SECURITIES AND EXCHANGE COMMISSION
                         WASHINGTON, D.C. 20549

                                FORM 10-Q


(Mark One)

[X] Quarterly report pursuant to Section 13 or 15(d) of the
      Securities Exchange Act of 1934

For the quarterly period ended   April 30, 2009    or
                                ----------------

[  ] Transition report pursuant to Section 13 or 15(d) of the
      Securities Exchange Act of 1934

For the transition period from __________ to ___________ .

Commission file number             1-8245


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


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


         Suite 19A, 43 West Front Street, Red Bank, New Jersey 07701
        -------------------------------------------------------------
                  (Address of principal executive offices)


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


          Indicate by check mark whether the registrant (1) has filed all
reports required to be filed by Section 13 or 15(d) of the Securities
Exchange Act of 1934 during the preceding 12 months (or for such shorter
period that the registrant was required to file such reports), and (2) has
been subject to such filing requirements for the past 90 days.
Yes   X     No
    -----       -----












                                   -2-


          Indicate by check mark whether the registrant has submitted
electronically and posted on its corporate Web site, if any, every
Interactive Data File required to be submitted and posted pursuant to Rule
405 of Regulation S-T (Section 232.405 of this chapter) during the preceding
12 months (or for such shorter period that the registrant was required to
submit and post such files).   Yes      No
                                  -----   -----

          Indicate by check mark whether the registrant is a large
accelerated filer, an accelerated filer, a non-accelerated filer, or a
smaller reporting company.  See the definitions of "large accelerated filer,"
"accelerated filer," and "smaller reporting company" in Rule 12b-2 of the
Exchange Act.  (Check one):

      Large accelerated filer           Accelerated filer   X
                               -----                      -----

      Non-accelerated filer             Smaller reporting company
                             -----                                 -----



           Indicate by check mark whether the registrant is a shell company
(as defined in Rule 12b-2 of the Exchange Act).    Yes        No   X
                                                       -----     -----


Class                                     Outstanding at April 30, 2009
----------------------------              ------------------------------
Units of Beneficial Interest                        9,190,590





























                                   -3-

                        PART I -- FINANCIAL INFORMATION
                        -------------------------------
Item 1. Financial Statements.
        --------------------

            STATEMENTS OF ASSETS, LIABILITIES AND TRUST CORPUS (NOTE 1)
            -----------------------------------------------------------
                      April 30, 2009 AND OCTOBER 31, 2008
                      -------------------------------------
                                               2009                2008
                                           -------------       ------------
                                            (Unaudited)
Current assets - - Cash and
     cash equivalents                       $9,285,565           $9,524,529


Producing gas and oil royalty rights,
     net of amortization (Notes 1 and 2)             1                    1
                                            ----------           ----------
Total Assets                                $9,285,566           $9,524,530
                                            ==========           ==========

Current liabilities - - Distributions
     to be paid to unit owners, paid
     May 2009 and November 2008             $9,098,684           $9,466,308

Trust corpus (Notes 1 and 2)                         1                    1

Undistributed earnings                         186,881               58,221
                                            ----------           ----------
Total Liabilities and Trust Corpus          $9,285,566           $9,524,530
                                            ==========           ==========























                The accompanying notes are an integral part
                       of these financial statements.



                                   -4-

           STATEMENTS OF REVENUE COLLECTED AND EXPENSES PAID (NOTE 1)
           ----------------------------------------------------------
             FOR THE THREE MONTHS ENDED APRIL 30, 2009 AND 2008
             --------------------------------------------------

                                                2009              2008
                                            ------------      ------------
                                                      (Unaudited)
German gas, sulfur and oil
     royalties received                     $9,424,837          $9,360,976
                                            -----------         -----------
Interest income                                    197              26,979
                                            -----------         -----------
Trust expenses                              (  302,134)         (  338,549)
                                            -----------         -----------
  Net income                                $9,122,900          $9,049,406
                                            ===========         ===========

Net income per unit                            $0.99                $0.98
                                               =====                =====

Distributions per unit
     to be paid to unit owners                 $0.99                $0.98
                                               =====                =====































                 The accompanying notes are an integral part
                       of these financial statements.



