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   April 30, 2002    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

          Class                                Outstanding at April 30, 2002
- ----------------------------                  -------------------------------
Units of Beneficial Interest                             8,931,414







                                  ANDERSEN

                          ACCOUNTANTS' REVIEW REPORT
                         ----------------------------

To the Unit Owners and Trustees of
North European Oil Royalty Trust:

We have reviewed the accompanying statements of assets, liabilities and
trust corpus of North European Oil Royalty Trust (the "Trust") as of
April 30, 2002 and the related statements of income and expenses on a cash
basis for the three and six months ended April 30, 2002 and 2001, and the
related statements of changes in cash and cash equivalents and undistributed
earnings for the six months ended April 30, 2002 and 2001.  These financial
statements are the responsibility of the Trust's management.

The statement of assets, liabilities and trust corpus as of October 31, 2001
of the Trust was maintained on a cash basis rather than the accrual basis
of accounting and was audited by us.  Our report dated November 8, 2001
indicates the statement did not purport to present, and in our opinion did
not present, financial position and results of operations in conformity with
accounting principles generally accepted in the United States which require
the use of the accrual basis of accounting.  We have not performed any
auditing procedures since that date.

We conducted our review in accordance with standards established by the
American Institute of Certified Public Accountants.  A review of interim
financial information consists principally of applying analytical procedures
to financial data and making inquiries of persons responsible for financial
and accounting matters.  It is substantially less in scope than an audit
conducted in accordance with generally accepted auditing standards, the
objective of which is the expression of an opinion regarding the financial
statements taken as a whole.  Accordingly, we do not express such an opinion.

The accounts of the Trust are maintained on a cash basis of accounting under
which income is not recorded until collected instead of when earned, and
expenses are recorded when paid instead of when incurred.  Thus, the
accompanying financial statements are not intended to present financial
position and results of operations in conformity with accounting principles
generally accepted in the United States which require the use of the accrual
basis of accounting (see Note 1).

Based on our review, we are not aware of any material modifications that
should be made to the financial statements referred to above for them to be
in conformity with the cash basis of accounting.

As discussed in Note 3, the Trust has a contingent liability relating to
unclaimed units and distributions.  No reserves are established or reflected
in the financial statements for the possibility that funds would be required
to satisfy such claims.

                                          /s/ Arthur Andersen LLP
                                         ------------------------
                                              ARTHUR ANDERSEN LLP
Roseland, New Jersey
May 8, 2002

                        PART I -- FINANCIAL INFORMATION
                        -------------------------------
Item 1. Financial Statements
- ----------------------------
          STATEMENTS OF INCOME AND EXPENSES ON A CASH BASIS (NOTE 1)
          -----------------------------------------------------------
              FOR THE THREE MONTHS ENDED APRIL 30, 2002 AND 2001
             -----------------------------------------------------
                                               2002                  2001
                                           ------------         ------------
German gas, oil and sulfur
   royalties received                       $ 4,504,767          $ 5,574,374
                                            -----------          -----------
Interest income                                  12,551               46,609
                                            -----------          -----------
Trust expenses                              (    25,020)         (   225,829)
                                            -----------          -----------
   Net income on a cash basis               $ 4,492,298          $ 5,395,154
                                            ===========          ===========

Net income per unit on a cash basis            $ .50                $ .61
                                               ======               ======
Cash distributions paid or to be paid:
   Dividends and distributions per unit
   paid to former unlocated shareholders         .00                  .00

   Distributions per unit to be paid to
   unit owners                                 $ .50                $ .61
                                               ======               ======

            STATEMENTS OF ASSETS, LIABILITIES AND TRUST CORPUS (NOTE 1)
            -----------------------------------------------------------
                       APRIL 30, 2002 AND OCTOBER 31, 2001
                      -------------------------------------
                                               2002                  2001
                                           ------------         ------------
Current assets - - Cash and
   cash equivalents (Note 1)                $ 4,539,359          $ 5,391,320

