-----BEGIN PRIVACY-ENHANCED MESSAGE----- Proc-Type: 2001,MIC-CLEAR Originator-Name: webmaster@www.sec.gov Originator-Key-Asymmetric: MFgwCgYEVQgBAQICAf8DSgAwRwJAW2sNKK9AVtBzYZmr6aGjlWyK3XmZv3dTINen TWSM7vrzLADbmYQaionwg5sDW3P6oaM5D3tdezXMm7z1T+B+twIDAQAB MIC-Info: RSA-MD5,RSA, MJ9OP6XJTvr3D5S+K6YiChGpsai+drxKIlVka2imuiawmS5tQb4QF9FlMHLVF5Lw b5ZMxdd0PR3tzDbn9t7VKg== 0000072633-06-000002.txt : 20060106 0000072633-06-000002.hdr.sgml : 20060106 20060106103454 ACCESSION NUMBER: 0000072633-06-000002 CONFORMED SUBMISSION TYPE: 10-K PUBLIC DOCUMENT COUNT: 4 CONFORMED PERIOD OF REPORT: 20051031 FILED AS OF DATE: 20060106 DATE AS OF CHANGE: 20060106 FILER: COMPANY DATA: COMPANY CONFORMED NAME: NORTH EUROPEAN OIL ROYALTY TRUST CENTRAL INDEX KEY: 0000072633 STANDARD INDUSTRIAL CLASSIFICATION: OIL ROYALTY TRADERS [6792] IRS NUMBER: 222084119 STATE OF INCORPORATION: DE FISCAL YEAR END: 1031 FILING VALUES: FORM TYPE: 10-K SEC ACT: 1934 Act SEC FILE NUMBER: 001-08245 FILM NUMBER: 06515344 BUSINESS ADDRESS: STREET 1: P O BOX 456 STREET 2: 43 WEST FRONT STREET SUITE 19-A CITY: RED BANK STATE: NJ ZIP: 07701 BUSINESS PHONE: 7327414008 MAIL ADDRESS: STREET 1: P O BOX 456 STREET 2: 43 WEST FRONT STREET SUITE 19-A CITY: RED BANK STATE: NJ ZIP: 07701 10-K 1 tenk05.txt SECURITIES AND EXCHANGE COMMISSION WASHINGTON, D. C. 20549 FORM 10-K (Mark One) [X] Annual report pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934 For the fiscal year ended October 31, 2005 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) (IRS Employer Identification Number) Suite 19A, 43 West Front Street, Red Bank, N.J. 07701 ---------------------------------------------- ---------- (Address of principal executive offices) (Zip Code) Registrant's telephone number including area code: 732-741-4008 --------------------------------------------------------------- Securities registered pursuant to Section 12(b) of the Act: Title of each class Name of each exchange on which registered - ---------------------------- ----------------------------------------- Units of Beneficial Interest New York Stock Exchange 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 . --- --- Indicate by check mark if disclosure of delinquent filers pursuant to Item 405 of Regulation S-K is not contained herein, and will not be contained, to the best of registrant's knowledge, in definitive proxy or information statements incorporated by reference in Part III of this Form 10-K or any amendment to this Form 10-K. X . - 2 - Indicate by check mark whether the registrant is an accelerated filer (as defined in Rule 12b-2 of the Act). Yes X No . ----- ----- As of April 29, 2005, the aggregate market value of outstanding units of beneficial interest of the Registrant held by non-affiliates of the Registrant was approximately $234,760,721 on such date. (The Trustees and the Managing Director are the only persons deemed to be affiliates of the Registrant.) As of December 30, 2005, there were 9,180,876 units of beneficial interest ("units") of the Registrant outstanding. Documents Incorporated by Reference ----------------------------------- Items 10, 11, 12, 13 and 14 of Part III have been partially or wholly omitted from this report and the information required to be contained therein is incorporated by reference from the Registrant's definitive proxy statement dated January 9, 2006 for the annual meeting to be held on February 9, 2006. - 3 - PART I Item 1. Business. -------- (a) General Development of Business. ------------------------------- Registrant (the "Trust") is a grantor trust which, on behalf of the owners of beneficial interest in the Trust (the "unit owners"), holds overriding royalty rights covering gas and oil production in certain concessions or leases in the Federal Republic of Germany. The rights are held under contracts with local German exploration and development subsidiaries of ExxonMobil Corp. and the Royal Dutch/Shell Group of Companies ("Royal Dutch/Shell 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. See Item 2 of this Report for descriptions of certain of these contracts. The royalty rights were received by the Trust from North European Oil Company (the "Company") upon dissolution of the Company in September, 1975. The Company was organized in 1957 as the successor to North European Oil Corporation (the "Corporation"). The Trust is administered by trustees (the "Trustees") under an Agreement of Trust dated September 10, 1975, amended May 13, 1976 and February 10, 1981 and as deemed amended pursuant to the Delaware Court of Chancery Order dated February 26, 1996 (the "Trust Agreement"). Neither the Trust nor the Trustees on behalf of the Trust conduct any active business activities or operations. The sole permitted function of the Trustees is to monitor, verify, collect, hold, invest and distribute the royalty payments made to the Trust. Under the Trust Agreement the Trustees make quarterly distributions of the net funds received by the Trust on behalf of the unit owners. Funds temporarily held by the Trust are invested in interest bearing bank deposits, certificates of deposit, U.S. Treasury Bills or other government obligations. There has been no significant change in the principal operation or purpose of the Trust during the past fiscal year. During the past three years, the Securities and Exchange Commission (the "SEC" or "Commission") finalized rules implementing legislation concerning governance matters for publicly held entities that was passed as part of the Sarbanes-Oxley Act of 2002 ("SOX"). The Trust is complying with the requirements of the SEC and SOX and at this time the Trustees have chosen not to request any relief from those provisions based on the passive nature of the Trust and the fact that it conducts no active business. In that connection, the Trustees have directed that the additional statements and disclosures set forth or incorporated by reference in this Report, which the Commission requires of corporations, be made even though some of such statements and disclosures might not now or in the future be required to be made by the Trust. In addition, the New York Stock Exchange (the "NYSE" or "Exchange"), where units of beneficial interest of the Trust are listed for trading, has adopted additional corporate governance rules as set forth in Section 303A.12(a) of the NYSE Listed Company Manual. These rules provide, however, - 4 - that passive business organizations in the form of trusts, such as the Trust, are exempt from most of the governance requirements promulgated by the NYSE. The Trustees have, however, chosen to constitute an Audit and a Compensation Committee. (b) Financial Information about Industry Segments. --------------------------------------------- Since the Trust conducts no active business operations, an analysis by industry segments is accordingly not applicable to the Trust. To the extent that royalty income received by the Trust is attributable to sales of different products, to sales from different geographic areas or to sales by different operating companies, this information is set forth in Item 2 of this Report and the Exhibit described in that Item 2. (c) Narrative Description of Business. --------------------------------- Under the Trust Agreement, the Trust conducts no active business operations and is restricted to collection of income from royalty rights and distribution to unit owners of the net income after payment of administrative and related expenses. The overriding royalty rights held by the Trust are derived from contracts and agreements originally entered into by German subsidiaries of the predecessor Corporation during the early 1930's. Some of these royalty rights are based on leases which have passed their original expiration dates. However, the leases remain in effect as long as there is continued production or the lessor does not cancel the lease. Individual lessors will normally not seek termination of the rights originally granted because the leases provide for royalty payments to the lessors if sales of oil or gas result from discoveries made on the leased land. Additionally, termination by individual lessors would result in the escheat of mineral rights to the State. The remainder of the Trust's royalty rights are based on government granted concessions which remain in effect as long as there are continued production activities and/or exploration efforts by the operating companies. It is generally anticipated that the operating companies will continue production where it remains economically profitable for them to do so. Royalties are paid to the Trust on sales from production under these leases and concessions by the operating companies on a regular monthly or quarterly basis pursuant to the royalty agreements. Since January 2001, the operating companies have been making royalty payments to the Trust exclusively in Euros. Once deposited in the Trust's bank account in Germany, the Euros are converted into U.S. dollars at the rate in effect on the date of transfer. The Trust does not engage in activities to hedge against currency risk or similar transactions and the fluctuations in the conversion rate impact its financial results. The Trust has not experienced any difficulty in effecting the conversion into U.S. dollars. As the holder of overriding royalty rights, the Trust has no legal ability, whether by contract or operation of law, to compel production. Moreover, if an operator should determine to terminate production in any concession or lease area and to surrender the concession or lease, the royalty rights for that area would thereby be terminated. Under certain royalty agreements, the operators are required to advise the Trust of any intention to surrender lease or concession rights. While the Trust itself is precluded from undertaking any production activities, possible residual rights might permit the Trust to take up a surrendered concession or lease - 5 - and attempt to retain a third party operator to develop such concession or lease. During the 2004 fiscal year, the Trust received notification that the operating companies intended to surrender their rights to three minor non-productive leases. Early in fiscal 2006 an additional two leases were added to the list of non-productive leases that the operating companies intended to surrender. The Trust continues to review its options with regard to all these leases. However, due to the size of the areas covered by the leases and the lack of any current production or probable hydrocarbon potential, the surrendering of these rights is not expected to have a significant impact on the Trust or its royalty receipts. The exploration for and the production of gas and oil is a speculative business. The Trust has no means of ensuring continued income from its royalty rights at either their present levels or otherwise. In addition, fluctuations in prices and supplies of gas and oil and the effect these fluctuations might have on royalty income to the Trust and on reserves net to the Trust cannot be accurately projected. The Trustees have no information with which to make any projections beyond information on economic conditions which is generally available to the public and thus are unwilling to make any such projections. While Germany has laws relating to environmental protection, the Trustees have no detailed information concerning the present or possible effect of such laws on operations in areas where the Trust holds royalty rights on production and sale of products from those areas. Seasonal demand factors affect the income from royalty rights insofar as they relate to energy demands and increases or decreases in prices, but on average they are not material to the regular annual income received under the royalty rights. The Trust, either itself or in cooperation with holders of parallel royalty rights, arranges for periodic reviews of the books and records of the operating companies to verify compliance with the computation provisions of the applicable agreements. From time to time these examinations disclose computational errors or errors from inappropriate application of existing agreements and appropriate adjustments are requested and made. (d) Financial Information about Foreign and Domestic Operations and --------------------------------------------------------------- Export Sales. - ------------ The Trust does not engage in any active business