                                   -5-

          STATEMENTS OF REVENUE COLLECTED AND EXPENSES PAID (NOTE 1)
          ----------------------------------------------------------
              FOR THE SIX MONTHS ENDED APRIL 30, 2009 AND 2008
              ------------------------------------------------

                                                2009               2008
                                            ------------       ------------
                                                      (Unaudited)
German gas, sulfur and oil
     royalties received                     $19,605,816        $16,576,059
                                            -----------        -----------
Interest income                                   9,648             60,334
                                            -----------        -----------
Trust expenses                              (   646,095)       (   607,662)
                                            -----------        -----------
  Net income                                $18,969,369        $16,028,731
                                            ===========        ===========

Net income per unit                            $2.06               $1.74
                                               =====               =====

Distributions per unit
     to be paid to unit owners                 $2.05               $1.74
                                               =====               =====

































                 The accompanying notes are an integral part
                       of these financial statements.
                                   -6-

                  STATEMENTS OF UNDISTRIBUTED EARNINGS (NOTE 1)
                  ---------------------------------------------
                FOR THE SIX MONTHS ENDED APRIL 30, 2009 AND 2008
                ------------------------------------------------

                                                2009               2008
                                           -------------      -------------
                                                      (Unaudited)

Balance, beginning of period                $    58,221         $    30,642

Net income                                   18,969,369          16,028,731
                                            -----------         -----------
                                             19,027,590          16,059,373

Less:

     Current year distributions paid
     or to be paid to unit owners            18,840,709          15,991,626
                                            -----------         -----------

Balance, end of period                      $   186,881         $    67,747
                                            ===========         ===========

































                 The accompanying notes are an integral part
                       of these financial statements.


                                   -7-

           STATEMENTS OF CHANGES IN CASH AND CASH EQUIVALENTS (NOTE 1)
           -----------------------------------------------------------
              FOR THE SIX MONTHS ENDED APRIL 30, 2009 AND 2008
              ------------------------------------------------

                                                2009               2008
                                            -------------     -------------
                                                      (Unaudited)

Sources of cash and cash equivalents:
------------------------------------

     German gas, sulfur and oil royalties   $19,605,816         $16,576,059

     Interest income                              9,648              60,334
                                            -----------         -----------
                                             19,615,464          16,636,393
                                            -----------         -----------
Uses of cash and cash equivalents:
---------------------------------

     Payment of Trust expenses                  646,095             607,662

     Distributions paid                      19,208,333          12,866,826
                                            -----------          ----------
                                             19,854,428          13,474,488
                                            -----------          ----------
Net increase (decrease) in cash and
     cash equivalents during the period        (238,964)          3,161,905

Cash and cash equivalents,
     beginning of period                      9,524,529           5,912,620
                                            -----------          ----------
Cash and cash equivalents,
     end of period                          $ 9,285,565         $ 9,074,525
                                            ============         ==========



















                 The accompanying notes are an integral part
                       of these financial statements.



                                   -8-

                      NORTH EUROPEAN OIL ROYALTY TRUST
                      --------------------------------
                       NOTES TO FINANCIAL STATEMENTS
                       -----------------------------
                               (Unaudited)
                               -----------

(1) Summary of significant accounting policies:
    -------------------------------------------

    Basis of Accounting -
    ---------------------
      The accompanying financial statements of North European Oil Royalty
        Trust ("the Trust") present financial statement balances and
        financial results on a modified cash basis of accounting, which is a
        comprehensive basis of accounting other than accounting principles
        generally accepted in the United States ("GAAP basis").  On a
        modified cash basis, revenue is earned when cash is received and
        expenses are incurred when cash is paid.  GAAP basis financial
        statements disclose revenue as earned and expenses as incurred,
        without regard to receipts or payments.  The modified cash basis of
        accounting is utilized to permit 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 modified cash basis of
        accounting 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.

    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 original maturities of three months or less from
        the date of purchase.

      The amounts deposited in the Trust's bank accounts are covered under
        the FDIC's Temporary Liquidity Guarantee Program.



                                   -9-

    Net income per unit -
    ---------------------
      Net income per unit is based upon the number of units outstanding at
        the end of the period.  As of both April 30, 2009 and 2008, there
        were 9,190,590 units of beneficial interest outstanding.

(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 of Companies.  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, condensate and sulfur.

(3) Related party transactions:
    ---------------------------

      John R. Van Kirk, the Managing Director of the Trust, provides office
        space and office services to the Trust at cost.  For such office
        space and office services, the Trust reimbursed the Managing Director
        $6,021 and $4,824 in the second quarter of fiscal 2009 and 2008,
        respectively.  For such office space and office services, the Trust
        reimbursed the Managing Director $11,800 and $13,746 in the first
        six months of fiscal 2009 and 2008, respectively.