Producing gas and oil royalty rights,
   net of amortization (Notes 1 and 2)                1                    1
                                            -----------          -----------
                                            $ 4,539,360          $ 5,391,321

Current liabilities - - Cash distributions
payable to unit owners                      $ 4,465,707          $ 5,332,083

Contingent liability (Note 3)

Trust corpus (Notes 1 and 2)                          1                    1
Undistributed earnings                           73,652               59,237
                                            -----------          -----------
                                            $ 4,539,360          $ 5,391,321


        The accompanying accountants' review report and the notes to
  financial statements should be read in conjunction with these statements.
           STATEMENTS OF INCOME AND EXPENSES ON A CASH BASIS (NOTE 1)
          ------------------------------------------------------------
                FOR THE SIX MONTHS ENDED APRIL 30, 2002 AND 2001
               --------------------------------------------------

                                               2002                  2001
                                           ------------         ------------
German gas, oil and sulfur
   royalties received                       $ 9,269,851          $12,016,334
                                            -----------          -----------
Interest income                                  36,853               76,919
                                            -----------          -----------
Trust expenses                              (   271,561)         (   375,238)
                                            -----------          -----------
     Net income on a cash basis             $ 9,035,143          $11,718,015
                                            ===========          ===========
Net income per unit on a cash basis             $1.01                $1.32
                                                =====                =====
Cash distributions paid or to be paid:

   Dividends and distributions per unit
   paid to former unlocated shareholders         .00                  .00

   Distributions per unit to be paid
   to unit owners                               $1.01                $1.32
                                                =====                =====





























        The accompanying accountants' review report and the notes to
  financial statements should be read in conjunction with these statements.
           STATEMENTS OF CHANGES IN CASH AND CASH EQUIVALENTS (NOTE 1)
           -----------------------------------------------------------
                FOR THE SIX MONTHS ENDED APRIL 30, 2002 AND 2001
              ----------------------------------------------------
                                               2002                  2001
                                           ------------         ------------
Sources of cash and cash equivalents:
   German gas, oil and sulfur royalties     $ 9,269,851          $12,016,334
   Interest income                               36,853               76,919
                                            -----------          -----------
                                              9,306,704           12,093,253
                                            ===========          ===========

Uses of cash and cash equivalents:
   Payment of Trust expenses                    271,561              375,238
   Distributions and dividends paid (Note 3)  9,887,104            9,242,230
                                            -----------          -----------
                                             10,158,665            9,617,468
                                            -----------          -----------
Net increase(decrease)in cash and
   cash equivalents during the period          (851,961)           2,475,785

Cash and cash equivalents,
   beginning of period                        5,391,320            2,946,596
                                            -----------          -----------
Cash and cash equivalents,
   end of period                            $ 4,539,359          $ 5,422,381
                                            ===========          ===========

                  STATEMENTS OF UNDISTRIBUTED EARNINGS (NOTE 1)
                  ---------------------------------------------
              FOR THE SIX MONTHS ENDED APRIL 30, 2002 AND 2001
              ----------------------------------------------------
                                               2002                  2001
                                           ------------         ------------
Balance, beginning of period                $    59,237          $    13,951

Net income on a cash basis                    9,035,143           11,718,015
                                            -----------          -----------
                                              9,094,380           11,731,966
                                            -----------          -----------
Less:
   Dividends and distributions paid to
    former unlocated shareholders (Note 3)            0                    0
   Current year distributions paid or
    to be paid to unit owners (Note 3)        9,020,728           11,730,536
                                            -----------          -----------
                                              9,020,728           11,730,536
                                            -----------          -----------
Balance, end of period                      $    73,652          $     1,430
                                            ===========          ===========




       The accompanying accountants' review report and the notes to
  financial statements should be read in conjunction with these statements.
                      NORTH EUROPEAN OIL ROYALTY TRUST
                      --------------------------------
                       NOTES TO FINANCIAL STATEMENTS
                       -----------------------------


(1) Summary of significant
      accounting policies:
    ----------------------
    Basis of accounting -
    -------------------
      The accounts of North European Oil Royalty Trust (the "Trust") are
       maintained on a cash basis except 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 cash basis provides a more
       meaningful presentation to unit owners of the results of operations
       of the Trust.

