Main table 17f, part 2. Summary of accounts for combined |
cereal, dairy and beef farming |
|
Regions | | Eastern Norway | | All |
| | | | |
| | Lowlands | | |
| | | | |
Size groups | | decares1) | | 300-500 | | >500 | | All | | 200-300 | | 300-500 | | >500 | | All |
|
Number of holdings | | | | 14 | | 8 | | 27
| | 7 | | 19 | | 9 | | 36 |
Output | | NOK | | 1098368 | | 1514479 | | 1157254
| | 753620 | | 1033058 | | 1500143 | | 1079794 |
| Plant products | | NOK | | 180309 | | 348863 | | 223558
| | 148608 | | 169211 | | 323022 | | 200894 |
| Livestock products | | NOK | | 672326 | | 821013 | | 672471
| | 420955 | | 616996 | | 832905 | | 623974 |
| Production allowances, etc. | | NOK | | 235072 | | 308920 | | 244764
| | 180665 | | 232894 | | 311134 | | 238629 |
| Other income | | NOK | | 10661 | | 35682 | | 16460
| | 3393 | | 13957 | | 33083 | | 16296 |
Total variable costs | | NOK | | 338806 | | 491224 | | 360954
| | 221841 | | 307895 | | 481637 | | 329089 |
| Seeds | | NOK | | 22754 | | 44003 | | 27751
| | 15124 | | 20402 | | 44908 | | 25201 |
| Fertilizer and lime | | NOK | | 52011 | | 92097 | | 59786
| | 35538 | | 50360 | | 91433 | | 56635 |
| Pesticides | | NOK | | 7151 | | 17783 | | 10769
| | 9285 | | 6337 | | 17599 | | 9638 |
| Preservatives | | NOK | | 6139 | | 10406 | | 7228
| | 4260 | | 5990 | | 11546 | | 6990 |
| Fodder | | NOK | | 191315 | | 234723 | | 190765
| | 117045 | | 170467 | | 227486 | | 171461 |
| Miscellaneous for animal husbandry | | NOK | | 27026 | | 26056 | | 23766
| | 15356 | | 23403 | | 27717 | | 22460 |
| Purchase of cattle | | NOK | | 10427 | | 38922 | | 19083
| | 13082 | | 10701 | | 34597 | | 16841 |
| Other variable costs | | NOK | | 21983 | | 27233 | | 21805
| | 12150 | | 20237 | | 26350 | | 19864 |
Registered fixed costs: | | | | | | | | | | | | | | | | |
| Hired labour | | NOK | | 140650 | | 186445 | | 137950
| | 57118 | | 131535 | | 181758 | | 126976 |
| Machinery and equipment | | NOK | | 34922 | | 86226 | | 50718
| | 35601 | | 33585 | | 87133 | | 46806 |
| Tractors | | NOK | | 15181 | | 36631 | | 21303
| | 13874 | | 13622 | | 34878 | | 18609 |
| Outbuildings | | NOK | | 19747 | | 31776 | | 23153
| | 19971 | | 19523 | | 29508 | | 21597 |
| Farmland, drainage and water supply | | NOK | | 11595 | | 12753 | | 11076
| | 7970 | | 10319 | | 15143 | | 10935 |
| Fuel | | NOK | | 15375 | | 35878 | | 20432
| | 10543 | | 15051 | | 34036 | | 18546 |
| Rented machinery | | NOK | | 34457 | | 26483 | | 27756
| | 15159 | | 33096 | | 49171 | | 32964 |
| Rented farmland | | NOK | | 23748 | | 49727 | | 27756
| | 9546 | | 20062 | | 45713 | | 23872 |
| Other fixed costs | | NOK | | 70149 | | 91769 | | 73167
| | 50760 | | 67345 | | 93740 | | 69844 |
Total registered costs | | NOK | | 704630 | | 1048912 | | 754265
| | 442384 | | 652033 | | 1052717 | | 699239 |
Result before depreciation | | NOK | | 393738 | | 465567 | | 402989
| | 311236 | | 381025 | | 447425 | | 380555 |
Depreciation: | | | | | | | | | | | | | | | | |
| Machinery and equipment | | NOK | | 35027 | | 59266 | | 40493
