Exhibit 31.1

                  Certification of Chief Executive Officer
          Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002


I, John H. Van Kirk, certify that:


1.     I have reviewed this quarterly report on Form 10-Q of North European
       Oil Royalty Trust; and

2.     Based on my knowledge, this quarterly report does not contain any
       untrue statement of a material fact necessary to make the statements
       made, in light of the circumstances under which such statements were
       made, not misleading with respect to the periods presented in this
       quarterly report; and

3.     Based on my knowledge, the financial statements, and other financial
       information included in this quarterly report, fairly present in all
       material respects the financial condition, results of operations and
       cash flows of the issuer as of, and for, the periods presented in
       this quarterly report; and

4.     The Registrant's other certifying officer and I are responsible for
       establishing and maintaining disclosure controls and procedures (as
       defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) for the
       Registrant and have:

       a)  Designed such disclosure controls and procedures, or caused such
           disclosure controls and procedures to be designed under our
           supervision, to ensure that material information relating to the
           Registrant, including its consolidated subsidiaries, is made
           known to us by others within those entities, particularly during
           the period in which this quarterly report is being prepared; and

       b)  Evaluated the effectiveness of the Registrant's disclosure
           controls and procedures and presented in this quarterly report our
           conclusions about the effectiveness of the disclosure controls and
           procedures, as of the end of the periods covered by this quarterly
           report based on such evaluation; and

       c)  Disclosed in this quarterly report any change in the Registrant's
           internal control over financial reporting that occurred during
           the Registrant's most recent fiscal quarter that has materially
           affected, or is reasonably likely to materially affect, the
           Registrant's internal control over financial reporting; and


5.     The Registrant's other certifying officer and I have disclosed, based
       on our most recent evaluation of internal control over financial
       reporting, to the Registrant's auditors and to the audit committee
       of the board of directors (or persons performing the equivalent
       function):

       a)  All significant deficiencies and material weaknesses in the
           design or operation of internal control over financial reporting
           which are reasonably likely to adversely affect the Registrant's
           ability to record, process, summarize and report financial
           information; and



       b)  Any fraud, whether or not material, that involves management or
           other employees who have a significant role in the Registrant's
           internal control over financial reporting.








Date:    September 5, 2003


                               /s/ John H. Van Kirk
                              -----------------------------------------------
                                   John H. Van Kirk
                                   Managing Trustee (Chief Executive Officer)










































Exhibit 31.2

                   Certification of Chief Financial Officer
           Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002


I, John R. Van Kirk, certify that:


1.     I have reviewed this quarterly report on Form 10-Q of North European
       Oil Royalty Trust; and

2.     Based on my knowledge, this quarterly report does not contain any
       untrue statement of a material fact necessary to make the statements
       made, in light of the circumstances under which such statements were
       made, not misleading with respect to the periods presented in this
       quarterly report; and

3.     Based on my knowledge, the financial statements, and other financial
       information included in this quarterly report, fairly present in all
       material respects the financial condition, results of operations and
       cash flows of the issuer as of, and for, the periods presented in
       this quarterly report; and

4.     The Registrant's other certifying officer and I are responsible for
       establishing and maintaining disclosure controls and procedures (as
       defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) for the
       Registrant and have:

       a)  Designed such disclosure controls and procedures, or caused such
           disclosure controls and procedures to be designed under our
           supervision, to ensure that material information relating to the
           Registrant, including its consolidated subsidiaries, is made known
           to us by others within those entities, particularly during the
           period in which this quarterly report is being prepared; and

       b)  Evaluated the effectiveness of the Registrant's disclosure
           controls and procedures and presented in this quarterly report our
           conclusions about the effectiveness of the disclosure controls and
           procedures, as of the end of the periods covered by this quarterly
           report based on such evaluation; and

       c)  Disclosed in this quarterly report any change in the Registrant's
           internal control over financial reporting that occurred during
           the Registrant's most recent fiscal quarter that has materially
           affected, or is reasonably likely to materially affect, the
           Registrant's internal control over financial reporting; and


5.     The Registrant's other certifying officer and I have disclosed, based
       on our most recent evaluation of internal control over financial
       reporting, to the Registrant's auditors and to the audit committee
       of the board of directors (or persons performing the equivalent
       function):

       a)  All significant deficiencies and material weaknesses in the
           design or operation of internal control over financial reporting
           which are reasonably likely to adversely affect the Registrant's
           ability to record, process, summarize and report financial
           information; and



       b)  Any fraud, whether or not material, that involves management or
           other employees who have a significant role in the Registrant's
           internal control over financial reporting.








Date:    September 5, 2003

                              /s/ John R. Van Kirk
                             ------------------------------------------------
                                  John R. Van Kirk
                                  Managing Director (Chief Financial Officer)