     As of January 1, 2007, Lawrence A. Kobrin, a Trustee of the Trust, was
        named Senior Counsel at Cahill Gordon & Reindel LLP which serves as
        counsel to the Trust.  Prior to such time, Mr. Kobrin was a partner
        at Cahill Gordon & Reindel LLP.  For the second quarter of fiscal
        2009 and 2008, the Trust paid Cahill Gordon & Reindel LLP $34,703
        and $28,687 for legal services, respectively.  For the first six
        months of fiscal 2009 and 2008, the Trust paid Cahill Gordon &
        Reindel LLP $67,732 and $85,379 for legal services, respectively.

     As of November 1, 2006, John H. Van Kirk, the former Managing Trustee
        of the Trust and the father of John R. Van Kirk, was named to the
        position of Founding Trustee Emeritus.  For his service in such
        capacity, he earned $2,500 in the second quarter of fiscal 2009 and
        2008 and $5,000 in the first six months of fiscal 2009 and 2008.
        John H. Van Kirk, who served as President of North European Oil
        Royalty Corporation and North European Oil Company from 1954-1975
        and as Managing Trustee of the Trust from 1975-2006, passed away on
        February 25, 2009.










                                   -10-

(4) Employee Benefit Plan:
    ----------------------

      As of January 1, 2008, the Trust established a savings incentive match
        plan for employees (SIMPLE IRA) that is available to all employees of
        the Trust, including the Managing Director.  The Trustees have
        authorized the Trust to make contributions to the accounts of the
        employees, on a matching basis, of up to 3% of cash compensation paid
        to each employee effective for the 2009 calendar year.


















































                                   -11-


Item 2.   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 does not engage in any business or extractive
operations of any kind in the areas over which it holds royalty rights and is
precluded from any such involvement by the Trust Agreement.  There are no
requirements, therefore, for capital resources with which to make capital
expenditures or investments in order to continue the receipt of royalty
revenues by the Trust.

          The 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. ("ExxonMobil"), or by
Oldenburgische Erdolgesellschaft ("OEG").  In 2002, Mobil Erdgas and BEB
Erdgas und Erdol GmbH ("BEB"), a joint venture of ExxonMobil and the Royal
Dutch/Shell Group of Companies, formed a company ExxonMobil Production
Deutschland GmbH ("EMPG") to carry out all exploration, drilling and
production activities.  All sales activities are still handled by the
operating companies, either Mobil Erdgas or BEB.

          The operating companies pay monthly royalties to the Trust based on
their sales of natural gas, sulfur and oil. Of these three products, natural
gas provides approximately 98% of the total royalties.  The amount of
royalties paid to the Trust is based on four primary factors: the amount of
gas sold, the price of that gas, the area from which the gas is sold and the
exchange rate.  The Oldenburg concession is the primary area from which the
natural gas, sulfur and oil are extracted and provides nearly 100% of all the
royalties received by the Trust.  The Oldenburg concession (1,398,000 acres)
covers virtually the entire former Principality of Oldenburg and is located
in the federal state of Lower Saxony.

          Under one set 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 (the "Mobil Agreement").  Under the
Mobil Agreement, 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 this agreement.  Historically,
the Trust has received significantly greater royalty payments under the Mobil
Agreement due to the higher royalty rate specified by that agreement.

          The Trust is also entitled under the Mobil Agreement to receive 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.  The Trust had received no sulfur royalties
under this agreement for over ten years until the second quarter of fiscal

                                    -12-

2008.  From that point forward, the average selling price for sulfur again
exceeded the indexed base price and the payment of sulfur royalties under the
Mobil Agreement resumed.  In the first quarter of fiscal 2009 the Trust
received $244,874 in sulfur royalties under the Mobil Agreement.  However,
the average selling price for sulfur has once again dropped below the indexed
base price and no royalties based on sulfur sales were received under the
Mobil Agreement in the second quarter of fiscal 2009.

