SCHEDULE 14A INFORMATION

          PROXY STATEMENT PURSUANT TO SECTION 14(A) OF THE SECURITIES
                    EXCHANGE ACT OF 1934 (AMENDMENT NO.   )

Filed by the Registrant [X]

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)

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:

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


                        NORTH EUROPEAN OIL ROYALTY TRUST

                        SUITE 19A, 43 WEST FRONT STREET

                           RED BANK, NEW JERSEY 07701

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

                    NOTICE OF ANNUAL MEETING OF UNIT OWNERS

                               FEBRUARY 11, 2004

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"), pursuant to Article 14 of its
Agreement of Trust, will be held on Wednesday, February 11, 2004, 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.

     The transfer books of the Trust will not be closed. Only unit owners of
record as of the close of business on December 31, 2003 will be entitled to
notice of and to vote at the annual meeting.

                           BY ORDER OF THE TRUSTEES:

                                          JOHN H. VAN KIRK
                                          Managing Trustee

January 12, 2004

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

     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.


                        NORTH EUROPEAN OIL ROYALTY TRUST
                        SUITE 19A, 43 WEST FRONT STREET
                           RED BANK, NEW JERSEY 07701
                                 (732) 741-4008

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

                                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") to be
used at the Annual Meeting of Unit Owners to be held on Wednesday, February 11,
2004 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, 2003 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") 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") 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 12, 2004.

     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
8,931,414 units of the Trust outstanding on December 31, 2003. 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" 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-voting 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 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, 2003, 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") and a standing Compensation
Committee of the Trustees of North European Oil Royalty Trust (the "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
2003 the Audit Committee and the Compensation Committee met formally five times
and one time, 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 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, 2003. It is the
expectation of the Trustees that all of the Trustees attend each Annual Meeting
of Unit Owners. All of the Trustees attended such meeting last year.

                                       -3-


     The following table sets forth certain information, including ownership of
Trust units as of December 1, 2003, about the nominees for election as Trustees
and the Managing Director:

<Table>
<Caption>
                                                                    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           2003       UNITS(1)
                      ---   -------------------------------------  ------------   ------------   --------
                                                                                  
NOMINEES FOR ELECTION AS TRUSTEES
Robert P. Adelman     73    Director, Trustee of various profit        1987          12,000        0.13%
                               and non-profit companies
Samuel M. Eisenstat   63    Attorney; CEO, Abjac Energy Corp.;         1996           2,000         (2)
                               Director, Sun America Mutual Fund
                               & Annuities
Willard B. Taylor     63    Partner, Sullivan & Cromwell               1974(3)        6,619         (2)
                               attorneys
John H. Van Kirk      79    Managing Trustee                           1954          79,800(4)     0.89%
Rosalie J. Wolf       62    Senior Advisor and Managing Director,      2001           1,000         (2)
                               Offit Hall Capital Management LLC
                               (and predecessor entity); formerly
                               Chief Investment Officer of The
                               Rockefeller Foundation
MANAGING DIRECTOR
John R. Van Kirk      51    Managing Director(5)                       1990           7,551         (2)
ALL TRUSTEES AND THE MANAGING DIRECTOR, AS A GROUP                                  108,970        1.22%
</Table>

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

(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 13,800 units owned by John H. Van Kirk's wife, in which units he
    disclaims beneficial interest.

(5) John R. Van Kirk, the Managing Director of the Trust, provides office space
    and office services to the Trust at cost. During fiscal 2003, the Trust
    reimbursed him a total of $19,151.75 for such office space and office
    services.

                                       -4-


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"), the Trustees, the Managing
Director and persons owning more than 10% of the Trust's units (the "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, 2003, 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.

      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.

      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

                                       -5-


                            MANAGEMENT COMPENSATION

TRUSTEE AND 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

<Table>
<Caption>
              NAME AND
        PRINCIPAL POSITIONS             YEAR    COMPENSATION
        -------------------             ----    ------------
                                          
John H. Van Kirk                        2003      $70,247
   Managing Trustee(1)                  2002      $72,254
                                        2001      $73,296
John R. Van Kirk                        2003      $97,500
   Managing Director                    2002      $94,167
                                        2001      $92,500
</Table>

(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 2003, each Trustee was paid a fee of $35,247.44 pursuant to a
formula contained in the Trust Agreement. Robert P. Adelman received additional
compensation at an annual rate of $8,000 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

     None.

                                       -6-


                        COMPARISON OF FIVE YEAR RETURNS

     The graph set forth below compares, for the last five years, the cumulative
return on Trust 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 Peer Group"). The composition of the Royalty Peer Group has
been the same since the Trust's proxy statement for its 1993 Annual Meeting of
Unit Owners. Since the royalty properties and product sales of the royalty
trusts comprising the Royalty Peer Group are located domestically and the
royalty properties and product sales of North European Oil Royalty Trust are
located in Germany, the comparison to their cumulative return is not as useful
as it might otherwise be. The Trust has been unable to locate any publicly
traded oil royalty trusts with royalty properties and product sales in either
Germany or Europe. In determining the cumulative returns on investment, it has
been assumed that on October 31, 1998, an equal dollar amount was invested in
Trust 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]

<Table>
<Caption>
                                                   NORTH EUROPEAN OIL
                                                      ROYALTY TRUST               S&P 500 INDEX                PEER GROUP
                                                   ------------------             -------------                ----------
                                                                                               
Oct-98                                                   100.00                      100.00                      100.00
Oct-99                                                   101.60                      125.67                      137.56
Oct-00                                                   122.51                      133.33                      166.57
Oct-01                                                   163.78                      100.12                      220.05
Oct-02                                                   204.02                       85.00                      253.60
Oct-03                                                   245.11                      102.69                      377.58
</Table>

                                       -7-


                                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" as that term is defined in the rules of the Securities and
Exchange Commission 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 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.

