8-K

                    SECURITIES AND EXCHANGE COMMISSION

                         WASHINGTON, D.C. 20549

                                FORM 8-K


                              CURRENT REPORT

                     PURSUANT TO SECTION 13 OR 15(d)
                 OF THE SECURITIES EXCHANGE ACT OF 1934


             Date of Report (Date of earliest event reported):

                               July 28, 2005
                           --------------------

                      NORTH EUROPEAN OIL ROYALTY TRUST
            ------------------------------------------------------
            (Exact name of Registrant as specified in its charter)


                         Commission File No. 1-8245


               Delaware                             22-2084119
        -----------------------                -----------------------
        (State of organization)                (IRS Employer I.D. No.)


        Suite 19A, 43 West Front Street, Red Bank, N.J.          07701
       ---------------------------------------------------------------
                 (Address of principal executive offices)


                               732-741-4008
            ---------------------------------------------------
            (Registrant's telephone number including area code)


                     This report consists of 3 pages.















                                   -2-



Item 2.02.  Results of Operations and Financial Condition.
            ----------------------------------------------

            On July 28, 2005 North European Oil Royalty Trust issued a
            press release via PR Newswire announcing the Trust's
            distribution for the third quarter of fiscal 2005.



Item 9.01.   Financial Statements and Exhibits.
             ----------------------------------

            (c) Exhibits

                Exhibit 99.  A press release dated July 28, 2005 and
                disseminated through PR Newswire announcing the distribution
                for the third quarter of fiscal 2005.





                                SIGNATURES
                                ----------


          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 thereunto duly authorized.




                                    NORTH EUROPEAN OIL ROYALTY TRUST
                                    --------------------------------
                                            (Registrant)



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


Dated:   July 29, 2005

EX-99

                                   -3-

Exhibit 99
                                                              PR NEWSWIRE

                    NORTH EUROPEAN OIL ROYALTY TRUST
                       ANNOUNCES THE DISTRIBUTION
                  FOR THE THIRD QUARTER OF FISCAL 2005

RED BANK, N.J.  July 28, 2005 --  The Trustees of North European Oil Royalty
Trust (NYSE-NRT) announced today a quarterly distribution of 57 cents per
unit, payable on August 31, 2005 to holders of record on August 12, 2005.
John R. Van Kirk, Managing Director, reported that this year's quarterly
distribution was 20 cents or 54.1% higher than the distribution for the
third quarter of fiscal 2004.  He noted that information received to date
from the operating companies indicated that a combination of higher levels
of gas sales and higher gas prices, coming at a time of a comparatively flat
exchange rate, were the most likely factors behind the increase.

Mr. Van Kirk pointed out that the amount of the distribution per unit was
affected by an increase in the number of units outstanding.  This increase
in units outstanding, a 2.6% dilution, resulted from the distribution of
234,681 Trust units to the States of Delaware and New York on June 30, 2005.
This distribution completed implementation of the February 26, 1996 consent
decree and agreement concerning previously unlocated holders of Trust units
or shares of predecessor corporations, and eliminated the need for any
payments of lump sum amounts to presenting claimants.  That requirement has
been in effect since the date at which the Trust's predecessor company was
reorganized in 1957.

In the area covered by the Trust's higher royalty rate agreement, gas sales
increased by 20.9% from 15.2 billion cubic feet ("Bcf") to 18.3 Bcf, and the
average price of gas sold increased 30.7% from 1.1276 Euro cents per
kilowatt hour ("Ecents/Kwh") to 1.4738 Ecents/Kwh.  Based on the transfer of
royalties from Germany received under the higher royalty rate agreement, the
average value of the Euro declined from month to month during the quarter.
The average value of the Euro for the quarter just ended increased 1.2 %
from a dollar equivalent of $1.2124 last year to $1.2264 in the current year.

Total distributions of $1.80 per unit for the first nine months of fiscal
2005 were 54 cents  per unit or 42.9% higher than the amount distributed for
the same period last year.   Including this distribution, during the last
twelve months the Trust has distributed $2.13 per unit.  Distributions are
made to Trust unit owners from royalties received from oil, sulfur and gas
sales from royalty holdings in Germany.  The August distribution reflects
royalties received from sales made during the second calendar quarter of
2005.  The Trust makes quarterly distributions to unit owners during the
months of February, May, August and November.

Contact --  John H. Van Kirk, Managing Trustee, or John R. Van Kirk,
Managing Director, telephone: (732) 741-4008, e-mail: NEORT@AOL.Com.
Website: www.neort.com