operations, and its sources of income are the overriding royalty rights covering gas, sulfur and oil production in certain areas in Germany and interest on the funds temporarily invested by the Trustees. In Item 2 of this Report there is a schedule (by product, geographic area and operating company) showing the royalty income received by the Trust during the fiscal year ended October 31, 2005. - 6 - (e) Executive Officers of the Trust. ------------------------------- As specified in the Trust Agreement the affairs of the Trust are managed by not more than five individual Trustees who receive compensation determined under that same agreement. One of the Trustees is designated as Managing Trustee and receives additional compensation in such capacity. The Managing Trustee, John H. Van Kirk, is responsible for managerial oversight, while day-to-day matters are handled by the Managing Director, John R. Van Kirk. John H. Van Kirk, who is 81 years old, has been Managing Trustee since the Trust's inception in 1975. John R. Van Kirk, who is 53 years old, has held the position of Managing Director of the Trust since November 1990. John R. Van Kirk is the son of John H. Van Kirk, the Managing Trustee. The Managing Director provides office space and services at cost to the Trust. In addition to the Managing Trustee and the Managing Director, the Trust has one other employee in the United States, an administrative assistant. The Trust also maintains a part-time consultancy relationship with an expert in Germany from whom it receives reports on a regular basis. Because the Trust has only three employees, employee relations or labor contracts are not directly material to the business or income of the Trust. The Trustees have no specific information concerning employee relations of the operating companies. (f) Available Information. --------------------- The Trust maintains a website at www.neort.com. The Trust's annual reports on Form 10-K, quarterly reports on Form 10-Q, current reports on Form 8-K and related amendments are available free of charge through the Trust's website as soon as reasonably practicable after such reports are filed with or furnished to the SEC. The Trust's Code of Conduct and Business Ethics, the Trustees' Regulations and the Trust's Audit Committee Charter are also available on the Trust's website. The Trust's website and the information contained in it and connected to it shall not be deemed incorporated by reference into this Form 10-K. Item 2. Properties. ---------- The properties of the Trust, which the Trust and Trustees hold pursuant to the Trust Agreement on behalf of the unit owners, are overriding royalty rights on sales of gas, sulfur and oil under certain concessions or leases in the Federal Republic of Germany. The actual leases or concessions are held either by Mobil Erdgas-Erdol GmbH ("Mobil Erdgas"), a German operating subsidiary of the ExxonMobil Corp., or by Oldenburgische Erdolgesellschaft ("OEG"). As a result of direct and indirect ownership, ExxonMobil Corp. owns two-thirds of OEG and the Royal Dutch/Shell Group owns one-third of OEG. The Oldenburg concession (1,398,000 acres), covering virtually the entire former State of Oldenburg and located in the federal state of Lower Saxony, is the major source of royalty income for the Trust. In 2002 Mobil Erdgas and BEB Erdgas und Erdol GmbH ("BEB"), a joint venture of ExxonMobil Corp. and the Royal Dutch/Shell Group, formed a company called ExxonMobil Production Deutschland GmbH ("EMPG") to carry out all exploration, drilling and production activities. All sales activities are still handled separately by either Mobil Erdgas or BEB. - 7 - Under one series of rights covering the western part of the Oldenburg concession (approximately 662,000 acres), the Trust receives a royalty payment of 4% on gross receipts from sales by Mobil Erdgas of gas well gas, oil well gas, crude oil and condensate. Under the royalty agreement with Mobil Erdgas there is no deduction of costs prior to the calculation of royalties from gas well gas and oil well gas, which together account for approximately 99% of all the royalties under said agreement. The Trust is also entitled to receive from Mobil Erdgas a 2% royalty on gross receipts of sales of sulfur obtained as a by-product of sour gas produced from the western part of Oldenburg. The payment of the sulfur royalty is conditioned upon sales of sulfur by Mobil Erdgas at a selling price above an agreed upon base price. This base price is adjusted annually by an inflation index. When the average selling price falls below the adjusted base price, no royalties are payable. No payments were received from the sale of sulfur under this agreement during fiscal 2005. Under another series of rights covering the entire Oldenburg concession and pursuant to an agreement with OEG (the "OEG Agreement"), the Trust receives royalties at the rate of 0.6667% on gross receipts from sales of gas well gas, oil well gas, crude oil, condensate and sulfur (removed during the processing of sour gas) less a certain allowed deduction of costs. Under the agreement previously reached with OEG, 50% of the field handling, treatment and transportation costs as reported by OEG for state royalty purposes are deducted from the gross sales receipts prior to the calculation of the royalty to be paid to the Trust. Based on the limited audit access available to the Trust and the financial information provided by the operating companies, the Trust's management has not seen a material change in the amount of the Trust's royalty receipts as a result of the application of this computation system. The Trust also holds through Mobil Erdgas a 2% royalty interest in oil and gas sales from acreage in Bavaria, and a 0.2117% royalty under the net interest of the Bayerische Mineral Industries A.G. ("BMI"), a subsidiary of Mobil Erdgas, in concessions in Bavaria. The net interest of BMI ranges from 16-1/2 to 100% of the sales, depending on the geographic region or area. Due to the absence of royalty income under this agreement, reserves from this area in Bavaria are not included in reserve calculations for this report year. While both Mobil Erdgas and BMI have suspended production in their concessions in Bavaria, the concessions remain open. In addition to the areas of Oldenburg and Bavaria, the Trust also holds overriding royalties on a number of leases in other areas of northwest Germany ranging in size from 185 to 25,000 acres and totaling 73,214 acres. The rates of overriding royalties vary from 1.83% to 6.75%. At the present time all but one of these leases are in the non-producing category. Due to the low level of income and the intermittent gas production from the single producing lease, reserves from this lease are not included in reserve calculations for this report year. As described above, the Trust received notification that the operating companies intend to surrender their rights to some minor non-productive leases. - 8 - The following is a schedule of royalty income for the fiscal year ended October 31, 2005 by product, geographic area and operating company: BY PRODUCT: ----------- Product Royalty Income - ------- -------------- Gas Well and Oil Well Gas $ 20,644,553 Sulfur $ 220,430 Oil $ 220,056 BY GEOGRAPHIC AREA: ------------------- Area Royalty Income - ---- -------------- Western Oldenburg $ 17,808,759 Eastern Oldenburg $ 3,201,336 Non-Oldenburg Areas $ 74,944 BY OPERATING COMPANY: --------------------- Company Royalty Income - ------- -------------- Mobil Erdgas-Erdol GmbH $ 15,509,142 BEB Erdgas und Erdol GmbH $ 5,575,897 Exhibit 99.1 to this Report is a report dated December 16, 2005 which summarizes certain production data and the estimated net proved producing reserves as of October 1, 2005, based on the limited information available, for the Oldenburg area in which the Trust holds overriding royalty rights. That report, the Estimate of Remaining Proved Producing Reserves in the Northwest Basin of the Federal Republic of Germany as of October 1, 2005 and Calculation of Cost Depletion Percentage for the 2005 Calendar Year (the "Reserve and Depletion Report"), was prepared by Ralph E. Davis Associates, Inc., 1717 St. James Place, Suite 460, Houston, Texas 77056 ("Davis Associates"). Davis Associates is an independent petroleum and natural gas consulting organization specialized in analyzing hydrocarbon reserves. In order to permit timely filing of this Report and consistent with the practice of the Trust in prior years, the information has been prepared for the 12-month period ended September 30, 2005, which is one month prior to the end of the fiscal year of the Trust. Unit owners are referred to the full text of the Reserve and Depletion Report contained herein for further details. In connection with the information in the Reserve and Depletion Report, note should be taken of the limited nature of the information available to the Trust. Pursuant to the arrangements under which the Trust holds royalty rights and due to the fact that the Trust is not considered an - 9 - operating company within Germany, it has no access to the operating companies' proprietary information concerning producing field reservoir data. The Trustees have been advised that publication of such information is not required under applicable law in Germany and that the royalty rights do not grant the Trust the right to require or compel the release of such information. Past efforts to obtain such information have not been successful. The information made available to the Trust by the operating companies does not include any of the following: reserve estimates, capitalized costs, production cost estimates, revenue projections, producing field reservoir data (including pressure data, permeability, porosity and thickness of producing zone) or other similar information. The limited nature of the information available to the Trust makes many calculations impossible including, among others, the following: proved undeveloped or probable future net recoverable oil and gas by appropriate geographic areas, total gross and net productive wells, availability of oil and gas from the present reserves, contract supply for one year or acreage concentration. The Trust has the authority to examine, but only for certain limited purposes, the operating companies' sales and production from the royalty areas. The Trust also has access to published materials in Germany from W.E.G. (a German organization equivalent to the American Petroleum Institute or the American Gas Association). The use of such statistical information relating to production and sales necessarily involves extrapolations and projections. Both Davis Associates and the Trustees believe the use of the material available is appropriate and suitable for preparation of the estimates described in the Reserve and Depletion Report. Both the Trustees and Davis Associates believe this report and these estimates to be reasonable and appropriate but assume that these estimates may vary from statistical projections which could be made if reservoir production information (of the kind normally available to domestic producing companies) were available. The limited information available makes it inappropriate to make projections or estimates of proved or probable reserves of any category or class other than the estimated net proved producing reserves described in the Reserve and Depletion Report. Attachment A of the Reserve and Depletion Report is comprised of a schedule of estimated net proved producing reserves of the Trust's royalty properties, computed as of October 1, 2005 and a five year schedule of gas, sulfur and oil sales for the twelve months ended September 30, 2005, 2004, 2003, 2002 and 2001 computed from quarterly sales reports of operating companies received by the Trust during such periods. Item 3. Legal Proceedings. ----------------- See Note 3 to the Financial Statements contained in Item 8 of this Report for further information. Item 4. Submission of Matters to a Vote of Security Holders. --------------------------------------------------- Inapplicable. - 10 - PART II Item 5. Market for the Registrant Trust's Units of Beneficial Interest, --------------------------------------------------------------- Related Unit Owner Matters and Trust Purchases of Units of ---------------------------------------------------------- Beneficial