         Under another set of rights covering the entire Oldenburg concession
and pursuant to the agreement with OEG, the Trust receives royalties at the
rate of 0.6667% on gross receipts from sales by BEB 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 (the "OEG Agreement").  Under
the OEG Agreement, 50% of the field handling, treatment and transportation
costs, as reported for state royalty purposes, are deducted from the gross
sales receipts prior to the calculation of the royalty to be paid to the
Trust.  NV Nederlandse Gasunie (the state owned Dutch gas distribution
company) has completed the purchase of BEB's North German gas distribution
and transmission network.  Preliminary informal discussions with OEG
personnel indicate that the pipeline sale should not affect the method of
royalty calculation.  The Trust is seeking a formal confirmation that the
sale will not affect the method of royalty calculation.

          The Trust also receives small amounts of royalties from a private
lease area, Grosses Meer, outside the Oldenburg concession.  The German
authorities have requested that the operating companies conduct a reservoir
analysis to determine whether the royalties are being properly allocated
based on the locations of the gas reserves.  During the period in which the
operating companies conducted this analysis, the payment of royalties to the
Trust was suspended.  While this issue of allocation of royalties has been
resolved, the final accounting of royalties due the Trust has not been
completed and no royalties based on gas sales from Grosses Meer have been
paid to the Trust during fiscal 2009.  The Trust received $37,612 in
royalties from Grosses Meer in the first six months of fiscal 2008 and since
then has received no further royalties.

          The gas is sold to various distributors under long-term contracts
which delineate, 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 impact on the price of
light heating oil and a delayed impact on the price of gas.  The Trust does
not have access to the specific sales contracts under which gas from the
Oldenburg concession is sold.  Working under a confidentiality agreement with
the operating companies, the Trust's German accountant reviews these contracts
periodically on behalf of the Trust to verify the correctness of application
of the Agreement formulas for the computation of royalty payments.

          For unit owners, changes in the value of the Euro have both an
immediate and long-term impact.  The immediate impact is from the exchange
rate that is applied at the time the royalties, paid to the Trust in Euros,
are converted into dollars at the time of their transfer from Germany to the
United States.  A higher exchange rate would yield more dollars and a lower
exchange rate fewer dollars.  The long-term impact relates to the mechanism
of gas pricing.  Since oil on the international market is priced in dollars,
a weaker Euro would mean that oil imported into Germany is more expensive.

                                    -13-

A stronger Euro would mean that oil imported into Germany is less expensive.
These changes in the price of oil in Germany are subsequently reflected in
the price of light heating oil, which is used as a component in the
calculation of gas prices in the contracts under which the gas is sold.  The
changes in German domestic light heating oil prices are in turn reflected in
gas prices with a built-in delay of three to six months.

          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 has no means of ensuring continued income from overriding
royalty rights at their present level or otherwise.  The Trust's 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 low level of administrative expenses of the Trust
limits the effect of inflation on its financial prospects.  Continued price
inflation, which would be reflected in sales prices, along with sales volumes
form the basis on which the royalties paid to the Trust are computed.  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 delay factor of three
to six months prior to the application of any changes in light heating oil
prices to gas prices.

          As mandated by the Trust Agreement, distributions of income are
made on a quarterly basis.  These distributions, as determined by the
Trustees, constitute substantially all the funds on hand after provision is
made for Trust expenses then anticipated.


Results: Second Quarter Fiscal 2009 Versus Second Quarter Fiscal 2008
         ------------------------------------------------------------

         For the second quarter of fiscal 2009, the Trust's net income was
$9,122,900, an increase of 0.81% from the net income of $9,049,406 for the
second quarter of fiscal 2008. Gross royalties received for the second
quarter of fiscal 2009 were $9,424,837, an increase of 0.68% as compared to
$9,360,976 for the second quarter of fiscal 2008.  A distribution of 99 cents
per unit was paid on May 27, 2009 to owners of record as of May 15, 2009.
The distribution for the second fiscal quarter is primarily comprised of
royalties derived from sales of gas, sulfur and oil from the Trust's
overriding royalty areas in Germany during the first calendar quarter of
2009.  As in prior years, the Trust receives adjustments from the operating
companies based on their final calculations of royalties payable during the
previous calendar year.  As an adjustment for the prior calendar year, the
Trust received the equivalent of $0.0862 and $0.1090 per unit during the
second quarters of fiscal 2008 and 2009, respectively.  In addition, the
99 cent distribution includes a one-time adjustment covering the period
2005- 2007.  During their examination the Trust's German accountants
discovered errors related to calculation discrepancies in the determination


                                   -14-

of average gas prices.  Following the required recalculation, the Trust
received the equivalent of $0.1013 per unit as an adjustment.

