SECURITIES AND EXCHANGE COMMISSION

                         WASHINGTON, D.C. 20549

                                FORM 8-K

                              CURRENT REPORT

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


             Date of Report (Date of earliest event reported):

                             October 31, 2012
                            ------------------

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


                         Commission File No. 1-8245

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


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


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


                               Not Applicable
         ------------------------------------------------------------
         Former name or former address, if changed since last report)


Check the appropriate box below if the Form 8-K filing is intended to
simultaneously satisfy the filing obligation of the registrant under any of
the following provisions:

[ ] Written communications pursuant to Rule 425 under the Securities Act
    (17 CFR 230.425)
[ ] Soliciting material pursuant to Rule 14a-12 under the Exchange Act
    (17 CFR 240.14a-12)
[ ] Pre-commencement communications pursuant to Rule 14d-2(b) under the
    Exchange Act (17 CFR 240.14d-2(b))
[ ] Pre-commencement communications pursuant to Rule 13e-4(c) under the
    Exchange Act (17 CFR 240.13e-4(c))



                                   -2-


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

            On October 31, 2012 North European Oil Royalty Trust issued
            a press release via PR Newswire announcing the Trust's
            distribution for the fourth quarter of fiscal 2012.
            Furnished herewith is a copy of the press release, which is
            incorporated by reference herein.



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

            (c) Exhibits

              The following exhibit is furnished herewith:

                Exhibit 99.  A press release dated October 31, 2012 and
                disseminated through PR Newswire announcing the
                distribution for North European Oil Royalty Trust
                for the fourth quarter of fiscal 2012.




                                SIGNATURES
                                ----------


          Pursuant to the requirements of the Securities Exchange Act of

1934, the Registrant has duly caused this report to be signed on its behalf

by the undersigned thereunto duly authorized.




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



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


Dated:   November 2, 2012