Interest. ------------------- The Trust's units of beneficial interest are traded on the New York Stock Exchange under the symbol NRT. In addition, the Midwest Stock exchange and the Boston Exchange have granted unlisted trading privileges in the Trust units. Under the Trust Agreement the Trustees distribute to unit owners, on a quarterly basis, the net royalty income after deducting expenses and reserving limited funds for anticipated administrative expenses. The following table presents the high and low closing prices for the quarterly periods ended in fiscal 2005 and 2004 as reported by the NYSE as well as the cash distributions paid to unit owners by quarter for the past two fiscal years. FISCAL YEAR 2005 ---------------- Low High Distribution Closing Closing Per Quarter Ended Price Price Unit - ------------- --------- --------- ------------ January 31, 2005 $21.80 $23.90 $0.54 April 30, 2005 $23.55 $27.05 $0.69 July 31, 2005 $26.25 $31.10 $0.57 October 31, 2005 $27.20 $34.25 $0.42 FISCAL YEAR 2004 ---------------- Low High Distribution Closing Closing Per Quarter Ended Price Price Unit - ------------- --------- --------- ------------ January 31, 2004 $22.51 $25.99 $0.46 April 30, 2004 $23.15 $25.40 $0.43 July 31, 2004 $20.71 $25.20 $0.37 October 31, 2004 $21.51 $24.63 $0.33 - 11 - The quarterly distributions to unit owners represent their undivided interest in royalty payments from sales of gas, sulfur and oil during the previous quarter. Each unit owner is entitled to recover a portion of his or her investment in these royalty rights through a cost depletion percentage. The calculation of this cost depletion percentage is set forth in detail in Attachment B to the Reserve and Depletion Report attached as Exhibit 99.1. This report has been prepared by Davis Associates using the limited information described in Item 2 of this Report to which reference is made. The Trustees believe that the calculations and assumptions used in this report are reasonable in the light of the limited nature of the available information. The cost depletion percentage recommended by the Trust's independent petroleum and natural gas consultants for calendar 2005 is 8.6660%. Specific details relative to the Trust's income and expenses and cost depletion percentage as they apply to the calculation of taxable income for the 2005 calendar year are included on a special removable page in the 2005 Annual Report under "Note to Unit Owners." A separate letter containing the same information has been sent to all unit owners who were registered at any time during calendar 2005 and who are no longer registered owners as of the end of the calendar year. Additionally, the tax reporting information for 2005 is available on the Trust's website, www.neort.com. The Trust maintains no reserve to cover any payments which might be required if the holders of shares of stock of the predecessor Corporation or Company, who have not yet exchanged those shares for units, should surrender them for exchange. Except as reflected in Note 3 to the Financial Statements in Item 8 of this Report, such payments are no longer required. As of November 30, 2005, there were 1,249 unit owners of record, which figure does not include the owners of unexchanged shares of stock in the Corporation or the Company (a total of 28 record holders). The owners of shares of stock in the Corporation are entitled under Section 3.10 of the Trust Agreement to receive units upon presentation of those shares or other evidences of ownership thereof. The owners of unexchanged shares of stock in the Company, for whom a nominee of The Bank of New York acts as agent under a shareholder agency agreement, are entitled to receive units upon presentation of those shares or other evidences of ownership thereof. If the remaining unclaimed units have not been claimed prior to April 30, 2006, they will be escheated to the states of last known address. See Note 3 to the Financial Statements in Item 8 of this Report for further information. The Trust does not maintain any compensation plans under which units are authorized for issuance. The Trust, as a matter of practice, does not make any repurchases of Trust units and did not make any repurchases of Trust units during fiscal 2005, 2004 or 2003. - 12 - Item 6. Selected Financial Data. ----------------------- NORTH EUROPEAN OIL ROYALTY TRUST -------------------------------- SELECTED FINANCIAL DATA (CASH BASIS) ------------------------------------ FOR FIVE FISCAL YEARS ENDED OCTOBER 31, 2005 ---------------------------------------------- 2005 2004 2003 2002 2001 ----------- ----------- ----------- ----------- ----------- German gas, sulfur, and oil royalties received $21,085,039 $15,061,209 $18,169,035 $17,435,504 $22,453,630 =========== =========== =========== =========== =========== Net Income on a cash basis $20,222,814 $14,307,658 $17,398,359 $16,885,776 $21,906,824 =========== =========== =========== =========== =========== Net Income per unit on a cash basis (a) $2.20 $1.60 $1.95 $1.89 $2.47 ===== ===== ===== ===== ===== Units of beneficial interest outstanding at end of year (a) 9,180,876 8,933,310 8,931,414 8,931,414 8,886,804 Cash distributions paid or to be paid: Dividends and distributions per unit paid to formerly unlocated unit owners .02 .01 .00 .00 .00 Distributions per unit paid or to be paid to unit owners $2.22 $1.59 $1.95 $1.89 $2.46 ===== ===== ===== ===== ===== Total assets at year end $3,920,268 $ 3,014,387 $ 4,063,767 $ 3,458,578 $5,391,321 ========== =========== =========== =========== ========== (a) Net income per unit on a cash basis was calculated based on the number of units outstanding at the end of the fiscal year. - 13 - Item 7. Management's Discussion and Analysis of Financial Condition ----------------------------------------------------------- and Results of Operations. ------------------------- Executive Summary - ----------------- 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 is not involved 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 ExxonMobil Corp. and the Royal Dutch/Shell 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. The gas is sold to various distributors under long term contracts which set forth, among other provisions, the timing, manner, volume and price of the gas sold. The pricing mechanisms contained in these contracts include a delay factor of three to six months and use the price of light heating oil in Germany as one of the primary pricing components. Since Germany must import a large percentage of its energy requirements, the U.S. dollar price of oil on the international market has a significant, although delayed, impact on the price of gas. A strong Euro would tend to reduce the cost of oil being imported into Germany and likely result in a lower price for light heating oil and a reduction in the amount of royalties paid to the Trust in Germany. However, a strong Euro would also result in an increase in the amount of royalties received when the royalties, originally received in Euros, are converted into dollars and transferred to the Trust's bank account in the U.S. A weak Euro would have the opposite effect. However, it is important to note that the price of imported oil and the Euro/dollar relationship are only two of the numerous factors that can affect the price of light heating oil. The Trust does not conduct any active business operations and has only limited need of funds for its own administrative services. These funds are used to pay Trustees' fees (computed under the Trust Agreement and based upon a percentage of royalties and interest income received), the remuneration fixed by the Trustees for the Managing Trustee, the Managing Director and the Audit Committee Chairman, expenses associated with the Trustees' meetings, professional fees paid to consultants, legal advisors and auditors, transfer agent fees, and secretarial and other general office expenses. Another requirement for funds by the Trust relates to the occasional necessity of making lump sum payments of arrearages of dividends of a corporate predecessor and distributions previously declared by the Trust. The payment of such arrearages would require a reduction in the amount of distributions which otherwise would be made on presently outstanding units. However, except for one claim begun before the cut-off date of June 30, 2005, pursuant to the provisions of the order of the Delaware Court of Chancery of April 17, 1996, further liability for payment of dividends or distributions - 14 - arrears has been eliminated. For further information on this contingent liability and the impact of the Delaware Court Order see Note 3 to Financial Statements in Item 8 of this Report. The Trust has no means of ensuring continued income from overriding royalty rights at their present level or otherwise. Economic and political factors which are not foreseeable may have an impact on Trust income. The effect of changing economic conditions on the demand for energy throughout the world and future prices of oil and gas cannot be accurately projected. The Trust's current consultant in Germany provides general information to the Trust on the German and European economies and energy markets. This information provides a context in which to evaluate the actions of the operating companies. In his position as consultant he receives reports from the operating companies with respect to current and planned drilling and exploration efforts. However, the unified exploration and production venture, EMPG, which provides the reports to the Trust's consultant, continues to limit the information flow to that which is required by German law. The relatively small amounts required for administrative expenses of the Trust limit the possible effect of inflation on its financial prospects. Continued price inflation would be reflected in sales prices, which with sales volumes form the basis on which the royalties paid to the Trust are computed. In addition, fluctuations in the Euro/dollar exchange rate have an impact on domestic energy prices within Germany and on the amount of dollars received by the Trust upon conversion. The impact of inflation or deflation on energy prices in Germany is delayed by the use in certain long-term gas sales contracts of a deferred "trailing average" related to light fuel oil prices. Results: Fiscal 2005 versus Fiscal 2004 - ---------------------------------------- For fiscal 2005 the Trust's gross royalty income increased 40% from $15,061,209 to $21,085,069. Increases in gas prices under both the higher and lower royalty rate agreements, higher gas sales from the higher royalty rate area of western Oldenburg and a higher average value for the Euro resulted in the higher royalty income and, as a result, higher distributions. The only negative factor impacting royalty income was lower gas sales from eastern Oldenburg. Under the higher royalty rate agreement with Mobil Erdgas covering western Oldenburg, gas sales increased 7% from 63.55 Billion cubic feet ("Bcf") in fiscal 2004 to 68.02 Bcf in fiscal 2005. Gas sales strengthened each quarter throughout fiscal 2005 until the final quarter when maintenance work at the desulfurization plant slowed production. A comparison to the prior year gas sales for the first through fourth quarters of fiscal 2005 showed changes of -4.6%, -1.3%, +20.9% and +13.7%, respectively. The Trust's management believes that this turnaround is at least partially the result of the new compressors that came on line in late 2004 and the new western wells completed in 2004. Average gas prices for gas sold from this royalty area increased 21.1% from 1.2038 Euro cents per kilowatt hour ("Ecents/Kwh") in fiscal 2004 to 1.4577 Ecents/Kwh in fiscal 2005. For fiscal 2005 the average gas price for each quarter posted an increase over the prior year's corresponding quarter. - 15 - Under the lower royalty rate agreement with BEB covering the entire Oldenburg concession, gas sales declined 3.4% from 166.41 Bcf in fiscal 2004 to 160.76 Bcf in fiscal 2005. A comparison to the prior year gas sales for the first through fourth quarters of fiscal 2005 showed changes of -5.1%, - -5.1%, +8.7% and -12.0%, respectively. Average gas prices for gas sold from this royalty area increased 25.2% from 1.2201 Ecents/Kwh in fiscal 2004 to 1.5272 Ecents/Kwh in fiscal 2005. For fiscal 2005 the average gas price for each quarter posted an increase over the prior