the trusts of the Royalty Peer Group, and in the S&P 500 Composite Index. The comparisons assume in all cases the reinvestment of all dividends or distributions on the respective payment dates. The cumulative returns shown for the Trust and the Royalty Peer Group do not reflect any differences between the tax treatment of Trust distributions, due to permitted cost depletion, and dividends on securities in the S&P 500 Composite Index. [PERFORMANCE GRAPH]
NORTH EUROPEAN OIL ROYALTY TRUST S&P 500 INDEX PEER GROUP ------------------ ------------- ---------- Oct-99 100.00 100.00 100.00 Oct-00 120.64 106.09 122.25 Oct-01 160.73 79.67 161.27 Oct-02 200.43 67.64 185.80 Oct-03 241.20 81.70 277.19 Oct-04 252.07 89.40 484.01
-8-


AUDIT COMMITTEE

All of the Trustees, except the Managing Trustee, constitute the Audit Committee of the Trustees of North European Oil Royalty Trust. The Audit Committee meets the definition of an audit committee set forth in Section 3(a)(58)(A) of the Exchange Act. All of the members of the Audit Committee are "independent"“independent” as that term is defined in the rules of the Securities and Exchange Commission applicable to audit committee members and the applicable listing standards of the New York Stock Exchange. The Trustees have determined that both Robert P. Adelman and Rosalie J. Wolf are "audit”audit committee financial experts," as the term is defined in the Commission rules. The Audit Committee is chaired by Robert P. Adelman. The Trustees of North European Oil Royalty Trust have adopted a written Charter outlining the duties and responsibilities of the Audit Committee, a copyCommittee. Mr. Eisenstat serves on the audit committees of which is attachedseveral funds managed by AIG SunAmerica Asset Management Corp. The Trustees have determined that such service by Mr. Eisenstat does not impair his ability to this proxy statement. effectively serve on the Trust’s Audit Committee.

Pursuant to the Audit Committee Charter and the requirements of the Securities and Exchange Commission, the Audit Committee has provided the following report for inclusion in this proxy statement: REPORT OF THE AUDIT COMMITTEE The undersigned constitute the members of the Audit Committee of the Trustees of North European Oil Royalty Trust. In connection with the proxy statement in which this report appears and the distribution to unit owners of the financial reports for the Trust's fiscal year ended October 31, 2004, the Audit Committee reports as follows: 1. The committee has reviewed and discussed the audited financial statements for the Trust for the fiscal year ended October 31, 2004 with the Managing Trustee and the Managing Director of the Trust, constituting its ongoing management. 2. The committee has discussed with representatives of Ernst & Young LLP, the independent auditors of the Trust, the matters which are required to be discussed with them under the provisions of SAS 61. The Statement of Accounting Standards requires the auditors to ensure that the Audit Committee received information regarding the scope and results of the audit. 3. The committee has received the written disclosures and the letter from Ernst & Young LLP, the independent auditors, required by Independence Standards Board Standard No. 1 (Independence Discussion with Audit Committees) and has discussed with Ernst & Young LLP their independence. 4. Based on the review and discussions described in this report, the Audit Committee recommended to the Trustees that the audited financial statements be included in the Trust's Annual Report on Form 10-K for the fiscal year ended October 31, 2004 for filing with the Securities and Exchange Commission. Robert P. Adelman, Chairman Samuel M. Eisenstat Willard B. Taylor Rosalie J. Wolf -9-

Report of the Audit Committee

The undersigned constitute the members of the Audit Committee of the Trustees of North European Oil Royalty Trust. In connection with the proxy statement in which this report appears and the distribution to unit owners of the financial reports for the Trust’s fiscal year ended October 31, 2005, the Audit Committee reports as follows:

1.             The committee has reviewed and discussed the audited financial statements for the Trust for the fiscal year ended October 31, 2005 with the Managing Trustee and the Managing Director of the Trust, constituting its ongoing management.

2.             The committee has discussed with representatives of Ernst & Young LLP, the independent auditors of the Trust, the matters which are required to be discussed with them under the provisions of SAS 61. The Statement of Accounting Standards requires the auditors to ensure that the Audit Committee received information regarding the scope and results of the audit.