| | 23605 | | 35808 | | 57897 | | 38122 |
| Tractors | | NOK | | 27548 | | 40122 | | 29064
| | 19683 | | 28253 | | 40058 | | 29244 |
| Outbuildings | | NOK | | 45682 | | 53195 | | 46763
| | 35538 | | 45715 | | 55245 | | 45293 |
| Farmland, drainage and water supply | | NOK | | 3711 | | 7626 | | 4359
| | 1060 | | 3222 | | 9246 | | 4245 |
Required return on capital 7.0 % | | NOK | | 132292 | | 174254 | | 136710
| | 82977 | | 130599 | | 176667 | | 130621 |
| Net income agriculture | | NOK | | 281770 | | 305358 | | 282310
| | 231351 | | 268026 | | 284980 | | 263651 |
+ | Net income forestry | | NOK | | 45017 | | -817 | | 28684
| | 21682 | | 38576 | | -633 | | 24417 |
+ | Net income other farm-based | | NOK | | 16399 | | 39943 | | 26209
| | 24438 | | 39469 | | 42304 | | 36159 |
+ | Net income other off-farm | | NOK | | 7979 | | -9916 | | 1199
| | | | 5575 | | -8814 | | 739 |
+ | Dividend | | NOK | | 7346 | | 1673 | | 4506
| | 777 | | 5910 | | 1487 | | 3642 |
+ | Wage income | | NOK | | 98956 | | 168609 | | 119702
| | 141068 | | 116568 | | 164642 | | 130275 |
+ | Pensions/sick pay | | NOK | | 10538 | | | | 9717
| | 27653 | | 9386 | | | | 10331 |
+ | Family labour investments | | NOK | | 423 | | 2426 | | 3129
| | 1690 | | 311 | | 2156 | | 2347 |
+ | Interest received | | NOK | | 12846 | | 12334 | | 18247
| | 36894 | | 18263 | | 11150 | | 20111 |
- | Interest paid, payments to previous owner | | NOK | | 75435 | | 136814 | | 87911
| | 44843 | | 65440 | | 136243 | | 77510 |
= | Total net income | | NOK | | 405838 | | 382796 | | 405791
| | 440710 | | 436645 | | 361030 | | 414162 |
Change in own capital (savings) | | NOK | | -64751 | | -52466 | | -32269
| | 60541 | | -18744 | | -76216 | | -16044 |
| Working capital on 31 Dec. | | NOK | | 276691 | | 158222 | | 343138
| | 732375 | | 428948 | | 126030 | | 409654 |
| Change in working capital | | NOK | | -108756 | | -140462 | | -101901
| | 2250 | | -96000 | | -138421 | | -89831 |
Balance on 31 Dec: | | | | | | | | | | | | | | | | |
| Agriculture | | NOK | | 1884119 | | 2384169 | | 1914092
| | 1179972 | | 1853578 | | 2419612 | | 1832021 |
| Forestry | | NOK | | 129624 | | 137787 | | 138736
| | 125718 | | 167763 | | 146649 | | 149649 |
| Other occupations | | NOK | | 119474 | | 354073 | | 206409
| | 144931 | | 188084 | | 324962 | | 210365 |
| Farm houses and private | | NOK | | 533157 | | 718531 | | 566661
| | 398195 | | 559686 | | 651011 | | 546356 |
| Outstanding claims and cash | | NOK | | 309642 | | 244050 | | 374884
| | 672226 | | 417249 | | 226460 | | 418978 |
| Total assets | | NOK | | 2976016 | | 3838609 | | 3200781
| | 2521042 | | 3186360 | | 3768693 | | 3157370 |
| Short-term liabilities | | NOK | | 372692 | | 683682 | | 422686
| | 119707 | | 329888 | | 667281 | | 369172 |
| Long-term liabilities | | NOK | | 933335 | | 1230917 | | 953488
| | 552453 | | 792013 | | 1250183 | | 837974 |
| Own capital | | NOK | | 1669989 | | 1924009 | | 1824607
| | 1848882 | | 2064458 | | 1851229 | | 1950223 |
|
1)1 decare = 0.1 hectar |