Main table 17d, part 4. Summary of accounts for cereal production |
|
Regions | | All |
| | |
Size groups | | decares1) | | 100-200 | | 200-300 | | 300-500 | | >500 | | All |
|
Number of holdings | | | | 35 | | 23 | | 30 | | 9 | | 102 |
Output | | NOK | | 182837 | | 309236 | | 437350 | | 764368 | | 333563 |
| Plant products | | NOK | | 128331 | | 217958 | | 319108 | | 592829 | | 242285 |
| Livestock products | | NOK | | 1243 | | 122 | | 646 | | | | 688 |
| Production allowances, etc. | | NOK | | 42618 | | 73035 | | 91379 | | 137291 | | 71018 |
| Other income | | NOK | | 10645 | | 18121 | | 26217 | | 34249 | | 19572 |
Total variable costs | | NOK | | 40322 | | 60315 | | 88550 | | 162415 | | 68765 |
| Seeds | | NOK | | 11486 | | 18246 | | 23406 | | 47567 | | 19333 |
| Fertilizer and lime | | NOK | | 20451 | | 30787 | | 49517 | | 76144 | | 35739 |
| Pesticides | | NOK | | 5145 | | 8786 | | 11714 | | 26703 | | 9653 |
| Preservatives | | NOK | | 372 | | 554 | | | | 2051 | | 433 |
| Fodder | | NOK | | 996 | | 150 | | 1121 | | 5124 | | 1194 |
| Miscellaneous for animal husbandry | | NOK | | 126 | | | | | | | | 49 |
| Purchase of cattle | | NOK | | 77 | | 61 | | 351 | | | | 166 |
| Other variable costs | | NOK | | 1669 | | 1732 | | 2442 | | 4826 | | 2197 |
Registered fixed costs: | | | | | | | | | | | | |
| Hired labour | | NOK | | 7383 | | 5986 | | 17096 | | 22015 | | 10904 |
| Machinery and equipment | | NOK | | 9586 | | 16739 | | 21299 | | 41510 | | 17376 |
| Tractors | | NOK | | 5876 | | 11620 | | 8393 | | 24327 | | 9479 |
| Outbuildings | | NOK | | 4750 | | 8670 | | 9905 | | 16335 | | 8114 |
| Farmland, drainage and water supply | | NOK | | 3082 | | 2950 | | 7402 | | 6563 | | 4546 |
| Fuel | | NOK | | 5698 | | 9592 | | 12994 | | 20816 | | 9919 |
| Rented machinery | | NOK | | 3172 | | 4788 | | 2216 | | 8449 | | 3837 |
| Rented farmland | | NOK | | 1998 | | 4214 | | 10995 | | 25883 | | 7153 |
| Other fixed costs | | NOK | | 24374 | | 34008 | | 40210 | | 82926 | | 36108 |
Total registered costs | | NOK | | 106241 | | 158881 | | 219058 | | 411240 | | 176200 |
Result before depreciation | | NOK | | 76596 | | 150355 | | 218292 | | 353128 | | 157362 |
Depreciation: | | | | | | | | | | | | |
| Machinery and equipment | | NOK | | 11481 | | 20825 | | 29856 | | 56550 | | 22616 |
| Tractors | | NOK | | 8201 | | 13024 | | 20975 | | 25252 | | 14519 |
| Outbuildings | | NOK | | 8904 | | 13676 | | 18238 | | 26179 | | 14111 |
| Farmland, drainage and water supply | | NOK | | 1457 | | 1727 | | 3326 | | 6506 | | 2474 |
Required return on capital 6.0 % | | NOK | | 25517 | | 40870 | | 63727 | | 99957 | | 46406 |
| Net income agriculture | | NOK | | 46552 | | 101103 | | 145897 | | 238641 | | 103642 |
+ | Net income forestry | | NOK | | 36184 | | 65823 | | 33539 | | 52348 | | 43134 |
+ | Net income other farm-based | | NOK | | 12870 | | 13968 | | 44736 | | 35022 | | 23828 |
+ | Net income other off-farm | | NOK | | 40123 | | 15590 | | 36934 | | | | 28286 |
+ | Dividend | | NOK | | 9780 | | 22856 | | 19589 | | 28256 | | 16800 |
+ | Wage income | | NOK | | 225183 | | 230863 | | 198751 | | 209979 | | 219115 |
+ | Pensions/sick pay | | NOK | | 18578 | | 15120 | | 22717 | | 14755 | | 19843 |
+ | Family labour investments | | NOK | | 2036 | | 468 | | 1756 | | 597 | | 1373 |
+ | Interest received | | NOK | | 13671 | | 9036 | | 13079 | | 19353 | | 12564 |
- | Interest paid, payments to previous owner | | NOK | | 23244 | | 37745 | | 34833 | | 46350 | | 31683 |
= | Total net income | | NOK | | 381735 | | 437081 | | 482165 | | 552601 | | 436903 |
Change in own capital (savings) | | NOK | | 5033 | | 66247 | | 14539 | | 20121 | | 24369 |
| Working capital on 31 Dec. | | NOK | | 455644 | | 440873 | | 439761 | | 576110 | | 447231 |
| Change in working capital | | NOK | | -11707 | | 14870 | | -44943 | | -28906 | | -15381 |
Balance on 31 Dec: | | | | | | | | | | | | |
| Agriculture | | NOK | | 420904 | | 674883 | | 1060849 | | 1637240 | | 767623 |
| Forestry | | NOK | | 213875 | | 238127 | | 161350 | | 106159 | | 191626 |
| Other occupations | | NOK | | 177810 | | 147679 | | 287256 | | 146852 | | 192437 |
| Farm houses and private | | NOK | | 389781 | | 426765 | | 471074 | | 938226 | | 474683 |
| Outstanding claims and cash | | NOK | | 438081 | | 360149 | | 414759 | | 477806 | | 406183 |
| Total assets | | NOK | | 1640451 | | 1847603 | | 2395288 | | 3306283 | | 2032553 |
| Short-term liabilities | | NOK | | 118048 | | 113600 | | 246417 | | 383678 | | 173138 |
| Long-term liabilities | | NOK | | 255404 | | 419237 | | 484312 | | 499619 | | 380837 |
| Own capital | | NOK | | 1266999 | | 1314766 | | 1664559 | | 2422986 | | 1478578 |
|
1)1 decare = 0.1 hectar |