3.             The committee has received the written disclosures and the letter from Ernst & Young LLP, the independent auditors, required by Independence Standards Board Standard No. 1 (Independence Discussion with Audit Committees) and has discussed with Ernst & Young LLP their independence.

4.              Based on the review and discussions described in this report, the Audit Committee recommended to the Trustees that the audited financial statements be included in the Trust’s Annual Report on Form 10­K for the fiscal year ended October 31, 2005 for filing with the Securities and Exchange Commission.

Robert P. Adelman, Chairman
Samuel M. Eisenstat
Willard B. Taylor
Rosalie J. Wolf


AUDITOR MATTERS

A representative of Ernst & Young LLP is expected to attend the annual meeting and to be available to respond to appropriate questions from unit owners. The representative from Ernst & Young LLP will also have the opportunity to make a statement at the meeting if he chooses to do so. FEES BILLED BY INDEPENDENT AUDITORS AUDIT FEES

Fees Billed by Independent Auditors

Audit Fees

For the fiscal years ended October 31, 20032004 and 2004,2005, the Trust agreed to pay $40,500$45,500 and $45,500$47,800 respectively as the aggregate amount for audit services and the review of and attestation to the sufficiency of the Trust'sTrust’s internal controls to be performed by Ernst & Young LLP. AUDIT-RELATED FEES AND TAX FEES

Audit-Related Fees and Tax Fees

No fees were billed during the fiscal years ending October 31, 20032004 and 20042005 for services rendered by the Trust'sTrust’s independent accountants for audit-related fees or tax fees. ALL OTHER FEES

All Other Fees

At the Trust'sTrust’s direction and as part of its monitoring process, the German affiliate of Ernst & Young LLP, Ernst & Young AG, reviewed the basis for royalty payments and allowable cost deductions for Mobil Erdgas-Erdol GmbH and BEB Erdgas und Erdol GmbH in Germany for the period 2001-022003-04 and has been paid $32,385.63$25,874.26 by the Trust in fiscal 2003.2005. No such work was performed and no fees were billed in fiscal 2004. PRE-APPROVAL POLICIES

Pre-Approval Policies

It is the policy of the Audit Committee that all audit and non-auditnonaudit services provided to the Trust must be pre-approved by the Audit Committee. All of the audit and non-auditnonaudit services described above were pre-approved by the Audit Committee.

GOVERNANCE AND NOMINATIONS

With the exception of the Managing Trustee, none of the Trustees have a financial relationship with the Trust other than as Trustees under the terms of the Trust Agreement. The Trustees have determined that, with the exception of the Managing Trustee, all the Trustees are considered independent according to the rules of the New York Stock Exchange. The independent Trustees of North European Oil Royalty Trust met in executive session one timethree times during fiscal 2004. 2005 and had additional communications.

The Trustees have created a Code of Conduct and Business Ethics (the "Code").Ethics. All the Trustees, including the Managing Trustee, and the Managing Director have signed the Code.Code of Conduct and Business Ethics. The Code isof Conduct and Business Ethics, the Trustees’ Regulations and the Trust’s Audit Committee Charter are available on the Trust's web-site, www.NEORT.com.Trust’s website, www.neort.com. A copy of the Codeany of these documents will be furnished without charge to any unit owner who sends a written request to John H. Van Kirk, P.O. Box 456, Red Bank, NJ 07701.

The Trustees have not created and do not intend to create a Governance Committee. It is the opinion of the Trustees that since the Trust Agreement and orders of the Delaware Court of Chancery provide the


framework for governance of the Trust no such -10- Committee is necessary for the protection of the investors. A copy of the Trust Agreement, as amended, is on file with the Securities and Exchange Commission.

The Trustees have not created and do not intend to create a separate Nominating Committee. The ongoing supervision of the Trust requires continuity of experience and familiarity with its unique structure. The Trust is precluded from business activities and would not benefit from the rotation of its member Trustees. Rotation of the Trustees would, in the opinion of the Trustees, substantially increase costs and be counter to the best interests of the unit owners. Accordingly, absent the retirement, resignation, incapacity or death of any Trustee, the Trustees have customarily been re-nominatedrenominated every year.