year's corresponding quarter. From its high point in November 2004, the Euro steadily declined throughout fiscal 2005 in relation to the U.S. dollar. Using the cumulative transfer of royalties from Germany to the U.S. to generate an average value for the Euro, there was a 3.6% increase in the average value from $1.2234 for fiscal 2004 to $1.2673 for fiscal 2005. Interest income for fiscal 2005 was higher due to the combination of rising interest rates and increased funds available for investment. Trust expenses increased 18.8% from $775,521 in fiscal 2004 to $921,578 in fiscal 2005. A number of expense items not part of the normal yearly Trust expenses were incurred this year. The expenses associated with the biennial examination of the operating companies in Germany to confirm the accuracy of the royalty payments added $25,874 to the expense total. Payment of a portion of the fees of the Trust's German consultant was made early in fiscal 2005, which added $50,664 to the expense total. The resolution of the Trust's contingent liability for arrearage payments to previously unlocated shareholders resulted in additional legal expenses compared to fiscal 2004. The operating companies provide reports to the Trust's German consultant detailing their plans for exploration and drilling for the upcoming calendar year and the results of that program for the current calendar year. The Trust's consultant has extracted the following information from those reports. The operating companies' expanded drilling program continued throughout 2005. Goldenstedt Z-12a was successfully completed in March 2005 with a horizontal deviation of 3,117 feet. After construction of production facilities was completed, production began in September 2005. Hemmelte Z-5a, this year's one western well, was completed in mid June 2005 but due to geological constraints did not fully penetrate the total reservoir section as originally planned. This would appear to have had an impact of the well's productivity. However, following the completion of the production facilities, production began in October 2005. Doetlingen Ost Z-2, an exploratory well, began drilling in June 2005. Intended to penetrate to a total depth of 16,000 feet with a horizontal deviation of 1,310 feet, the drilling encountered massive technical problems which delayed completion of the well until mid November 2005. While no production tests were carried out, numerous gas "shows" occurred during the drilling and well logging confirmed a gas discovery. Once production facilities are completed, production is expected to begin in the middle of 2006. Oythe Z-3 was a new vertical well planned to replace Oythe Z-2, which suffered a casing collapse. Drilling began in September 2005 but significant technical difficulties forced the operators to plug the initial drilling with cement and redrill. Now designated Oythe Z-3a, the well is scheduled for completion in March 2006. A new well, Doetlingen Z-8a, originally scheduled for 2006 has been pushed forward to December 2005 with an expected completion of March 2006. This well is planned as a horizontal deviation of approximately 980 feet. For 2006, two new wells, Goldenstedt Z-7a and Varnhorn Z-7a, are planned. Both are horizontal deviations from existing wells located in eastern Oldenburg. - 16 - Results: Fiscal 2004 versus Fiscal 2003 - ---------------------------------------- For fiscal 2004 the Trust's gross royalty income decreased 17.1% from $18,169,035 to $15,061,209. The decline in gas sales and the drop in gas prices combined to push royalty income lower. The increase in the average value of the Euro contributed to the drop in gas prices but helped offset the decline in royalties by increasing the amount of dollars received when the royalties were transferred to the U.S. Under the higher royalty rate agreement with Mobil Erdgas covering western Oldenburg, gas sales declined 15.9% from 75.54 Bcf in fiscal 2003 to 63.55 Bcf in fiscal 2004. In comparison to the prior year's equivalent quarter, each quarter showed a decline. With the exception of the first quarter of fiscal 2004, gas sales for each quarter showed a drop from those of the immediately preceding quarter. The drop in reservoir pressure that continued throughout the year was not addressed until the month of October when the new compressors came on line and was not be fully addressed until the completion of some remaining minor construction work. Average gas prices for gas sold from this royalty area declined 15.1% from 1.4175 Ecents/Kwh in fiscal 2003 to 1.2038 Ecents/Kwh in fiscal 2004. Under the lower royalty rate agreement with BEB covering the entire Oldenburg concession, gas sales declined 12.2% from 189.46 Bcf in fiscal 2003 to 166.41 Bcf in fiscal 2004. The overall gas sales showed the same pattern as gas sales from western Oldenburg in comparison to the prior year and the immediately preceding quarter. Average gas prices for gas sold from this royalty area declined 6.4% from 1.3033 Ecents/Kwh in fiscal 2003 to 1.2201 Ecents/Kwh in fiscal 2004. The Euro continued its strong performance against the dollar throughout fiscal 2004 and in late November 2004 reached its highest point yet at a dollar equivalent value of $1.3294. Using the cumulative transfer of royalties from Germany to the U.S. to generate an average value for the Euro, there was an 11.5% increase in the average value from $1.0971 for fiscal 2003 to $1.2234 for fiscal 2004. Interest income for fiscal 2004 was lower due to the low interest rates that remained in effect and the reduced funds available for investment. Trust expenses decreased 3.3% from $802,153 in fiscal 2003 to $775,521 in fiscal 2004. The absence of expenses associated with the biennial examination of the operating companies in Germany to confirm the accuracy of the royalty payments resulted in the lower level of expenses. The operating companies provide reports to the Trust's German consultant detailing their plans for exploration and drilling for the upcoming calendar year and the results of that program for the current calendar year. The Trust's consultant has extracted the following information from those reports. The operating companies were involved in a construction and drilling program throughout 2004 in an effort to increase gas production and sales. The two new compressor units completed a four week testing period at the end of September 2004 and since then have been in full operation. Initially some remaining construction work limited production levels to a rate of 54 million cubic feet per day ("ft/d"). When all construction was completed, this production figure rose to the expected levels of 71 million ft/d. The operating companies pursued an expanded drilling program during 2004. Kneheim Z-5, a production well located in western Oldenburg, began - 17 - production in mid September. Hemmelte Z-8a, a horizontal deviation off an existing western production well, began production in mid October. The deviation presented particular difficulties that were successfully addressed. Goldenstedt Z-18a, a horizontal deviation off an existing production well in eastern Oldenburg, had been completed with production beginning in March 2005. Using a high tech geo-steering procedure the operators were able to extend the horizontal deviation approximately 2,140 feet in length. Sage Z-4, an exploratory well located in eastern Oldenburg, has been completed. Preliminary indications are that this well may have tapped a separate geological block but final confirmation will not be possible until the second half of 2006. Construction of a new gas treatment plant and a field pipeline was necessary but production finally began in May 2005. The operating companies indicated that they will continue their expanded drilling program into 2005 with four additional wells planned. Two horizontal deviations off existing wells were planned. The eastern well, Goldenstedt Z-12a, began drilling in mid December 2004 and was successfully completed in March 2005. The western well, Hemmelte Z-5a, began drilling in April 2005 and was successfully completed in June 2005. A new production well in eastern Oldenburg, Oythe Z-3, to replace an existing well that suffered a casing collapse, was scheduled for a drilling start in September 2005. Technical difficulties have delayed its completion until March 2006. A new exploratory well in eastern Oldenburg, Doetlingen Ost Z-2, was scheduled for a drilling start in June 2005 and was successfully completed in mid November 2005. This well was targeted to test a new geological reservoir. - 18- Critical Accounting Policies - ---------------------------- The financial statements, appearing subsequently in this Report, present financial statement balances and financial results on a cash basis of accounting, which is a comprehensive basis of accounting other than accounting principles generally accepted in the United States ("GAAP basis"). Cash basis accounting is an accepted accounting method for royalty trusts such as the Trust. Cash basis financial statements disclose revenue when cash is received and expenses when cash is paid. GAAP basis financial statements disclose income as earned and expenses as incurred, without regard to receipts or payments. The sole exception to the use of the cash basis of accounting is the accrual 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 and presents to the unit owners a more accurate calculation of income and expenses for tax reporting purposes. ----------------------------------- This Report on Form 10-K contains forward looking statements concerning business, financial performance and financial condition of the Trust. Many of these statements are based on information provided to the Trust by the operating companies or by consultants using public information sources. These statements are subject to certain risks and uncertainties that could cause actual results to differ materially from those anticipated in any forward looking statements. These include uncertainties concerning levels of gas production and gas sale prices, general economic conditions and currency exchange rates. Actual results and events may vary significantly from those discussed in the forward looking statements. Item 7A. Quantitative and Qualitative Disclosures About Market Risk. ---------------------------------------------------------- The Trust does not engage in any trading activities with respect to possible foreign exchange fluctuations. The Trust does not use any financial instruments to hedge against possible risks related to foreign exchange fluctuations. The market risk is negligible because standing instructions at its German bank require the bank to process transfers of royalty payments as soon as possible following their receipt. The Trust does not engage in any trading activities with respect to possible commodity price fluctuations. - 19 - Item 8. Financial Statements and Supplementary Data. ------------------------------------------- NORTH EUROPEAN OIL ROYALTY TRUST -------------------------------- INDEX TO FINANCIAL STATEMENTS ------------------------------ Page Number ----------- Report of Independent Registered Public Accounting Firm F-1 Financial Statements: Statements of Assets, Liabilities and Trust Corpus as of October 31, 2005 and 2004 F-2 Statements of Revenue Collected and Expenses Paid for the Years Ended October 31, 2005, 2004 and 2003 F-3 Statements of Undistributed Earnings for the Years Ended October 31, 2005, 2004 and 2003 F-4 Statements of Changes in Cash and Cash Equivalents for the Years Ended October 31, 2005, 2004 and 2003 F-5 Notes to Financial Statements F-6 - F-9 Schedules are omitted because they are not applicable or not required or because the required information is included in the financial statements or notes thereto. - 20 - REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM ------------------------------------------------------- To the Board of Trustees and Unit Owners of North European Oil Royalty Trust We have audited the accompanying statements of assets, liabilities and trust corpus arising from cash transactions of North European Oil Royalty Trust as of October 31, 2005 and 2004, and the related statements of revenue collected and expenses paid, undistributed earnings and changes in cash and cash equivalents for each of the three years in the period ended October 31, 2005. These financial statements are the responsibility of the Trust's management. Our responsibility is to express an opinion on these financial statements based on our audits. We conducted our audits in accordance with the standards of the Public Company Accounting Oversight Board (United States). Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement. An audit includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements. An audit also includes assessing the accounting principles used and significant estimates made by management, as well as evaluating the overall financial statement presentation. We believe that our audits provide a reasonable basis for our opinion. As described in Note 1, these financial statements have been prepared on the cash basis of accounting, which is a comprehensive basis of accounting other than U.S. generally accepted accounting principles. In our opinion, the financial statements referred to above present fairly, in all material respects, the assets, liabilities and trust corpus arising from cash transactions of North European Oil Royalty Trust at October 31, 2005 and 2004, its revenue collected and expenses paid, its undistributed earnings and changes in its cash and cash equivalents for each of the three years in the period ended October 31, 2005, on the basis of accounting described in Note 1. We also have audited, in accordance with the standards of the Public Company Accounting Oversight Board (United States), the effectiveness of North European Oil Royalty Trust's internal control over financial reporting as of October 31, 2005, based on criteria established in Internal Control-- Integrated Framework issued by the Committee of Sponsoring Organizations of the Treadway Commission and our report dated December 7, 2005 expressed an unqualified opinion thereon. /s/ Ernst & Young LLP ------------------------ New York, NY December 7, 2005 F-1 - 21 - NORTH EUROPEAN OIL ROYALTY TRUST -------------------------------- STATEMENTS OF ASSETS, LIABILITIES AND TRUST CORPUS (NOTE 1) ----------------------------------------------------------- OCTOBER 31, 2005 AND 2004 ------------------------- ASSETS 2005 2004 ------ ------------ ------------ Current Assets Cash and cash equivalents (Note 1) $3,920,267 $3,014,386 Producing gas and oil royalty rights (Note 1) 1 1 ------------ ------------ $3,920,268 $3,014,387 ============ ============ LIABILITIES AND TRUST CORPUS ---------------------------- Current liabilities Cash distributions payable to unit owners, paid November 2005 and 2004 $3,855,968 $2,947,992 Contingent liability (Note 3) Trust corpus (Notes 1 and 2) 1 1 Undistributed earnings (Note 1) 64,299 66,394 ------------ ------------ $3,920,268 $3,014,387 ============ ============ The accompanying notes to financial statements are an integral part of these statements. F-2 - 22 - NORTH EUROPEAN OIL ROYALTY TRUST -------------------------------- STATEMENTS OF REVENUE COLLECTED AND EXPENSES PAID (NOTE 1) ---------------------------------------------------------- FOR THE YEARS ENDED OCTOBER 31, 2005, 2004 AND 2003 --------------------------------------------------- 2005 2004 2003 ------------ ------------ ------------ German gas, sulfur and oil royalties received $21,085,039 $15,061,209 $18,169,035 Interest income 59,353 21,970 31,477 Trust expenses (921,578) (775,521) (802,153) ------------ ------------ ------------ Net income on a cash basis $20,222,814 $14,307,658 $17,398,359 ============ ============ ============ Net income per unit on a cash basis $2.20 $1.60 $1.95 ======= ======= ======= Cash distributions paid or to be paid: Dividends and distributions per unit paid to formerly unlocated unit owners .02 .01 .00 Distributions per unit paid or to be paid to unit owners (Note 5) $2.22 $1.59 $1.95 ======= ======= ======= The accompanying notes to financial statements are an integral part of these statements. F-3 - 23 - NORTH EUROPEAN OIL ROYALTY TRUST -------------------------------- STATEMENTS OF UNDISTRIBUTED EARNINGS (NOTE 1) --------------------------------------------- FOR THE FISCAL YEARS ENDED OCTOBER 31, 2005, 2004 AND 2003 ---------------------------------------------------------- 2005 2004 2003 ------------ ------------ ------------ Balance, beginning of year $ 66,394 $ 44,630 $ 64,640 Net income on a cash basis 20,222,814 14,307,658 17,398,359 ------------ ----------- ----------- 20,289,208 14,352,288 17,462,999 ------------ ------------ ------------ Less: Dividends and distributions paid to formerly unlocated unit owners (Note 3) 155,062 83,605 0 Current year distributions paid or to be paid to unit owners (Note 5) 20,069,847 14,202,289 17,418,369 ------------ ------------ ------------ Balance, end of year $ 64,299 $ 66,394 $ 44,630 ============ ============ ============ The accompanying notes to financial statements are an integral part of these statements. F-4 - 24 - NORTH EUROPEAN OIL ROYALTY TRUST -------------------------------- STATEMENTS OF CHANGES IN CASH AND CASH EQUIVALENTS (NOTE 1) ----------------------------------------------------------- FOR THE YEARS ENDED OCTOBER 31, 2005, 2004 AND 2003 --------------------------------------------------- 2005 2004 2003 ------------ ------------ ------------ Sources of cash and cash equivalents: German gas, sulfur and oil royalties received $21,085,039 $15,061,209 $18,169,035 Interest income 59,353 21,970 31,477 ----------- ----------- ----------- 21,144,392 15,083,179 18,200,512 Uses of cash and cash equivalents: Payment of Trust expenses 921,578 775,521 802,153 Distributions and dividends paid (Note 3) 19,316,933 15,357,038 16,793,170 ----------- ----------- ----------- 20,238,511 16,132,559 17,595,323 ----------- ----------- ----------- Net increase (decrease) in cash and cash equivalents during the year 905,881 (1,049,380) 605,189 Cash and cash equivalents, beginning of year 3,014,386 4,063,766 3,458,577 ----------- ----------- ----------- Cash and cash equivalents, end of year $3,920,267 $3,014,386 $4,063,766 =========== =========== =========== The accompanying notes to financial statements are an integral part of these statements. F-5 - 25 - NORTH EUROPEAN OIL ROYALTY TRUST -------------------------------- NOTES TO FINANCIAL STATEMENTS ----------------------------- OCTOBER 31, 2005, 2004 AND 2003 ------------------------------- (1) Summary of significant accounting policies: ---------------------- Basis of accounting - --------------------- The accompanying financial statements present financial statement balances and financial results on a cash basis of accounting, which is a comprehensive basis of accounting other than accounting principles generally accepted in the United States ("GAAP basis"). Cash basis financial statements disclose revenue when cash is received and expenses when cash is paid. GAAP basis financial statements disclose income as earned and expenses as incurred, without regard to receipts or payments. The sole exception to the use of the cash basis of accounting is the accrual 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. 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 net book 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 income taxes - ---------------------- The Trust, as a grantor trust, is exempt from federal income taxes under a private letter ruling issued by the Internal Revenue Service. F-6 - 26 - 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 from the date of purchase. 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 (see Note 3). As of October 31, 2005, 2004 and 2003, there were 9,180,876, 8,933,310 and 8,931,414 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 ExxonMobil Corp. and the Royal Dutch/Shell 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: --------------------- Since its inception in 1975, the Trust has served 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. Pursuant to an order of the Delaware Court of Chancery dated February 26, 1996 (the "Chancery Court Order"), from and after July 1, 2005, the Trust has no further obligation to make payments of dividends or distributions attributable to any unexchanged Corporate and Company shares. From the liquidation of the Company to October 31, 2004, 723,260 Trust units were issued in exchange for Corporate and Company shares and dividends of $355,166 and distributions of $4,319,084 were paid to formerly unlocated Corporation and Company shareholders. For the year ended October 31, 2005, 3,351 units of beneficial interest were issued in exchanges and $1,869 in dividends and $153,287 in distributions were paid to formerly unlocated Corporation and Company shareholders. There is one claim pending and in process that was instituted prior to the June 30, 2005 expiration date specified in the Chancery Court Order, which, if satisfactorily documented, would F-7 - 27 - require the issuance of an additional 3,150 Trust units and the payment of approximately $150,000 in dividend and distribution arrearages when resolved at a future date. Pursuant to the Chancery Court Order, the Trust had previously entered into agreements with the Delaware State Escheator and with the New York Administrator of Unclaimed Property. Pursuant to this Order and prior to June 30, 2005, the Trust made a final issuance of 190,116 and 44,565 Trust units to the states of Delaware and New York, respectively. As of October 31, 2005, there are a total of 9,714 units (including the 3,150 units for the one uncompleted claim still in process) that remain unclaimed and will be subject to escheat to various states prior to the end of fiscal 2006. Under the Chancery Court Order and with the exception of the one claim still in process, no payment of arrearages will be made for such units. (4) Related Party Transaction: -------------------------- John R. Van Kirk, the Managing 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 for such office space and office services. F-8 - 28 - (5) Quarterly results (unaudited): ------------------------------ The table below summarizes the quarterly results and distributions of the Trust for the years ended October 31, 2005 and 2004. Fiscal 2005 by Quarter and Year ------------------------------------------------------------- First Second Third Fourth Year ---------- ---------- ---------- ---------- ------------- Royalties received $5,154,811 $6,332,292 $5,419,524 $4,178,412 $21,085,039 Net income on a cash basis 4,835,114 6,137,395 5,219,675 4,030,630 20,222,814 Net income per unit on a cash basis .54 .69 .57 .44 2.20 Current year cash distributions paid or to be paid 4,823,991 6,164,019 5,225,869 3,855,968 20,069,847 Dividends and distributions paid to formerly unlocated unit owners .00 .00 .00 .02 .02 Current year cash distributions per unit .54 .69 .57 .42 2.22 Fiscal 2004 by Quarter and Year ------------------------------------------------------------- First Second Third Fourth Year ---------- ---------- ---------- ---------- ------------- Royalties received $4,360,730 $4,075,008 $3,506,720 $3,118,751 $15,061,209 Net income on a cash basis 4,134,113 3,858,689 3,351,901 2,962,955 14,307,658 Net income per unit on a cash basis .46 .43 .38 .33 1.60 Current year cash distributions paid or to be paid 4,108,450 3,840,508 3,305,325 2,947,986 14,202,275 Dividends and distributions paid to formerly unlocated unit owners .00 .00 .01 .00 .01 Current year cash distributions per unit .46 .43 .37 .33 1.59 F-9 - 29 - Item 9. Changes in and Disagreements with Accountants on Accounting ----------------------------------------------------------- and Financial Disclosure. ------------------------ None Item 9A. Controls and Procedures. ----------------------- Disclosure Controls and Procedures - ---------------------------------- As of the end of the period covered by this report, an evaluation was carried out, under the supervision and with the participation of the Trust's management, which consists of the Managing Trustee and the Managing Director, of the effectiveness of the design and operation of the Trust's disclosure controls and procedures pursuant to Rule 13a-15 of the Securities Exchange Act of 1934. Based upon that evaluation, the Managing Trustee and the Managing Director concluded that the Trust's disclosure controls and procedures were effective, in all material respects, with respect to the recording, processing, summarizing and reporting, within the time periods specified in the Securities and Exchange Commission's rules and forms, of