    Use of Estimates -
    ----------------
      The preparation of financial statements in conformity with generally
       accepted accounting principles requires management to make estimates
       and assumptions that affect the reported amount of assets and
       liabilities and the disclosure of contingent assets and liabilities at
       the date of the financial statements.  Actual results may differ from
       those estimates.

    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 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 and state income
       taxes under a private letter ruling issued by the Internal Revenue
       Service.

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






    Net income per unit
      on the cash basis -
    -------------------
      Net income per unit on the cash basis is based upon the number of
       units outstanding at the end of the period.  As of April 30, 2002 and
       2001, there were 8,931,414 and 8,886,804 units of beneficial interest
       outstanding respectively.


(2) Formation of the Trust:
    -----------------------
      The Trust was formed on September 10, 1975.  As of September 30, 1975,
       the Company was liquidated and the remaining assets and liabilities
       of the Company, including its royalty rights, were transferred to
       the Trust.  The Trust on behalf of the owners of beneficial interest
       in the Trust holds overriding royalty rights covering gas and oil
       production in certain concessions or leases in the Federal Republic
       of Germany.  These rights are held under contracts with local German
       exploration and development subsidiaries of Exxon Mobil Corp. and the
       Royal Dutch Group.  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, distillate and
       sulfur.

(3) Contingent liability:
    ---------------------
      The Trust serves as fiduciary for certain unlocated or unknown
       shareholders of North European Oil Corporation (the "Corporation")
       and North European Oil Company, corporate predecessors of the Trust.
       From the liquidation of the Company to October 31, 2001, 721,364
       units were issued in exchange for Corporate and Company shares and
       dividends of $354,101 and distributions of $4,236,544 were paid to
       former unlocated Corporation and Company shareholders.  For the
       six-month period ended April 30, 2002 no units were issued in
       exchanges and no dividends and no distributions were paid to former
       unlocated Corporation and Company shareholders.

      On February 26, 1996 the settlement of litigation between the Trust
       and the Delaware State Escheator ("Delaware Escheator") was approved
       by the Delaware Court of Chancery.  As of that date, there were a
       total of 875,748 authorized but unissued units representing the
       unexchanged shares of the Trust's predecessor corporations.  Out of
       this total, 760,560 units were subject to the settlement.  Under the
       settlement, 380,280 units were issued to the Delaware Escheator on
       April 17, 1996.  Of the Trust units remaining to be issued to the
       Delaware Escheator, approximately 50%(190,128 units) have been issued
       to the Delaware Escheator as of June 30, 2000 and the remaining
       balance will be issued by June 30, 2005.  Through June 30, 2000,
       claims by unlocated or unknown shareholders of the Trust's corporate
       predecessors for units and past dividends and distributions thereon
       ("subsequent claims") were paid by the Delaware Escheator and the
       Trust on a 50:50 basis.  From July 1, 2000 to June 30, 2005,
       subsequent claims will be paid by the Delaware Escheator and the
       Trust on a 75:25 basis.  Any subsequent claims will reduce the number
       of units to be issued to the Delaware Escheator in 2005.  Following
       the final issuance of units to the Delaware Escheator in 2005, the
       Trust's contingent liability for past dividends and distributions
       attributable to all unexchanged Corporation and Company shares
       subject to the settlement will be completely eliminated.   Under the
       terms of the settlement, the maximum liability of the Delaware
       Escheator for subsequent claims is limited to the value of the units
       received, plus current distributions on units retained, less the
       Delaware Escheator's share of subsequent claims.  As of the receipt
       of the May, 2002 distribution, the maximum liability of the Delaware
       Escheator will be $12,161,383.