At such time as a vacancy occurs in the Trustees by reason of retirement, resignation, incapacity or death of any Trustee, all of the remaining Trustees serve the function of a nominating committee and do so pursuant to the provisions of the Trust Agreement and the orders of the Delaware Court of Chancery.

Any unit owner may at any time communicate in writing with either the Managing Trustee, or the senior Trustee then serving, to make a nomination and such nominee will be considered by the Trustees without differentiation as to the source of the suggestion. In the event of a vacancy among the Trustees, nominees would be sought who had the background, experience and competence in those areas where the former Trustee was proficient. They would include business experience in the extractive industries, experience with royalty trust management and general business and accounting experience. -11-

OTHER MATTERS

The Trustees are not aware of any other matter to be presented for action at the annual meeting. If any other matter is brought before the meeting, it is the intention of the persons named in the proxy to vote in accordance with their discretion pursuant to the terms of the proxy. COMMUNICATIONS

Communications

Any unit owner may communicate with an individual Trustee, or the Trustees as a group, or with the Audit Committee Chairman in writing. All such communications will be treated in confidence and an appropriate response or action will be taken. Communications to anyan individual Trustee or the Trustees as a group may be sent to the office of the Trusttheir attention at P.O. Box 456, Red Bank, NJ 07701.07701 and will be forwarded to them. Communications to the Audit Committee Chairman may also be sent by mail to the office of the Trust, marked "confidential."“confidential.” The Managing TrusteeDirector and Audit Committee Chairman can also be reached directly through the Trust's web-site, www.NEORT.com. FORMTrust’s website, www.neort.com.

Form 10-K

The Trust will have filed with the SEC prior to the Annual Meeting of Unit Owners an Annual Report on Form 10-K. A copy of the report for the period ended October 31, 2004,2005, including the financial statements, will be furnished without charge to any unit owner who sends a written request to John H. Van Kirk, Managing Trustee, P.O. Box 456, Red Bank, New Jersey 07701. A copy of the report is also accessible through the Trust's web-site, www.NEORT.com. UNIT OWNER PROPOSALS FOR THE 2006 ANNUAL MEETING Trust’s website, www.neort.com.


Unit Owner Proposals for the 2007 Annual Meeting

The 20062007 Annual Meeting of Unit Owners is tentatively scheduled to be held on February 9, 2006.13, 2007. Any proposals of the unit owners intended to be presented at the 20062007 annual meeting must be received by the Trust by October 12, 20052006 for inclusion in the Trust'sTrust’s proxy statement and form of proxy relating to that meeting. Such proposals should be sent to John H. Van Kirk, Managing Trustee, P.O. Box 456, Red Bank, New Jersey 07701. If the date of the 20062007 annual meeting is changed by more than 30 days from February 9, 2006,13, 2007, unit owners will be advised of such change and of the new date for submission of proposals.

Unit owners are urged to sign and return their proxies without delay.

