Main table 17d, part 2. Summary of accounts for cereal production |
|
Regions | | Eastern Norway | | Trøndelag |
| | | | |
| | Lowlands | | Other parts | | Lowlands |
| | | | | | |
Size groups | | decares1) | | 100-200 | | 200-300 | | 300-500 | | >500 | | All | | 100-200 | | 200-300 | | All | | All |
|
Number of holdings | | | | 14 | | 9 | | 22
| | 10 | | 56 | | 13 | | 9 | | 28 | | 9 |
Output | | NOK | | 195770 | | 245426 | | 424363
| | 780992 | | 395567 | | 167788 | | 277556 | | 242547 | | 329191 |
| Plant products | | NOK | | 150714 | | 178918 | | 298225
| | 603320 | | 292203 | | 99557 | | 177408 | | 151877 | | 212824 |
| Livestock products | | NOK | | | | | | | | | | | | 357 | | | | 166 | | |
| Production allowances, etc. | | NOK | | 32644 | | 58561 | | 94339
| | 155408 | | 82516 | | 50200 | | 85428 | | 72541 | | 109584 |
| Other income | | NOK | | 12413 | | 7947 | | 31799
| | 22264 | | 20848 | | 17673 | | 14720 | | 17962 | | 6782 |
Total variable costs | | NOK | | 42248 | | 56432 | | 99345
| | 152220 | | 86180 | | 35072 | | 53794 | | 51709 | | 59400 |
| Seeds | | NOK | | 12140 | | 18105 | | 31201
| | 46988 | | 26706 | | 9992 | | 16979 | | 15806 | | 15488 |
| Fertilizer and lime | | NOK | | 18760 | | 27334 | | 50426
| | 71026 | | 41737 | | 18998 | | 29913 | | 27207 | | 34365 |
| Pesticides | | NOK | | 7397 | | 9355 | | 14287
| | 28996 | | 14195 | | 4976 | | 5390 | | 7239 | | 8490 |
| Preservatives | | NOK | | | | | | | | | | | | | | | | | | |
| Fodder | | NOK | | 20 | | 110 | | 431
| | 505 | | 282 | | 140 | | | | 65 | | |
| Miscellaneous for animal husbandry | | NOK | | | | | | | | | | | | | | | | | | |
| Purchase of cattle | | NOK | | | | | | | | | | | | 206 | | | | 96 | | |
| Other variable costs | | NOK | | 3932 | | 1527 | | 2999
| | 4706 | | 3260 | | 759 | | 1513 | | 1295 | | 1057 |
Registered fixed costs: | | | | | | | | | | | | | | | | | | | | |
| Hired labour | | NOK | | 8273 | | 3921 | | 10485
| | 25844 | | 11432 | | 6697 | | 5122 | | 4990 | | 8536 |
| Machinery and equipment | | NOK | | 9821 | | 15105 | | 23743
| | 48935 | | 22949 | | 10085 | | 10718 | | 10442 | | 14238 |
| Tractors | | NOK | | 5392 | | 5515 | | 8652
| | 11711 | | 7725 | | 4571 | | 5317 | | 5216 | | 5536 |
| Outbuildings | | NOK | | 5102 | | 8052 | | 8401
| | 11787 | | 8048 | | 6004 | | 3216 | | 4546 | | 5642 |
| Farmland, drainage and water supply | | NOK | | 6238 | | 3457 | | 4954
| | 19806 | | 7613 | | 1079 | | 1849 | | 1912 | | 1527 |
| Fuel | | NOK | | 4565 | | 6507 | | 12907
| | 30662 | | 12749 | | 6176 | | 10071 | | 8778 | | 9051 |
| Rented machinery | | NOK | | 5886 | | 5329 | | 6789
| | 11907 | | 7220 | | 5059 | | 3982 | | 5033 | | 1551 |
| Rented farmland | | NOK | | 2446 | | 11821 | | 7731
| | 26290 | | 10243 | | 700 | | 3111 | | 3831 | | 356 |
| Other fixed costs | | NOK | | 26381 | | 37815 | | 43488
| | 70718 | | 42684 | | 25712 | | 33469 | | 30037 | | 33897 |
Total registered costs | | NOK | | 116351 | | 153954 | | 226495
| | 409880 | | 216844 | | 101154 | | 130648 | | 126493 | | 139735 |
Result before depreciation | | NOK | | 79420 | | 91472 | | 197868
| | 371112 | | 178723 | | 66635 | | 146908 | | 116053 | | 189456 |
Depreciation: | | | | | | | | | | | | | | | | | | | | |
| Machinery and equipment | | NOK | | 10812 | | 9223 | | 32261
| | 55261 | | 26753 | | 11585 | | 12607 | | 15834 | | 23202 |
| Tractors | | NOK | | 8349 | | 11411 | | 21158
| | 35100 | | 18501 | | 12934 | | 8185 | | 11500 | | 14230 |