      In addition to the agreement reached with the Delaware Escheator, on
       December 4, 2001 the Trust reached a parallel agreement with the
       Administrator of Unclaimed Property, Office of the New York State
       Comptroller (the "New York Administrator") covering units for which
       owners were unlocated but New York state addresses were shown in
       predecessor corporation records.  The New York Settlement Agreement
       covers 89,220 units attributable to stock ownership by unlocated
       shareholders of predecessor corporate entities. Of the units covered
       by the Settlement Agreement, 44,610 were issued to the New York
       Administrator on December 21, 2001 and the balance of 44,610 will be
       issued on or before June 30, 2005.  The Settlement Agreement provides
       for processing of claims in the period until June 30, 2005 and the
       sharing of any costs relating to any claims which are allowed.  As of
       the receipt of the May, 2002 distribution, the maximum liability
       of the New York Administrator will be $883,278.

      Under the Trust Agreement as deemed amended by the February 26, 1996
       Delaware Court Order, the Trust is not required to make payments of
       arrearages of Company dividends or Trust distributions with respect
       to units issued or to be issued to the Delaware Escheator or the
       New York Administrator.  As of April 30, 2002, there remained a total
       of 259,176 units that could be issued to unlocated or unknown
       Corporation and Company shareholders.  Of this total, 234,732 units
       are subject to the settlements and remain to be issued to the
       Delaware Escheator or the New York Administrator.  If all shares,
       represented by the units already issued as well as the units
       remaining to be issued, were presented for exchange, $487,023 in
       dividends and $30,151,477 in distributions would be payable.  In the
       opinion of the Trustees, based in part on the history of exchanges
       during the last ten fiscal years, the maximum liability of the
       Delaware Escheator and the New York Administrator would be adequate
       to cover their respective share of any subsequent claims. In any
       event, the Trust's contingent liability for all claims for arrearages
       will be eliminated in 2005.














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

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

          The operating companies, subsidiaries of Exxon Mobil Corp. and the
     Royal Dutch Group, pay monthly royalties to the Trust based on their
     sales of natural gas, sulfur and oil. The Oldenburg concession is the
     primary area from which these products are extracted and provides
     nearly 100% of all the royalties received by the Trust.  Of these
     three products, natural gas provides approximately 98% of the total
     royalties.

          Although the Trust itself does not have access to the specific
     sales contracts under which the Oldenburg gas is sold, these contracts
     are reviewed periodically by our auditors.  They have informed the
     Trust that these contracts contain pricing mechanisms which use a
     number of factors with varying time delays to price the gas being sold.
     For the Trust there are two elements of these contracts that are very
     significant.  The first element is the utilization of the price of
     light heating oil in Germany as the primary pricing factor in many of
     these contracts.  The price of light heating oil is in turn affected by
     the price of oil on the international market.  The second element is a
     three to six month delay before changes in pricing factors are
     translated into changes in the price of gas.

          For unit owners changes in value of the Euro have both an
     immediate and a long term impact.  The immediate impact relates to the
     determination of the number of dollars the Trust receives when Euros
     are converted into dollars at the time of the transfer of the royalties
     from Germany to the U.S.  At the time of the exchange a higher exchange
     rate would yield more dollars and a lower exchange rate fewer.  The
     long term impact comes into play through the mechanism of gas pricing.
     With the price of light heating oil used as a component in the
     calculation of gas prices in the various contracts under which the gas
     is sold, changes in world crude oil prices are eventually reflected in
     gas prices.  Since oil on the international market is priced in
     dollars, a lower exchange rate for the Euro means that oil imported
     into Germany is more expensive which results in higher local oil
     prices.  A higher exchange rate for the Euro means that oil imported
     into Germany is less expensive which results in lower local oil prices.
     These higher or lower local oil prices are in turn reflected in higher
     or lower gas prices.




          For the second quarter of fiscal 2002 ended April 30, 2002, the
     Trust's net royalty income was $4,492,298, 16.7% lower than the prior
     year's period.  This royalty income was derived from sales of gas,
     sulfur and oil from the Trust's overriding royalty areas in Germany
     during the first calendar quarter of 2002.  This level of income
     allowed a distribution of 50 cents per unit payable on May 29, 2002 to
     owners of record as of May 10, 2002.  For the six month period, the
     Trust's net royalty income was $9,035,143. This is a decrease of 22.7%
     from the prior year's period and permitted total distributions of
     $1.01 per unit.