BY ORDER OF THE TRUSTEES: JOHN H. VAN KIRK Managing Trustee

/s/ John H. Van Kirk

JOHN H. VAN KIRK

Managing Trustee

January 10, 2005 -12- APPENDIX NORTH EUROPEAN OIL ROYALTY TRUST REVISED CHARTER OF AUDIT COMMITTEE OF THE TRUSTEES [APPROVED DECEMBER 15, 2004] ORGANIZATION The Audit Committee (the "Committee") of the Trustees (the "Trustees") of North European Oil Royalty Trust (the "Trust") shall consist of no fewer than three members. The members of the Committee shall meet the independence requirements of the New York Stock Exchange ("NYSE"), the Securities and Exchange Commission ("SEC") and the Sarbanes-Oxley Act of 2002. Each member of the Committee must be financially literate, as such qualification is interpreted by the Trustees in their business judgment, or must become financially literate within a reasonable period of time after his/her appointment to the Committee. In addition, at least one member of the Committee must be an "audit committee financial expert" as defined by the SEC. Committee members shall be appointed by, and may be replaced by, the Trustees. The Chairperson of the Committee shall be designated by the Trustees. PURPOSE The Committee shall assist the Trustees in their oversight of (1) the integrity of the Trust's financial statements, (2) the Trust's compliance with legal and regulatory requirements, (3) the independent auditor's qualification and independence and (4) the performance of the Trust's independent auditors. The Committee shall prepare (or cause to be prepared) a Report of the Audit Committee as required by the SEC to be included in the Trust's annual proxy statement. While the Committee has the responsibilities and powers set forth in this Charter, it is not the duty of the Committee to plan or conduct audits or to determine that the Trust's financial statements and disclosures are complete and accurate and are in accordance with applicable rules and regulations. These are the responsibilities of management and the independent auditors. DUTIES AND RESPONSIBILITIES INDEPENDENT AUDITORS 1. The Committee shall be directly responsible for the appointment, compensation, retention, termination and oversight of the work of the independent auditor(s) engaged by the Trust (including resolution of disagreements between management and the independent auditor regarding financial reporting) for the purposes of preparing or issuing an audit report or performing other audit, review or attestation services for the Trust, and the independent auditor(s) shall report directly to the Committee. 1 2. All auditing services and non-audit services (other than the de minimus exceptions provided by the Securities Exchange Act of 1934) provided to the Trust by the independent auditors shall be pre-approved by the Committee. 3. The Committee shall review with the independent auditors, prior to their audit, the scope of their examination; review the anticipated level of non-audit services to be provided by independent auditors and consider the possible effect, if any, of these services on the independence of the independent auditors; and review with the independent auditors the estimated fees to be paid for the work performed. 4. The Committee shall evaluate the qualifications, performance and independence of the independent auditors. The Committee shall present its conclusions to the Trustees and, if determined by the Committee, recommend that the Trustees take additional action to satisfy themselves of the qualifications, performance, and independence of the auditor. 5. The Committee shall discuss with the independent auditors such matters and take such action as contemplated by Statements on Auditing Standards 61 ("SAS 61"), including discussions with respect to the independent auditors' responsibility; significant accounting policies; proposed audit adjustments not recorded, if any; unusual transactions; significant audit adjustments; other information in documents containing audited financial statements; and any difficulties encountered in performing an audit. 6. The Committee shall, to the extent not already covered by SAS 61, review with the independent auditors any problems or difficulties encountered by the independent auditors in the course of the audit work (and management responses), including any restrictions on the scope of their activities or on access to requested information, and any significant disagreements with management. 7. The Committee shall review with the independent auditors any "management" or "internal controls" letters issued by the independent auditors to the Trust. FINANCIAL STATEMENT AND DISCLOSURE MATTERS 1. The Committee shall provide oversight of the quarterly and annual reporting of the Trust. 2. The Committee shall review and discuss with management and the independent auditors the Trust's annual audited financial statements and quarterly financial statements, including disclosures under "Management's Discussion and Analysis of Financial Condition and Results of Operations." 3. The Committee shall review with management and the independent auditors major issues regarding accounting principles and financial statement presentations, including any significant changes in the Trust's selection or application of accounting principles, any major issues as to the adequacy of the Trust's internal controls, any special audit steps adopted in light of material control deficiencies, and the impact of the Trust's compliance with legal and regulatory requirements on the Trust's financial statements. 2 4. The Committee shall make such recommendations to the Trustees, as the Committee deems appropriate, with respect to the inclusion of the audited financial statements in the Trust's Annual Report on Form 10-K for the last fiscal year for filing with the SEC. OTHER RESPONSIBILITIES 1. The Committee shall establish procedures for the receipt, retention and treatment of communications or complaints received by the Trust regarding accounting, internal accounting controls or auditing matters. 2. The Committee shall have the authority to engage independent counsel and other advisers, as it determines necessary to carry out its duties. The Committee shall be entitled to appropriate funding, as determined by the Committee, for payment of (a) compensation to any independent accounting firm engaged by the Trust for the purpose of preparing or issuing an audit report or performing other audit, review or attestation services for the Trust, (b) compensation to any advisers employed by the Committee, and (c) ordinary administrative expenses of the Committee that are necessary or appropriate in carrying out its duties. 3. The Committee shall periodically review and assess compliance with all applicable rules and regulations of the SEC and the NYSE specifically applicable to the composition and responsibilities of the Committee and recommend any proposed changes to the Trustees for approval. 4. The Committee shall prepare (or cause to be prepared) an audit committee report as required by the SEC to be included in the Trust's annual proxy statement. 5. The Committee shall conduct an annual evaluation of its own performance. 6. The Committee shall perform such other activities as the Trustees may from time to time deem necessary or appropriate. 7. The Committee shall make periodic reports to the Trustees on at least an annual basis. 3 REVOCABLE PROXY NORTH EUROPEAN OIL ROYALTY TRUST [X] 9, 2006