          The amount of royalties paid to the Trust is based on four primary
factors: the amount of gas sold, the price of that gas, the area from which
the gas is sold and the exchange rate.  Gas sales are measured in billion
cubic feet ("Bcf").  Gas prices are reported in Euro cents per Kilowatt hour
("Ecents/Kwh") and dollars per thousand cubic feet ("$/Mcf").  The primary
factor affecting royalty revenue for the quarter just ended was the increase
in gas prices under both the Mobil and the OEG Agreements.  However, in
comparison to the second quarter of fiscal 2008, the lower average Euro
exchange rate and the lower gas sales combined to offset the increase in
prices and reduce the royalties paid during the quarter under the Mobil
Agreement.  For royalties paid under the OEG Agreement, the impact of the
lower average Euro exchange rate and the reduced gas sales was not as
significant and the amount of dollar royalties paid under this agreement
increased over the prior year's equivalent quarter.

         Factors Affecting Royalties Paid under the Mobil Agreement
         ----------------------------------------------------------

                         2nd Fiscal Qtr.      2nd Fiscal Qtr.      Percentage
                         Ended 4/30/2009      Ended 4/30/2008        Change
                         ---------------      ---------------      ----------
Gas Sales (Bcf)              12.839               14.004             - 8.32%
Gas Prices (Ecents/Kwh)      2.7105               2.2876             +18.49%
Gas Prices ($/Mcf)           $10.24               $10.10             + 1.36%
Average Euro Value          $1.3117              $1.5333             -14.45%


          If we exclude the effects of differences in prices and average
exchange rates, the combination of royalty rates on gas sold from western
Oldenburg results in an effective royalty rate approximately seven times
higher than the royalty rate on gas sold from eastern Oldenburg.  This is of
particular significance to the Trust since gas sold from western Oldenburg
provides the bulk of royalties paid to the Trust.  For the quarter just
ended, gas sales from western Oldenburg accounted for only 39.61% of all gas
sales.  However, royalties on these gas sales provided approximately 81.93%
or $7,639,330 out of a total of $9,341,551 in Oldenburg royalties
attributable to gas.

         Factors Affecting Royalties Paid under the OEG Agreement
         --------------------------------------------------------

                         2nd Fiscal Qtr.      2nd Fiscal Qtr.      Percentage
                         Ended 4/30/2009      Ended 4/30/2008        Change
                         ---------------      ---------------      ----------
Gas Sales (Bcf)               32.416               33.680            - 3.75%
Gas Prices (Ecents/Kwh)       3.1818               2.3809            +33.64%
Gas Prices ($/Mcf)            $11.60               $10.33            +12.29%
Average Euro Value           $1.2987              $1.5432            -15.84%


          Interest income was minimal due to the substantial decline in
interest rates applicable during the period.  Per the terms of the Trust
Agreement, funds temporarily held by the Trust are invested in certificates
of deposit or U.S. Treasury Bills.  Trust expenses for the second quarter of
fiscal 2009 declined 10.76% or $36,415 to $302,134 in comparison to the prior
year' equivalent period.   This decline in expenses is primarily due to the

                                   -15-

timing of payments of costs related to the examination of the German operating
companies' royalty payments.  This examination is conducted every other year.

          The current Statement of Assets, Liabilities and Trust Corpus of
the Trust at April 30, 2009, compared to that at fiscal year-end (October 31,
2008), shows a decline in assets due to the lower royalty receipts during
the second quarter of fiscal 2009.


Results: First Six Months of Fiscal 2009 Versus First Six Months of
         ----------------------------------------------------------
         Fiscal 2008
         -----------

          For the six month period, the Trust's net income was $18,969,369,
an increase of 18.35% from the net income of $16,028,731 for last year's
equivalent period.  Gross royalties received for the first six months of
fiscal 2009 were $19,605,816, an increase of 18.28% as compared to
$16,576,059 for the first six months of fiscal 2008.  These royalties were
derived from sales of gas, sulfur and oil from the Trust's overriding royalty
areas in Germany during the fourth calendar quarter of 2008 and the first
calendar quarter of 2009.  For the six month period ended April 30, 2009,
total distributions were equal to $2.05 per unit compared to total
distributions of $1.74 for the first six months of fiscal 2008.