information required to be disclosed by the Trust's management in the reports that are filed or submitted under the Exchange Act. Internal Control Over Financial Reporting - ----------------------------------------- Part A. Management's Report on Internal Control Over Financial ------------------------------------------------------ Reporting --------- The Trust's management is responsible for establishing and maintaining adequate internal control over financial reporting (as such term is defined in Exchange Act Rule 13a-15(f)) for the Trust. There are inherent limitations in the effectiveness of any internal control, including the possibility of human error and the circumvention or overriding of controls. Accordingly, even effective internal controls can provide only reasonable assurance with respect to financial statement preparation. Further, because of changes in conditions, the effectiveness of internal controls may vary over time. Management has evaluated the Trust's internal control over financial reporting as of October 31, 2005. This assessment was based on criteria for effective internal control over financial reporting described in the standards promulgated by PCAOB and in the Internal Control-Integrated Framework issued by the Committee of Sponsoring Organizations of the Treadway Commission. Based on this evaluation, our management concluded that our internal control over financial reporting was effective as of October 31, 2005. Our management's assessment of the effectiveness of our internal control over financial reporting as of October 31, 2005 has been audited by Ernst & Young LLP, the Trust's independent auditors, as stated in their report which appears below. - 30 - Part B. Attestation Report of Independent Registered Public --------------------------------------------------- Accounting Firm --------------- Report of Independent Registered Public Accounting Firm Internal Control over Financial Reporting To the Board of Trustees and Unit Owners of North European Oil Royalty Trust We have audited management's assessment, included in the accompanying Management's Report on Internal Control Over Financial Reporting, that North European Oil Royalty Trust (the "Trust") maintained effective internal control over financial reporting as of October 31, 2005, based on criteria established in Internal Control Integrated Framework issued by the Committee of Sponsoring Organizations of the Treadway Commission (the COSO criteria). The Trust's management is responsible for maintaining effective internal control over financial reporting and for its assessment of the effectiveness of internal control over financial reporting. Our responsibility is to express an opinion on management's assessment and an opinion on the effectiveness of the Trust's internal control over financial reporting based on our audit. We conducted our audit in accordance with the standards of the Public Company Accounting Oversight Board (United States). Those standards require that we plan and perform the audit to obtain reasonable assurance about whether effective internal control over financial reporting was maintained in all material respects. Our audit included obtaining an understanding of internal control over financial reporting, evaluating management's assessment, testing and evaluating the design and operating effectiveness of internal control, and performing such other procedures as we considered necessary in the circumstances. We believe that our audit provides a reasonable basis for our opinion. A company's internal control over financial reporting is a process designed to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles. A company's internal control over financial reporting includes those policies and procedures that (1) pertain to the maintenance of records that, in reasonable detail, accurately and fairly reflect the transactions and dispositions of the assets of the company; (2) provide reasonable assurance that transactions are recorded as necessary to permit preparation of financial statements in accordance with generally accepted accounting principles, and that receipts and expenditures of the company are being made only in accordance with authorizations of management and trustees of the company; and (3) provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use, or disposition of the company's assets that could have a material effect on the financial statements. Because of its inherent limitations, internal control over financial reporting may not prevent or detect misstatements. Also, projections of any evaluation of effectiveness to future periods are subject to the risk that - 31 - controls may become inadequate because of changes in conditions, or that the degree of compliance with the policies or procedures may deteriorate. In our opinion, management's assessment that North European Oil Royalty Trust maintained effective internal control over financial reporting as of October 31, 2005, is fairly stated, in all material respects, based on the COSO criteria. Also, in our opinion, the Trust maintained, in all material respects, effective internal control over financial reporting as of October 31, 2005, based on the COSO criteria. We also have audited, in accordance with the standards of the Public Company Accounting Oversight Board (United States), the statement of assets, liabilities and trust corpus arising from cash transactions as of October 31, 2005 and 2004, and the related statements of revenue collected and expenses paid, undistributed earnings and changes in cash and cash equivalents for each of the three years in the period ended October 31, 2005 of North European Oil Royalty Trust and our report dated December 7, 2005 expressed an unqualified opinion thereon. /s/ Ernst & Young LLP --------------------- New York, NY December 7, 2005 Part C. Changes in Internal Control Over Financial Reporting ---------------------------------------------------- There have been no changes in the Trust's internal control over financial reporting that occurred during the fourth quarter of fiscal 2005 that have materially affected, or are reasonably likely to materially affect, the Trust's internal control over financial reporting. Item 9B. Other Information. ----------------- None - 32 - PART III Item 10. Directors and Executive Officers of the Registrant. -------------------------------------------------- The identity, business experience, relationships, and other information about the Trustees as set forth under the caption "Election of Trustees" in Registrant's definitive Proxy Statement, dated January 9, 2006, as filed with the Commission, are incorporated herein by reference in accordance with Instruction G(3) to Form 10-K. See "Executive Officers of the Trust" under Item 1 of this Report for information concerning the executive officers of the Trust. The information required by this item with respect to the Trust's audit committee, audit committee financial experts and Section 16(a) Beneficial Ownership Reporting Compliance is also set forth in the Registrant's definitive Proxy Statement, dated January 9, 2006, as filed with the Commission, which is incorporated herein by reference in accordance with Instruction G(3) to Form 10-K. Code of Ethics - -------------- The Trustees have adopted a Code of Conduct and Business Ethics (the "Code") for the Trust's trustees and employees, which at this time includes the Trustees, including the Managing Trustee, and the Managing Director. The Managing Trustee and Managing Director serve the roles of principal executive officer and principal financial and accounting officer. A copy of the Code is available without charge on request by writing to the Managing Director at the office of the Trust. The Code is also available at the Trust's website, www.neort.com. All trustees and employees of the Trust have signed a copy of the Code. No waivers or exceptions to the Code have been granted since the adoption of the Code. Any amendments or waivers to the Code will be disclosed in a Form 8-K filing of the Trust after such amendment or waiver. Item 11. Executive Compensation. ---------------------- The information about remuneration of the Trustees and Management as set forth under the caption "Management Compensation" in Registrant's definitive Proxy Statement, dated January 9, 2006, as filed with the Commission, is incorporated herein by reference in accordance with Instruction G(3) to Form 10-K. Item 12. Security Ownership of Certain Beneficial Owners and Management -------------------------------------------------------------- and Related Stockholder Matters. ------------------------------- The information about security ownership of certain beneficial owners and Management as set forth in the introduction to and under the caption "Election of Trustees" in Registrant's definitive Proxy Statement, - 33 - dated January 9, 2006, as filed with the Commission, is incorporated herein by reference in accordance with Instruction G(3) to Form 10-K. The Trust does not maintain any compensation plans under which units are authorized for issuance. Item 13. Certain Relationships and Related Transactions. ---------------------------------------------- The information about certain relationships and related transactions as set forth under the captions "Election of Trustees" and "Management Compensation" in Registrant's definitive Proxy Statement, dated January 9, 2006, as filed with the Commission, is incorporated herein by reference in accordance with Instruction G(3) to Form 10-K. Item 14. Principal Accountant Fees and Services. -------------------------------------- The information about fees billed by our independent auditors and our pre-approval policies with respect to non-audit services are set forth under the caption "Auditor Matters" in Registrant's definitive Proxy Statement, dated January 9, 2006, as filed with the Commission, is incorporated herein by reference in accordance with Instruction G(3) to Form 10-K. - 34 - Item 15. Exhibits and Financial Statement Schedules. ------------------------------------------ (a) The following is a list of the documents filed as part of this Report: 1. Financial Statements Index to Financial Statements for the Years Ended October 31, 2005, 2004 and 2003 Report of Independent Registered Public Accounting Firm Statements of Assets, Liabilities and Trust Corpus as of October 31, 2005 and 2004 Statements of Revenue Collected and Expenses Paid for the Years Ended October 31, 2005, 2004 and 2003 Statements of Undistributed Earnings for the Years Ended October 31, 2005, 2004 and 2003 Statements of Changes in Cash and Cash Equivalents for the Years Ended October 31, 2005, 2004 and 2003 Notes to Financial Statements 2. Exhibits The Exhibit Index following the signature page lists all exhibits filed with this Report or incorporated by reference. - 35 - SIGNATURES Pursuant to the requirements of Section 13 or 15(d) of the Securities Exchange Act of 1934, the Trust has duly caused this Report to be signed on its behalf by the undersigned, thereunto duly authorized. NORTH EUROPEAN OIL ROYALTY TRUST Dated: December 21, 2005 By: /s/ John H. Van Kirk ------------------------- John H. Van Kirk, Managing Trustee Pursuant to the requirements of the Securities Exchange Act of 1934, this Report has been signed below by the following persons on behalf of the Registrant and in the capacities and on the dates indicated. Dated: December 21, 2005 /s/ John H. Van Kirk -------------------------------- John H. Van Kirk, Trustee Dated: December 21, 2005 /s/ Robert P. Adelman -------------------------------- Robert P. Adelman, Trustee Dated: December 21, 2005 /s/ Samuel M. Eisenstat -------------------------------- Samuel M. Eisenstat, Trustee Dated: December 21, 2005 /s/ Willard B. Taylor -------------------------------- Willard B. Taylor, Trustee Dated: December 21, 2005 /s/ Rosalie J. Wolf -------------------------------- Rosalie J. Wolf, Trustee Dated: December 21, 2005 /s/ John R. Van Kirk -------------------------------- John R. Van Kirk, Managing Director - 36 - Exhibit Index ------------- Exhibit Page - ------- ---- (3.1) Trust Agreement, dated September 10, 1975, amended May 13, 1976, and February 10, 1981 (incorporated by reference to Exhibit 4(i) to Form 10-Q for the quarter ended April 30, 1981 (File No. 0-8378)). (3.2) Amended and Restated Trustees' Regulations, dated September 