ýPLEASE MARK VOTES AS IN THIS EXAMPLE

REVOCABLE PROXY

NORTH EUROPEAN OIL ROYALTY TRUST

ANNUAL MEETING OF UNIT OWNERS - FEBRUARY 9, 2005 2006

This Proxy is solicited on behalf of the Trustees. The undersignedUndersigned hereby appoints John H. Van Kirk, Robert P. Adelman and Lawrence A. Kobrin, and any of them, proxies, with several power of substitution, to vote all units of the undersigned as instructed below and in their discretion upon other matters, including matters incident to the conduct of the meeting, which may come before the Annual Meeting of Unit Owners of North European Oil Royalty Trust to be held on February 9, 20052006 or any adjournment thereof, hereby revoking any prior proxy. The undersigned has received the notice of meeting and proxy statement dated January 10, 2005. 9, 2006.

The Trustees recommend a vote "FOR"“FOR” Proposal 1. For With- For All 1. Election of Trustees hold Except [ ] [ ] [ ] NOMINEES: ROBERT P. ADELMAN, SAMUEL M. EISENSTAT, WILLARD B. TAYLOR, JOHN H. VAN KIRK, ROSALIE J. WOLF. INSTRUCTION: TO WITHHOLD YOUR VOTE FOR ANY NOMINEE(S), MARK "FOR ALL EXCEPT" AND WRITE THAT NOMINEE'S NAME ON THE LINE BELOW. ____________________________________________ -------------------------- Please be sure to sign and date Date this Proxy in the box below. - -------------------------------------------------------------- - -------------------------------------------------------------- Unit Owner sign above Co-owner (if any) sign above + + DETACH ABOVE CARD, SIGN, DATE AND MAIL IN POSTAGE PAID ENVELOPE PROVIDED. 1

With-

For All

For

hold

except

1.

Election of Trustees

o

o

o

Nominees: Robert P. Adelman, Samuel M. Eisenstat, Willard B. Taylor, John H. Van Kirk, Rosalie J. Wolf.

INSTRUCTION: To withhold your vote for any nominee(s), mark “For All Except” and write that nominee’s name on the line below.

Please be sure to sign and date

Date

this Proxy in the box below

Unit Owner sign above

Co-owner (if any) sign above


^Detach above card, sign, date and mail in postage paid envelope provided.^

NORTH EUROPEAN OIL ROYALTY TRUST This proxy must be signed as name appears hereon. Executors, administrators, trustees, etc. should give full title as such. If the signer is a corporation, please sign full corporate name by duly authorized officer. PLEASE ACT PROMPTLY SIGN, DATE & MAIL YOUR PROXY CARD TODAY

This proxy must be signed as name appears hereon. Executors, administrators, trustees, etc. should give full title as such. If the signer is a corporation, please sign full corporate name by duly authorized officer.

PLEASE ACT PROMPTLY
SIGN, DATE & MAIL YOUR PROXY CARD TODAY

IF YOUR ADDRESS HAS CHANGED, PLEASE CORRECT THE ADDRESS IN THE SPACE PROVIDED BELOW AND RETURN THIS PORTION WITH THE PROXY IN THE ENVELOPE PROVIDED. ____________________________________________ ____________________________________________ ____________________________________________