| Outbuildings | | NOK | | 14537 | | 13308 | | 20539
| | 28724 | | 19090 | | 8518 | | 11498 | | 11262 | | 7287 |
| Farmland, drainage and water supply | | NOK | | 1569 | | 1112 | | 4087
| | 4780 | | 3030 | | 1174 | | 1379 | | 2007 | | 2025 |
Required return on capital 7.0 % | | NOK | | 36350 | | 37665 | | 81375
| | 118441 | | 68492 | | 29544 | | 36921 | | 37955 | | 49303 |
| Net income agriculture | | NOK | | 44152 | | 56418 | | 119823
| | 247247 | | 111348 | | 32424 | | 113238 | | 75451 | | 142711 |
+ | Net income forestry | | NOK | | 14844 | | 17816 | | 24585
| | 34938 | | 22173 | | 61118 | | 78669 | | 64669 | | 11694 |
+ | Net income other farm-based | | NOK | | 12373 | | 130507 | | 69454
| | 72422 | | 64285 | | 25308 | | 8562 | | 28760 | | 19991 |
+ | Net income other off-farm | | NOK | | 54211 | | | | 51449
| | 7724 | | 34950 | | 46949 | | 53314 | | 39792 | | 58675 |
+ | Dividend | | NOK | | 5693 | | 977 | | 4540
| | 6814 | | 4581 | | 2900 | | 3456 | | 3514 | | 2963 |
+ | Wage income | | NOK | | 301338 | | 330034 | | 225033
| | 256960 | | 267276 | | 152451 | | 240674 | | 197811 | | 341992 |
+ | Pensions/sick pay | | NOK | | 26090 | | 35856 | | 50969
| | 10961 | | 35566 | | 18040 | | 18849 | | 22412 | | 21957 |
+ | Family labour investments | | NOK | | 1227 | | | | 3717
| | | | 1767 | | 1823 | | | | 1692 | | |
+ | Interest received | | NOK | | 20041 | | 9499 | | 20906
| | 27649 | | 19774 | | 36781 | | 6484 | | 20789 | | 16201 |
- | Interest paid, payments to previous owner | | NOK | | 27870 | | 33966 | | 41068
| | 63243 | | 40007 | | 36835 | | 49642 | | 45259 | | 31850 |
= | Total net income | | NOK | | 452099 | | 547141 | | 529409
| | 601471 | | 521714 | | 340959 | | 473604 | | 409630 | | 584334 |
Change in own capital (savings) | | NOK | | 40226 | | 106701 | | 87609
| | 96698 | | 75426 | | 28739 | | 120643 | | 67123 | | 126335 |
| Working capital on 31 Dec. | | NOK | | 515758 | | 288129 | | 582200
| | 786137 | | 546023 | | 752961 | | 211543 | | 485796 | | 607440 |
| Change in working capital | | NOK | | -17794 | | -30019 | | -39845
| | -27229 | | -29503 | | -67550 | | -36240 | | -62237 | | -55894 |
Balance on 31 Dec: | | | | | | | | | | | | | | | | | | | | |
| Agriculture | | NOK | | 509550 | | 514673 | | 1153950
| | 1654935 | | 962136 | | 396392 | | 501666 | | 520285 | | 674061 |
| Forestry | | NOK | | 78508 | | 69819 | | 145531
| | 86756 | | 104229 | | 454598 | | 347823 | | 436989 | | 75166 |
| Other occupations | | NOK | | 135848 | | 88982 | | 322178
| | 227130 | | 215853 | | 226978 | | 247934 | | 224651 | | 207906 |
| Farm houses and private | | NOK | | 452412 | | 422114 | | 589535
| | 801543 | | 561571 | | 371510 | | 358539 | | 382754 | | 522364 |
| Outstanding claims and cash | | NOK | | 429708 | | 252026 | | 474905
| | 560556 | | 436010 | | 743097 | | 215673 | | 477919 | | 483400 |
| Total assets | | NOK | | 1606025 | | 1347614 | | 2686099
| | 3330920 | | 2279798 | | 2192575 | | 1671635 | | 2042598 | | 1962897 |
| Short-term liabilities | | NOK | | 56275 | | 103701 | | 183537
| | 292842 | | 155329 | | 154955 | | 140230 | | 161789 | | 103473 |
| Long-term liabilities | | NOK | | 324371 | | 262419 | | 413055
| | 792962 | | 428930 | | 325194 | | 459653 | | 429710 | | 448743 |
| Own capital | | NOK | | 1225379 | | 981494 | | 2089506
| | 2245116 | | 1695539 | | 1712426 | | 1071752 | | 1451099 | | 1410681 |
|
1)1 decare = 0.1 hectar |