10, 1975, and amended and restated as of February 9, 2005 (incorporated by reference to Exhibit 3 to Form 10-Q for the quarter ended January 31, 2005 (File No. 0-8378)) (10.1) Agreement with OEG, dated April 2, 1979, exhibit to Current Report on Form 8-K filed May 11, 1979 (incorporated by reference as Exhibit 1 to Current Report on Form 8-K, filed May 11, 1979 (File No. 0-8378)). (10.2) Agreement with Mobil Oil, A.G. concerning sulfur royalty payment, dated March 30, 1979, (incorporated by reference to Exhibit 3 to Current Report on Form 8-K, filed May 11, 1979 (File No. 0-8378)). (21) There are no subsidiaries of the Trust. (31.1) Certification of Chief Executive Officer pursuant 37 to Section 302 of the Sarbanes-Oxley Act of 2002 (31.2) Certification of Chief Financial Officer pursuant 39 to Section 302 of the Sarbanes-Oxley Act of 2002 (32) Certification of Chief Executive and Chief Financial 41 Officers pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 (99.1) Estimate of Remaining Proved Producing Reserves 42 in the Northwest Basin of the Federal Republic of Germany as of October 1, 2005 and Calculation of Cost Depletion Percentage for the 2005 Calendar Year prepared by Ralph E. Davis Associates, Inc. (99.2) Order Approving Settlement signed by Vice Chancellor Jack Jacobs of the Delaware Court of Chancery (incorporated by reference as Exhibit 99.2 to Current Report on Form 8-K, filed February 26, 1996). EX-31 2 x31-1230.txt - 37 - 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 Annual Report on Form 10-K of North European Oil Royalty Trust; 2. Based on my knowledge, this Annual Report does not contain any untrue statement of a material fact or omit to state 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 period covered by this Annual Report; 3. Based on my knowledge, the financial statements, and other financial information included in this Annual Report, fairly present in all material respects the financial condition, results of operations and cash flows of the Registrant as of, and for, the periods presented in this Annual Report; 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)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) 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 annual report is being prepared; and b) Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles; and c) Evaluated the effectiveness of the Registrant's disclosure controls and procedures and presented in this annual report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the periods covered by this annual report based on such evaluation; and d) Disclosed in this annual 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 - 38 - 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: December 30, 2005 /s/ John H. Van Kirk ---------------------- John H. Van Kirk Managing Trustee (Chief Executive Officer) - 39 - 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 Annual Report on Form 10-K of North European Oil Royalty Trust; 2. Based on my knowledge, this Annual Report does not contain any untrue statement of a material fact or omit to state 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 period covered by this Annual Report; 3. Based on my knowledge, the financial statements, and other financial information included in this Annual Report, fairly present in all material respects the financial condition, results of operations and cash flows of the Registrant as of, and for, the periods presented in this Annual Report; 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)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) 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 annual report is being prepared; and b) Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles; and c) Evaluated the effectiveness of the Registrant's disclosure controls and procedures and presented in this annual report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the periods covered by this annual report based on such evaluation; and d) Disclosed in this annual 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 - 40 - 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: December 30, 2005 /s/ John R. Van Kirk ---------------------- John R. Van Kirk Managing Director (Chief Financial Officer) EX-32 3 x32-1230.txt - 41 - Exhibit 32 Certification of Chief Executive Officer and Chief Financial Officer Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 (Chapter 63, Title 18 U.S.C. 1350(a) and (b)), the undersigned hereby certify that the Annual Report on Form 10-K for the period ended October 31, 2005 of North European Oil Royalty Trust ("Trust") fully complies with the requirements of Section 13(a) or Section 15(d) of the Securities Exchange Act of 1934 and that the information contained in such Report fairly presents, in all material respects, the financial condition and results of operations of the Trust. Dated: December 30, 2005 /s/ John H. Van Kirk --------------------- John H. Van Kirk Managing Trustee (Chief Executive Officer) /s/ John R. Van Kirk --------------------- John R. Van Kirk Managing Director (Chief Financial Officer) EX-99 4 x99-1216.txt - 42 - Exhibit 99.1 NORTH EUROPEAN OIL ROYALTY TRUST ESTIMATE OF REMAINING PROVED PRODUCING RESERVES IN THE NORTHWEST BASIN OF THE FEDERAL REPUBLIC OF GERMANY AS OF OCTOBER 1, 2005 AND CALCULATION OF COST DEPLETION PERCENTAGE FOR 2005 CALENDAR YEAR - 43 - T A B L E O F C O N T E N T S Discussion . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1 Description of Holdings . . . . . . . . . . . . . . . . . . . . . . . . 1,2 Oldenburg Area - Sales and Reserves . . . . . . . . . . . . . . . . . . . 3 Total Sales . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 3 Gross Reserves . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 3 Net Reserves . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .3,4 Limitations of Available Data . . . . . . . . . . . . . . . . . . . . . . 4 Calculation of Cost Depletion Percentage . . . . . . . . . . . . . . . 5,6 Certificate of Qualification . . . . . . . . . . . . . . . . . . . . . . 7 Attachment A: Reserve Summary and Five Year Net Sales History . . . . . . . . . . 8 Attachment B: Calculation of Cost Depletion Percentage . . . . . . . . . . . . . . 9 - 44 - Ralph E. Davis Associates, Inc. Consultants - Petroleum and Natural Gas 1717 St. James Place, Suite 460 Houston, Texas 77056 (713) 622-8955 December 16, 2005 The Trustees of North European Oil Royalty Trust P. O. Box 456 Red Bank, New Jersey 07701 Gentlemen: In accordance with your request, we have prepared a report of the estimated remaining proved producing reserves attributable to the overriding royalty interest of North European Oil Royalty Trust (the "Trust" or "NEORT") in the Northwest German Basin of the Federal Republic of Germany as of October 1, 2005. The proved producing reserves are as of October 1, 2005 and the reported sales are for the twelve month period ending September 30, 2005. The use of the period ending September 30, 2005 is consistent with prior years and allows the timely calculation of the royalty reserves and the cost depletion percentage for the calendar year. In addition, based on the information contained in the first part of this report, we have performed the calculations necessary to derive the cost depletion percentage for the 2005 calendar year. As detailed in Attachment B, the cost depletion percentage for the 2005 calendar year for Trust unit owners is equal to 8.6660% of their cost base as of January 1, 2005. DESCRIPTION OF HOLDINGS ----------------------- The Trust holds various overriding royalty rights on sales of gas, sulfur and oil from certain concessions and leases in the Federal Republic of Germany. The Oldenburg concession (1,398,000 acres), covering virtually the entire former State of Oldenburg and located in the State of Lower Saxony, is held by Oldenburgische Erdolgesellschaft ("OEG"). OEG in turn is owned by Mobil Erdgas-Erdol GmbH ("Mobil Erdgas"), the German subsidiary of ExxonMobil Corp. and BEB Erdgas und Erdol GmbH ("BEB"), a joint venture of ExxonMobil Corp. and the Royal Dutch/Shell Group of Companies. As a result by direct and indirect ownership, ExxonMobil Corp. owns two-thirds of OEG and the Royal Dutch/Shell Group owns one-third of OEG. - 45 - North European Oil Royalty Trust December 16, 2005 Page 2 The Oldenburg concession is the major source of royalty income for the Trust. Although the Trust has interests in other producing areas, reserves and net sales for these areas are no longer used in the calculation of the annual cost depletion percentage. While the Trust continues to receive royalty payments from one of these interests, these royalties represent less than one (1) percent of the Trust's total royalties and the expenses involved in the determination of reserve estimates for these interests are not warranted by the royalties received. The exclusion of these reserves does not have a material effect on the calculation of the cost depletion percentage. We will continue to monitor the quarterly statements and if increases are noted that could materially add reserves to the Trust, we will resume estimating future reserves. 1. In 2002 Mobil Erdgas and BEB formed a new company ExxonMobil Production Deutschland GmbH ("EMPG") to carry out all exploration, drilling and production within the Oldenburg concession. All sales activities are still handled by either Mobil Erdgas or BEB. (a) Under one series of rights covering the western part of the Oldenburg concession (approximately 662,000 acres), the Trust receives a royalty payment of 4% on gross receipts from sales by Mobil Erdgas of gas well gas, oil well gas, crude oil and condensate. Under the royalty agreement with Mobil Erdgas there is no deduction of costs prior to the calculation of royalties from gas well gas or oil well gas, which together account for approximately 99% of all the royalties under said agreement. The Trust also receives from Mobil Erdgas a 2% royalty payment on gross receipts of sales of sulfur obtained as a by-product of sour gas produced from the western part of Oldenburg. The payment of the sulfur royalty is subject to an agreement which provides that if Mobil Erdgas' selling price is below the escalated base price, payment of royalties is deferred until such time as the selling price again exceeds the escalated base price. Throughout fiscal 2005, Mobil Erdgas' selling price was below the escalated base price. We will continue to monitor this situation, but until the point that Mobil Erdgas' selling price again exceeds the escalated base price, reserves subject to this royalty will not be included in overall reserve calculations. (b) Under another series of rights covering the entire Oldenburg concession and pursuant to an agreement with OEG (the "OEG Agreement"), the Trust receives royalties at the rate of 0.6667% on gross receipts from sales of gas well gas, oil well gas, crude oil, condensate and sulfur (removed during the processing of sour gas) less a certain allowed deduction of costs. Under the agreement previously reached with OEG, 50% of the field handling, treatment and transportation costs as reported for state royalty purposes are deducted from gross sales receipts prior to the calculation of the royalty to be paid to the Trust. - 46 - North European Oil Royalty Trust December 16, 2005 Page 3 OLDENBURG AREA - SALES AND RESERVES ------------------------------------ The Trust's royalty income comes primarily from the Oldenburg area. Gas production accounts for the majority of the income; however, the hydrogen sulfide in much of the gas produced necessitates its removal before the gas can be sold. At the Grossenkneten desulfurization plant, the hydrogen sulfide in sour gas is removed. Following renovations and improvements to the plant in 1994 and again in 1996, the plant's input capacity has been increased from 536.4 million cubic feet ("MMcf") per day to its present capacity of 679.4 MMcf per day. A second desulfurization plant NEAG remains connected by pipeline with the transportation system of the Oldenburg concession but is currently being utilized only to a limited degree for the processing of gas from Oldenburg. TOTAL SALES ----------- During the twelve months ending September 30, 2005 total sales for the Oldenburg area were as follows: WEST EAST TOTAL ---- ---- ----- Gas Well Gas-MMcf 68,345 85,254 153,599 Oil Well Gas-MMcf 