          The amount of royalties paid to the Trust is based on four primary
     factors: the amount of gas sold, the price of that gas, the area from
     which the gas is sold and the exchange rate.  In the quarter just ended
     all of these factors had a negative impact on Trust royalties.

          Under the lower royalty rate agreement with BEB, the joint venture
     between the German subsidiaries of Exxon Mobil and the Royal Dutch
     Group, covering the entire Oldenburg concession, gas sales were
     52.7 billion cubic feet ("Bcf"), down 7.3% from 56.9 Bcf for the second
     quarter of fiscal 2001.  Under the higher royalty rate agreement with
     the German subsidiary of Exxon Mobil covering western Oldenburg, gas
     sales were 23.0 Bcf, down 10.7% from 25.8 Bcf for the second quarter of
     fiscal 2001.   The average price for gas sold under the lower royalty
     rate agreement was 1.5107 Euro cents per Kilowatt hour ("Ecents/Kwh"),
     down 9.1% from 1.6620 Ecents/Kwh the average for the second quarter of
     fiscal 2001.  The average price for gas sold under the higher royalty
     rate agreement was 1.3878 Ecents/Kwh, down 13.4% from 1.6016 Ecents/Kwh
     the average for the second quarter of fiscal 2001.  Under the lower
     royalty rate agreement the average value of the Euro based on the
     monthly transfer of royalties to the U.S. was $0.8783, down 2.7% from
     $0.9025 the average value for the second quarter of fiscal 2001.  Under
     the lower royalty rate agreement the average value of the Euro was
     $0.8767, down 2.6% from $0.9004 the average value for the second
     quarter of fiscal 2001.  Converting the average gas prices using the
     average exchange rates for the quarter into more familiar terms yields
     an average gas price under both the lower and higher royalty rate
     agreements of $3.50 per thousand cubic feet.

          The significance of changes in the exchange rate and the amount
     and price of gas sold from the Oldenburg concession is shown through
     the impact on Trust income that results from the application of the
     particular royalty rate.  Under the lower royalty rate agreement the
     lower gas sales, prices and exchange rate resulted in a 15.2% decline
     in royalties from gas sales to $1,542,484 from $1,819,655 for the
     second quarter of fiscal 2001.  This 15.2% decline represented a drop
     of $ 277,171 in royalties.  Under the higher royalty rate agreement
     from which the Trust derives the bulk of its royalties, the
     concentration of reduction in gas sales in the western area of
     Oldenburg along with lower gas prices and a lower average exchange
     rate resulted in a 24% decline in royalties from gas sales to
     $3,218,343 from $4,234,465 for the second quarter of fiscal 2001.  This
     24% decline represented a drop of $1,016,122 in royalties.  Because of
     the higher royalty rate, the impact of changes in factors affecting the
     royalty calculation, whether positive or in this case negative, are
     magnified.


          The current Statement of Assets, Liabilities and Trust Corpus of
     the Trust at April 30, 2002, compared to that at fiscal year end
     (October 31, 2001), shows a decline in assets due to lower royalty
     receipts during the quarter.

          Interest income was lower reflecting the reduced funds available
     for investment. Compared to the prior year, Trust expenses for the
     second quarter were significantly lower due to the reimbursement by
     the New York Stock Exchange for expenses associated with the Trust's
     symbol change from "NET" to "NRT" on January 29, 2002.

          As mandated by the Trust Agreement, distributions of income are
     made on a quarterly basis.  These distributions, as determined by the
     Trustees, constitute substantially all the funds on hand after
     provision is made for Trust expenses then anticipated.  As permitted
     by the Trust Agreement, no provision is made for the retention of
     reserve funds of any kind.  If funds were to be required for payments
     to owners of units not previously presented for issuance, quarterly
     distributions would be reduced to the extent required to provide funds
     for such payments.