          The primary factor affecting royalty revenue for the six months
just ended was the increase in average gas prices under both the Mobil and
OEG Agreements.  These higher average gas prices more than offset declines
in average exchange rates and gas sales under both royalty agreements.

         Factors Affecting Royalties Paid under the Mobil Agreement
         ----------------------------------------------------------

                            Six Months           Six Months        Percentage
                         Ended 4/30/2009      Ended 4/30/2008        Change
                         ---------------      ---------------      ----------
Gas Sales (Bcf)              26.537               28.255             - 6.08%
Gas Prices (Ecents/Kwh)      2.9560               2.1867             +35.18%
Gas Prices ($/Mcf)           $11.31               $ 9.46             +19.52%
Average Euro Value          $1.3277              $1.5025             -11.64%


          If we exclude the effects of differences in prices and average
exchange rates, the combination of royalty rates on gas sold from western
Oldenburg results in an effective royalty rate approximately seven times
higher than the royalty rate on gas sold from eastern Oldenburg.  This is
of particular significance to the Trust since gas sold from western
Oldenburg provides the bulk of royalties paid to the Trust.  For the six
months just ended, gas sales from western Oldenburg accounted for only
39.75% of all gas sales.  However, royalties on these gas sales provided
approximately 81.86% or $15,536,338 out of a total of $18,979,868 in
Oldenburg royalties attributable to gas.








                                   -16-

         Factors Affecting Royalties Paid under the OEG Agreement
         --------------------------------------------------------

                            Six Months           Six Months        Percentage
                         Ended 4/30/2009      Ended 4/30/2008        Change
                         ---------------      ---------------      ----------
Gas Sales (Bcf)               66.767               68.395            - 2.38%
Gas Prices (Ecents/Kwh)       3.3152               2.2851            +45.08%
Gas Prices ($/Mcf)            $12.28               $ 9.69            +26.79%
Average Euro Value           $1.3199              $1.5075            -12.44%


          Interest income was significantly lower reflecting the decline in
interest rates applicable during the period.  Interest income for the six
month period decreased 84.01%% to $9,648 from $60,334 in the first six months
of fiscal 2008.  Trust expenses for the six month period increased 6.32% or
$38,433 to $646,095 in comparison to the prior year' equivalent period.  This
increase in expenses is primarily related to higher legal costs incurred in
connection with the biennial examination of the German operating companies'
royalty payments and the timing of insurance payments.


Report on Drilling and Geophysical Work

          The Trust's German consultant, Alfred Stachel, met with
representatives of the operating companies recently to inquire about planned
and proposed drilling and geophysical work for 2009 and beyond and for other
general matters.  The following is a summary of Mr. Stachel's account of the
operating companies' responses to his inquiries. The Trust is not able to
confirm the accuracy of any of these findings or responses.  In addition, the
operating companies are not obligated to take any of the actions outlined
and, if they change their plans with respect to any such actions, they are
not obligated to inform the Trust.  The operating companies have indicated
that there will be no maintenance conducted at the Grossenkneten or NEAG
desulfurization plants during 2009.  This will allow uninterrupted sour gas
processing during the summer months when traditionally sour gas processing
was reduced by one-third for a six week period.

          An important part of the exploration process involves the
interpretation of the geological information obtained through seismic studies
and prior drilling itself.  The interpretation of this information hopefully
yields not only the locations of additional reserves for future development
but detailed information for drilling purposes.  With the decline in gas
production experienced over the last several years the operating companies
have instituted an ongoing evaluation of the Oldenburg Concession.  The
results of this evaluation are represented by a combination of exploratory
wells, development wells (both extension and production wells) and
replacement wells the operating companies have planned for this year and
beyond.  Extension wells represent an attempt to extend the boundaries of an
existing field.  Production wells are an attempt to exploit areas within a
field that have not been tapped by existing wells. Additionally, the
operating companies will be re-drilling two existing wells that have suffered
casing collapses in order to resume production.  If successful, these efforts
should combine to increase overall production capacity.