31 28 59 Oil & Condensate-Barrels 117,361 61,140 178,501 Sulfur-Short Tons 240,854 540,639 781,493 GROSS RESERVES -------------- Estimated gross remaining proved producing reserves attributable to the total Oldenburg area are as follows: WEST EAST TOTAL ---- ---- ----- Gas Well Gas-MMcf 626,879 1,576,861 2,203,740 Oil Well Gas-MMcf 72 44 116 Oil & Condensate-Barrels 1,696,049 646,304 2,342,353 Sulfur-Short Tons 2,136,220 8,347,415 10,483,635 NET RESERVES ------------ To present an accurate picture of estimated proved producing reserves net to the Trust, the gross reserve figures outlined above must be modified by the impact of the different royalty rates in effect in the Oldenburg concession. A comparison of the Trust's overriding royalty rates in both the western and eastern areas of Oldenburg is as follows: - 47 - North European Oil Royalty Trust December 16, 2005 Page 4 Mobil Erdgas West East --------------- ---------- ---------- Gas & Oil 4% 0% Sulfur 2%* 0% BEB --------------- Gas & Oil 0.6667%** 0.6667%** Sulfur 0.6667%** 0.6667%** *Temporarily suspended. (See prior explanation.) **Prior to the calculation of royalties, 50% of costs as reported for state royalty purposes are deducted. The application of these royalty rates to the estimated gross remaining proved producing reserves attributable to the western and eastern Oldenburg areas yields the combined estimated proved producing reserves net to the Trust. The Trust's estimated remaining net proved producing reserves as of October 1, 2005 and net sales for the twelve month period ending September 30, 2005 are as follows: Reserves Sales -------- ----- Gas Well Gas-MMcf 38,074 3,640 Oil Well Gas-MMcf 4 1 Oil & Condensate-Barrels 83,362 5,876 Sulfur-Short Tons 56,127*** 4,101*** *** Note: At current price levels no royalties are being paid under the Mobil Erdgas sulfur royalty. A summary of net proved producing reserves by product and a five year history of net sales attributable to the royalty interests of the Trust are presented in Attachment A. LIMITATIONS OF AVAILABLE DATA ----------------------------- The reserves considered in this report are defined as proved producing reserves. Proved producing reserves are limited to those quantities which can be expected to be recoverable commercially from known reservoirs at current prices and costs, under existing regulatory practices and with existing conventional equipment and operating methods. Proved producing reserves do not include either proved developed non-producing reserves or any class of probable reserves. The reserve estimates were prepared using engineering methods generally accepted by the petroleum industry. The reliability of any reserve estimate is a function of the quality of available information and of engineering interpretation and judgment. - 48 - North European Oil Royalty Trust December 16, 2005 Page 5 The Trust, as an overriding royalty interest owner, does not receive proprietary data from the various operators on producing wells. Data, such as logs, core analysis, reservoir tests, pressure tests, gas analyses, geologic maps, and individual well production histories, which are used in volumetric and material balance type reserve estimates, are not available to the Trust. The Trust receives various monthly and quarterly statements from the operators that report production, sales and revenue data. Utilizing the same procedures as in prior years, this information plus published information received from W.E.G. (a German organization comparable to the American Petroleum Institute or the American Gas Association) has been used to prepare this annual report. In addition, the Trust retains a part-time consultant in Germany who is familiar with the German petroleum industry in general and the operating companies in particular. His periodic reports and communications are considered in the preparation of this report. We believe that reserve estimates prepared using all the available data represent realistic values. However, due to the limitations of available data, this estimate of reserves cannot have the same degree of accuracy that an estimate of reserves prepared using all pertinent data would have. Our experience in the evaluation of reserves using such limited data, including fourteen (14) years of experience working for the Trust, compensates somewhat for the limitations of available data. The data in the reports received by the Trust is in metric tons and cubic meters. The following Metric to English Unit conversion factors were used: Gas: 37.25 cubic feet per cubic meter at 14.7 psia and 60 degrees Fahrenheit Oil: 7.23 barrels per metric ton Sulfur: 1.1 short tons per metric ton CALCULATION OF COST DEPLETION PERCENTAGE ---------------------------------------- The categories of proved producing reserves considered in the calculation of the cost depletion percentage are oil, oil well gas, and gas well gas. Sulphur is a by-product of gas production and is not considered in the computation of total cost depletion percentage. For each category of reserves, a product base was established for the Trust as of January 1, 1976. Through the use of these product bases, we can account for the relative size of each of these categories of reserves and the corresponding impact on the calculation of the cost depletion percentage. The product base for each category of proved producing reserves is reduced annually by an adjustment that is calculated by multiplying the product base at the beginning of the current year by the depletion factor for that category of reserves. The depletion factor for each category of reserves is the ratio of the relevant net sales during the current year to the corresponding adjusted net proved producing reserves at the beginning of the current year. - 49 - North European Oil Royalty Trust December 16, 2005 Page 6 Significant items in the cost depletion percentage calculation that appear on Attachment B as specific item numbers, shown in parentheses, and their sources are as follows: The adjusted estimated net proved producing reserves as of 10/1/04 Line (3) is obtained by adding the estimated remaining net proved producing reserves as of 10/1/04 Line (1) and the adjustments to reserves during the period Line (2). Therefore Line (3) = Line (1) + Line (2). The depletion factor Line (6) for each category of proved producing reserves is obtained by dividing the relevant net sales Line (4) by the corresponding adjusted estimated net proved producing reserves as of 10/1/04 Line (3). Therefore Line (6) = Line (4) / Line (3). The product base for each category of proved producing reserves as of 1/1/04 Line (7) and the adjustment taken during 2004 Line (8) were obtained from the previous year's report. The product base as of 1/1/05 Line (9) forms the initial starting point for the calculation of the cost depletion percentage for the 2005 tax year. The product base for 1/1/05 Line (9) then is Line (7) - Line (8). The adjustment to the product base for each category of proved producing reserves Line (10) is used to reduce the product base as of the beginning of each year. This adjustment is the product of the depletion factor for each category of proved producing reserves Line (6) multiplied by the corresponding product base as of 1/1/05 Line (9). Therefore Line (10) = Line (6) x Line (9). The cost depletion percentage Line (11) then is the sum of the adjustment to the product base of each category of proved producing reserves [Sum Line (10)] divided by the sum of the product base for each category as of 1/1/05 [Sum Line (9)]. Therefore Line (11) = [Sum Line (10)] / [Sum Line (9)]. The cost depletion percentage represents the total allowable cost depletion for the 2005 calendar year for the Trust's unit owners, expressed as a percentage of their cost base as of January 1, 2005. Sincerely yours, RALPH E. DAVIS ASSOCIATES, INC. /s/ Larry A. Barnett ---------------------------- Larry A. Barnett, P.E. Senior Vice-President LAB:sw - 50 - North European Oil Royalty Trust December 16, 2005 Page 7 CERTIFICATE OF QUALIFICATION ---------------------------- I, Larry A. Barnett, Registered Professional Engineer, do hereby certify: 1. That I am senior vice-president of the consulting firm of Ralph E. Davis Associates, Inc. with offices at 1717 St. James Place, Suite 460, Houston, Texas 77056. 2. That I have prepared a reserve report on the interests of the North European Oil Royalty Trust in the Northwest Basin of the Federal Republic of Germany as of October 1, 2005. 3. That I have no direct or indirect interest, nor do I expect to receive any direct or indirect interest, in the properties or in any securities of the North European Oil Royalty Trust. 4. That I attended The University of Texas and that I graduated with a Bachelor of Science Degree in Petroleum Engineering in 1958. 5. That I am a Registered Professional Engineer in the State of Texas Registration Number 23399, and that I am a member in good standing of the Society of Petroleum Engineers, the Society of Petroleum Evaluation Engineers and the Society of Professional Well Log Analysts. 6. That I have in excess of forty-five years experience in the evaluation of oil and gas properties in the United States, Canada, Mexico, South America and Germany, and that I have been practicing as a consultant in petroleum engineering and geology since 1985. RALPH E. DAVIS ASSOCIATES, INC. /S/ Larry A. Barnett --------------------------------- Larry A. Barnett, P.E. Senior Vice-President - 51 - Page 8 ATTACHMENT A NORTH EUROPEAN OIL ROYALTY TRUST RESERVE SUMMARY AND FIVE YEAR NET SALES HISTORY ESTIMATED NET PROVED PRODUCING RESERVES - --------------------------------------- AS OF OCTOBER 1, 2005 - --------------------- OLDENBURG - --------------------------------------------------------------------------- Gas Well Oil Well Oil/Cond. Sulfur Gas Gas MMcf MMcf Barrels Short Tons --------- ---------- ---------- ---------- 38,074 4 83,362 56,127*** ***Note: At current prices, no royalties are presently being paid under the Mobil Erdgas sulfur royalty. FIVE YEAR NET SALES SUMMARY - --------------------------- 12 MONTHS ENDING SEPTEMBER 30 - ----------------------------- OLDENBURG - --------------------------------------------------------------------------- Gas Well Oil Well Oil/Cond. Sulfur Gas Gas MMcf MMcf Barrels Short Tons ---------- ---------- ---------- ------------ 2005 3,640 1 5,876 4,101*** 2004 3,513 4 6,752 4,239*** 2003 4,141 3 5,597 4,265*** 2002 4,652 3 6,412 3,600*** 2001 5,159 7 7,205 4,667*** ***Note: At current prices, no royalties are presently being paid under the Mobil Erdgas sulfur royalty. - 52 - Page 9 ATTACHMENT B NORTH EUROPEAN OIL ROYALTY TRUST CALCULATION OF TOTAL COST DEPLETION PERCENTAGE For the Year Ending December 31, 2005 OLDENBURG ------------------------------------- Gas Well Oil Well Gas Gas Oil MMcf MMCF Barrels ------- ---------- ---------- NEORT NET RESERVES (Million Cubic Feet of Gas and Barrels of Oil ) - ------------------------------------------------------------------ 1. Estimated remaining net proved producing reserves as of 10-1-04 36,631 12 87,343 2. Adjustments to reserves during period 5,083 -7 1,895 3. Adjusted est. net proved producing reserves as of 10-1-04 41,714 5 89,238 4. Net sales from 10-1-04 to 9-30-05 3,640 1 5,876 5. Estimated remaining net proved producing reserves as of 10-1-05 38,074 4 83,362 RESERVE DEPLETION FACTOR - ----------------------------- 6. Depletion factor 0.08726 0.20000 0.06585 NEORT WEIGHTED PRODUCT BASE ALLOCATION - ------------------------------------------- 7. Product base as of 1-1-04 7.90995 0.01476 0.28936 8. Less adjustments taken during 2004 0.69220 0.00369 0.02076 9. Product base as of 1-1-05 7.21775 0.01107 0.26860 10. 2005 Adjustment to product base 0.69283 0.00221 0.01769 11. Cost depletion percentage for 2005 calendar year for Trust unit owners is equal to 8.6660 percent of their 1-1-05 cost base. - 53 - Page 10 Footnotes: Line (1) from reserves review as of 10-1-04 Line (2) from reserves review as of 10-1-05 Line (3) = Line (1) + Line (2) Line (4) from BEB and Mobil Erdgas statements Line (5) from reserves review as of 10-1-05 Line (6) = Line (4) / Line (3) Line (7) from 2004 Depletion Calculations Line (8) from 2004 Depletion Calculations Line (9) = Line (7) - Line (8) Line (10) = Line (9) x Line (6) Line (11) = Sum Line (10) / Sum Line (9) -----END PRIVACY-ENHANCED MESSAGE-----