                        Part II -- OTHER INFORMATION
                        ----------------------------


Item 5.  Other Information.
         -----------------

                  REPORT ON DRILLING AND GEOPHYSICAL WORK

          The Trust's consultant in Germany has provided a translation and
     analysis of a report supplied by the operating companies outlining the
     drilling and seismic activity completed in 2001 and planned for 2002.
     As in 2001, there is no seismic field work planned for 2002.  The
     operating companies have planned a continuing evaluation of previous
     seismic work including the application of newly developed filter
     techniques as part of this evaluation process.  This laboratory work
     is necessary as it forms the basis for all decisions with respect to
     drilling as well as further seismic field work.  It also contributes
     directly to the operating companies' high success rate in their
     drilling program as well as to the success in their efforts to maintain
     and extend the life of the reserves.  As a result of the analysis of
     earlier 2-D seismic data, the operating companies have begun the
     process of obtaining permits to conduct 3-D seismic work in the
     Zwischenahn area.  The 3-D seismic studies provide a much clearer
     picture of possible gas bearing zones for future development.  The
     previous work on evaluating the development prospects of the very deep
     Carboniferous zone, which falls into the category of long term
     projects, continues with further seismic study required.  However, in
     current drilling projects located outside the boundaries of the
     Oldenburg concession the operating companies hope to gain experience
     in multi-lateral and multi-reservoir horizontal wells at the extreme
     depths that will be required to eventually exploit the gas reserves
     present in the Carboniferous zone within the Oldenburg concession.



          The two wells that had been planned for 2001 were postponed until
     2002 partially due to complex drilling problems that had to be resolved
     before drilling commenced.  Drilling on the horizontal production well
     Doetlingen Z-13a commenced in January, 2002 and will be completed some
     time in May or June with production scheduled to start in July.  This
     well is scheduled to be followed by a second horizontal production
     well Hemmelte Z-8a that is planned to enter production before the end
     of 2002.  Current plans continue with the scheduled start and
     completion of horizontal production well Goldenstedt Z-12a in 2003.

          In addition to the ongoing drilling operations, the operating
     companies are continuing with various plans and operations to ensure a
     steady production of gas from the Oldenburg concession.  Preparation
     work on three future drilling projects, Kneheim Z-5, Sage Z-4 and
     Doetlingen-Ost Z-2, has been scheduled.  Production wells Brinkholz Z-2
     and Z-4 are scheduled to be equipped with a joint dehydration unit in
     July that will address continuing water problems and permit an
     increase in their production capacity.  A short maintenance program
     for the Grossenkneten desulfurization plant is scheduled for the
     May-June period during which production will be reduced by one-third.


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


          This report on Form 10-Q contains forward looking statements
     concerning business, financial performance and financial condition of
     the Trust, which are subject to certain risks and uncertainties that
     could cause actual results to differ materially from those anticipated
     in any forward looking statement.  The statements contained herein are
     based on the Trustees' current beliefs, expectations and assumptions
     and are subject to a number of risks and uncertainties.  Actual results
     and events may vary significantly from those discussed in the forward
     looking statements.
























Item 6.  Exhibits and Reports on Form 8-K.
         ---------------------------------

   (a)   Exhibits.


         Exhibit 99.1.  A letter dated May 8, 2002 from Arthur
                        Andersen LLP representing that their
                        review in accordance with Statement on
                        Auditing Standards No. 71 was subject to
                        their quality control system for the
                        U.S. accounting and auditing practice
                        to provide reasonable assurance that the
                        engagement was conducted in compliance
                        with professional standards and other
                        applicable requirements.


   (b)   Reports on Form 8-K.

         A report on Form 8-K dated February 14, 2002 was filed with the
         Securities and Exchange Commission reporting the announcement
         of a change in the ticker symbol used on the New York Stock
         Exchange for units of beneficial interest in North European Oil
         Royalty Trust from "NET" to "NRT" and the subsequent
         commencement of trading under that new symbol.



                                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)


                                      By:  /S/ John R. Van Kirk
                                          ----------------------------
                                               John R. Van Kirk
                                               Managing Director

Dated: May 23, 2002