     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, 2003, 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, 2003 with the
Managing Trustee and the Managing Director of the Trust, constituting its
ongoing management. The committee along with management, Trust counsel and
representatives of Ernst & Young LLP have discussed extensively the requirements
of the Sarbanes-Oxley Act of 2002 as well as new directives being issued by the
SEC in response and the Trust's compliance therewith. In addition as part of the
Trust's compliance, an ongoing review of the Trust's internal controls is being
conducted.

      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, 2003 for filing with the Securities and Exchange Commission.

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

                                       -8-


                                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.

RESIGNATION AND APPOINTMENT OF INDEPENDENT AUDITORS

     As of June 15, 2002 Arthur Andersen LLP ceased to serve as auditor for
North European Oil Royalty Trust because of its inability to perform future
audit services. The Trust was advised that neither the engagement partner nor
the manager of the audit work performed by Arthur Andersen LLP for the Trust
remained in the employ of Arthur Andersen LLP.

     Arthur Andersen LLP's report on the financial statements for the Trust's
fiscal year 2001 contained no adverse opinion or disclaimer of opinion. The
report was unqualified except for the fact that the financial statements did not
present financial position and results of operations in conformity with
generally accepted accounting principles, which require the use of the accrual
basis of accounting. The Trust uses the cash basis of accounting, which is a
comprehensive basis of accounting other than accounting principles generally
accepted in the United States ("GAAP").

     In fiscal 2001 and the first two quarters of fiscal 2002 prior to the
termination of Arthur Andersen LLP's services to the Trust, there were no
disagreements between the Trust and Arthur Andersen LLP on any matter of
accounting principles or practice, financial statement disclosure or auditing
scope or procedure which would have caused Arthur Andersen LLP to make reference
to the subject matter of such disagreement in connection with its report. During
the same period, there were no "reportable events" as defined in Item 304 of
Regulation S-K.

     Prior to the engagement of Ernst & Young LLP there had been no
consultations regarding the application of accounting principles to a specified
transaction or type of audit opinion that might be rendered by Ernst & Young
LLP. Ernst & Young LLP provided no opinion or advice, either written or oral,
that could be concluded to be an important factor considered by the Trust in its
decision to engage Ernst & Young LLP as its new auditor.

     Ernst & Young LLP assumed audit responsibilities for the Trust on September
13, 2002 and has conducted a review of the financial statements for the Trust's
third fiscal quarter and has performed an audit of the Trust's 2002 fiscal year.

FEES BILLED BY INDEPENDENT AUDITORS

AUDIT FEES

     For the fiscal years ended October 31, 2002 and 2003, the Trust agreed to
pay $30,000 and $33,000 respectively as the aggregate amount for audit services
to be performed by Ernst & Young LLP. For its review of the first two quarters
of fiscal 2002, the Trust paid Arthur Andersen LLP, the Trust's previous
auditor, $12,000. In addition for fiscal 2003, as part of the requirements
established by the Sarbanes-Oxley Act of 2002, the Trust agreed to pay $7,500
for incremental services in connection with the preparation of a future
attestation report by Ernst & Young LLP regarding the effectiveness of internal
financial controls.

                                       -9-


AUDIT-RELATED FEES AND TAX FEES

     No fees were billed during the fiscal years ending October 31, 2002 and
2003 for services rendered by the Trust's independent accountants for
audit-related fees or tax fees.

ALL OTHER FEES

     At the Trust's direction and as part of its monitoring process, Arthur
Andersen Germany 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 1999-2000 and received a final payment of $11,196.66 by the Trust
in fiscal 2002. At the Trust's direction and as part of its monitoring process,
the German affiliate of Ernst & Young LLP 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 2001-02 and has been paid
$32,385.63 by the Trust in fiscal 2003.

PRE-APPROVAL POLICIES

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

                           GOVERNANCE AND NOMINATIONS

     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 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-nominated 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.

                                       -10-


                                 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

     Any unit owner may communicate with the Managing Trustee 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 the Managing Trustee may be sent to the office of the Trust at P.O. Box 456,
Red Bank, NJ 07701. Communications to the Audit Committee Chairman may also be
sent by mail to the office of the Trust, marked "confidential."

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, 2003, 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.

UNIT OWNER PROPOSALS FOR THE 2005 ANNUAL MEETING

     The 2005 Annual Meeting of Unit Owners is tentatively scheduled to be held
on February 9, 2005. Any proposals of the unit owners intended to be presented
at the 2005 annual meeting must be received by the Trust by October 13, 2004 for
inclusion in the Trust'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 2005 annual meeting
is changed by more than 30 days from February 9, 2005, 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

January 12, 2004

                                 REVOCABLE PROXY

                        NORTH EUROPEAN OIL ROYALTY TRUST

[X] PLEASE MARK VOTES
    AS IN THIS EXAMPLE

ANNUAL MEETING OF UNIT OWNERS -- FEBRUARY 11, 2004

      This Proxy is solicited on behalf of the Trustees. The undersigned hereby
appoints John H. Van Kirk, Robert P. Adelman and Lawrence A. Korbin, 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 11, 2004 or any adjournment thereof, hereby revoking any prior
proxy. The undersigned has received the notice of meeting and proxy statement
dated January 12, 2004.

      The Trustees recommend a vote "FOR" Proposal 1.

                                                              WITH-      FOR ALL
                                                     FOR      HOLD       EXCEPT
1.    Election of Trustees                           [ ]       [ ]         [ ]

      NOMINEES: ROBERT P. ADELMAN, SAMUEL M. ELSENSTAT,
      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
- --------------------------------------------------------------------------------

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.


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

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

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