          In an effort to maintain access to sufficient sour gas reserves to
allow continuous utilization at the desulfurization plants, the operating
companies have nine wells already drilling or under preparation.  All these
wells will explore the Zechstein (sour gas) zone within the Oldenburg

                                   -17-

concession.  Four wells are scheduled to be drilled in 2009.  Quaadmoor Z-5
started drilling in February.  Hengstlage-N Z-8 and Sage Z-5 started drilling
in March.  Hengstlage-N Z-5a has a planned start date scheduled for the fall.
In addition to these wells, five other sour gas wells (Visbek Z-16a,
Brinkholz Z-5, Goldenstedt Z-16a, Rechterfeld Z-5 and Sagermeer Z-9a) are
planned for the next several years.  All nine of these wells are infill
wells, which means that they will be drilling within the broad outlines of
field boundaries.  While it is possible that these wells may discover new
areas previously untapped, it is also possible that they will tap existing
reservoirs.  If this happens, the recovery rate of the two wells exploiting
that reservoir may improve slightly but the accelerated rate of decline would
deplete the reservoir faster.

          In addition to the four sour gas wells planned for 2009, the
operating companies have indicated that they plan to drill two additional
wells, Goldenstedt Z-10a and Z-23, in 2009.  These two wells are intended to
develop the tight gas Carboniferous (sweet gas) zone.  Goldenstedt Z-10a is
scheduled to start drilling in May with Z-23 to follow late in the year.
Goldenstedt Z-10a will be sidetracked from an existing borehole.
Goldenstedt Z-23 will be drilled from a new location to explore a new
reservoir.  Cappeln Z-3a, the final well to be drilled in the initial
drilling phase that resulted from the operating companies' study of the
Carboniferous zone, will most likely be drilled before the end of 2010.
Exploitation of the Carboniferous zone requires extended-reach horizontal
wells, massive hydraulic fracturing and highly sophisticated multi-reservoir
completion techniques.  The costs and complexities of these wells make them
more susceptible to economic factors that might cause their postponement or
even cancellation.  However, the State of Lower Saxony has acknowledged these
costs and has set the royalty rate it assesses for tight gas wells at 9% for
2009 as compared to 36% for normal gas wells.

          The final well, Hemmelte NW T-1, has a planned start date for
drilling of early 2010.  The construction of the well-site has already been
completed.  This western well is intended to tap the sweet gas Bunter zone
in a previously unexplored area.  Geological and technical planning work is
still being conducted to finalize the specific drilling plans.



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



         This report on Form 10-Q 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 prices, general economic conditions and
currency exchange rates and the risks described in Item 1A, "Risk Factors,"
in the Trust's Annual Report on Form 10-K for the fiscal year ended October
31, 2008.  Actual results and events may vary significantly from those
discussed in the forward-looking statements.





                                   -18-

Item 3.  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.



Item 4.  Controls and Procedures.
         -----------------------

         The Trust maintains disclosure controls and procedures that are
designed to ensure that information required to be disclosed by the Trust
is recorded, processed, summarized, accumulated and communicated to its
management, which consists of the Managing Director, to allow timely
decisions regarding required disclosure, and reported within the time periods
specified in the Securities and Exchange Commission's rules and forms.

         The Managing Director has performed an evaluation of the
effectiveness of the design and operation of the Trust's disclosure controls
and procedures as of April 30, 2009.  Based on that evaluation, the
Managing Director concluded that the Trust's disclosure controls and
procedures were effective as of April 30, 2009.

         There have been no changes in our internal control over financial
reporting identified in connection with the evaluation described above that
occurred during the second quarter of fiscal 2009 that have materially
affected or are reasonably likely to materially affect our internal control
over financial reporting.


























                                   -19-

                      PART II -- OTHER INFORMATION
                      ----------------------------

Item 5.  Submission of Matters to a Vote of Security Holders.
         ----------------------------------------------------

         The Annual Meeting of Unit Owners was held on February 10, 2009.
         The results of the voting for the election of Trustees are set
         forth in the Trust's 10-Q for the first quarter of fiscal 2009
         filed on February 26, 2009 and are incorporated herein by reference.



Item 6.   Exhibits.
          --------


             Exhibit 31.  Certification of Chief Executive Officer
                          Chief Financial Officer pursuant to Section 302
                          of the Sarbanes-Oxley Act of 2002

             Exhibit 32.  Certification of Chief Executive Officer and
                          Chief Financial Officer pursuant to Section 906
                          of the Sarbanes-Oxley Act of 2002




                                 SIGNATURE
                                 ---------


     Pursuant to the requirements of the Securities Exchange Act of 1934, the

Registrant has duly caused this report to be signed on its behalf by the

undersigned hereunto duly authorized.



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


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

Dated: May 28, 2009