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 | | | | 11 | | 9 | | 23
| | 10 | | 55 | | 12 | | 9 | | 25 | | 9 |
Output | | NOK | | 181754 | | 257999 | | 441340
| | 886130 | | 426773 | | 148536 | | 280031 | | 240388 | | 326069 |
| Plant products | | NOK | | 133087 | | 196059 | | 307107
| | 691918 | | 314831 | | 91574 | | 186777 | | 150082 | | 202221 |
| Livestock products | | NOK | | | | | | | | | | | | | | 280 | | 101 | | |
| Production allowances, etc. | | NOK | | 37328 | | 52944 | | 103877
| | 171621 | | 91388 | | 48301 | | 79730 | | 69680 | | 116643 |
| Other income | | NOK | | 11339 | | 8996 | | 30357
| | 22591 | | 20554 | | 8662 | | 13244 | | 20525 | | 7205 |
Total variable costs | | NOK | | 40384 | | 51595 | | 79206
| | 144340 | | 76571 | | 30746 | | 52713 | | 44071 | | 59994 |
| Seeds | | NOK | | 11611 | | 13850 | | 24047
| | 49311 | | 23883 | | 11143 | | 11253 | | 12667 | | 16486 |
| Fertilizer and lime | | NOK | | 15569 | | 23749 | | 39291
| | 55085 | | 33753 | | 14999 | | 29309 | | 22552 | | 28457 |
| Pesticides | | NOK | | 7666 | | 10517 | | 12655
| | 32017 | | 14463 | | 3966 | | 9505 | | 7091 | | 13326 |
| Preservatives | | NOK | | | | 78 | | | | | | 13 | | | | | | | | |
| Fodder | | NOK | | 405 | | 1532 | | | | 245 | | 376 | | 264 | | 142 | | 272 | | |
| Miscellaneous for animal husbandry | | NOK | | | | | | | | | | | | | | 11 | | 4 | | |
| Purchase of cattle | | NOK | | | | | | | | | | | | | | 151 | | 54 | | |
| Other variable costs | | NOK | | 5132 | | 1868 | | 3213
| | 7682 | | 4084 | | 373 | | 2342 | | 1431 | | 1725 |
Registered fixed costs: | | | | | | | | | | | | | | | | | | | | |
| Hired labour | | NOK | | 25421 | | 9268 | | 8850
| | 30681 | | 16012 | | 12302 | | 11242 | | 11321 | | 7341 |
| Machinery and equipment | | NOK | | 11314 | | 11203 | | 22952
| | 42213 | | 21378 | | 9987 | | 19327 | | 15460 | | 16862 |
| Tractors | | NOK | | 11065 | | 11595 | | 5999
| | 16749 | | 9706 | | 5937 | | 9032 | | 8122 | | 6221 |
| Outbuildings | | NOK | | 3739 | | 5613 | | 7128
| | 6547 | | 5837 | | 6372 | | 10185 | | 7701 | | 12116 |
| Farmland, drainage and water supply | | NOK | | 6413 | | 5457 | | 4796
| | 15442 | | 7060 | | 2197 | | 4811 | | 3500 | | 3236 |
| Fuel | | NOK | | 5287 | | 5658 | | 17328
| | 36635 | | 15928 | | 9029 | | 11387 | | 11465 | | 11716 |
| Rented machinery | | NOK | | 5181 | | 7012 | | 7018
| | 44079 | | 13255 | | 3533 | | 5398 | | 4114 | | 3437 |
| Rented farmland | | NOK | | 1909 | | 5632 | | 10467
| | 50038 | | 14872 | | 571 | | 5211 | | 3518 | | 344 |
| Other fixed costs | | NOK | | 32999 | | 36817 | | 46069
| | 72045 | | 45374 | | 28343 | | 36392 | | 33882 | | 44420 |
Total registered costs | | NOK | | 143712 | | 149851 | | 209811
| | 458768 | | 225994 | | 109016 | | 165697 | | 143154 | | 165689 |
Result before depreciation | | NOK | | 38042 | | 108149 | | 231529
| | 427362 | | 200780 | | 39520 | | 114334 | | 97234 | | 160379 |
Depreciation: | | | | | | | | | | | | | | | | | | | | |
| Machinery and equipment | | NOK | | 12902 | | 12331 | | 31458
| | 59530 | | 28604 | | 12825 | | 18925 | | 17719 | | 24859 |
| Tractors | | NOK | | 9027 | | 9797 | | 26534
| | 39388 | | 21666 | | 14084 | | 12538 | | 15145 | | 13208 |
| Outbuildings | | NOK | | 13682 | | 21038 | | 19958
| | 30091 | | 20148 | | 8670 | | 8876 | | 10656 | | 7437 |
| Farmland, drainage and water supply | | NOK | | 2054 | | 948 | | 3455
| | 10394 | | 3901 | | 993 | | 850 | | 2028 | | 2098 |
Required return on capital 7.0 % | | NOK | | 43916 | | 44831 | | 82450
| | 123821 | | 73418 | | 29720 | | 38591 | | 39006 | | 47788 |
| Net income agriculture | | NOK | | 376 | | 64034 | | 150124
| | 287959 | | 126462 | | 2947 | | 73143 | | 51686 | | 112778 |
+ | Net income forestry | | NOK | | 14308 | | 13722 | | 11321
| | 29749 | | 15241 | | 74123 | | 85615 | | 73907 | | 13426 |
+ | Net income other farm-based | | NOK | | 5051 | | 26751 | | 72372
| | 60229 | | 46607 | | 26833 | | 9398 | | 24402 | | 28233 |
+ | Net income other off-farm | | NOK | | 2932 | | -2000 | | 32985
| | 12310 | | 20863 | | 19870 | | 70443 | | 39115 | | 60996 |
+ | Dividend | | NOK | | 3039 | | 12992 | | 916
| | 94036 | | 20215 | | 4201 | | 3103 | | 4132 | | 8456 |
+ | Wage income | | NOK | | 383291 | | 336618 | | 273663
| | 219854 | | 295998 | | 198307 | | 228435 | | 211523 | | 393350 |
+ | Pensions/sick pay | | NOK | | 13392 | | 16678 | | 33046
| | 20168 | | 24739 | | 18758 | | 30559 | | 23186 | | 20475 |
+ | Family labour investments | | NOK | | 409 | | 1388 | | 6446
| | | | 3004 | | | | | | | | |
+ | Interest received | | NOK | | 14004 | | 9106 | | 21221
| | 31557 | | 18981 | | 30597 | | 9484 | | 23680 | | 23816 |
- | Interest paid, payments to previous owner | | NOK | | 45068 | | 31473 | | 39182
| | 64426 | | 42916 | | 37145 | | 33335 | | 34032 | | 33420 |
= | Total net income | | NOK | | 391735 | | 447816 | | 562912
| | 691437 | | 529193 | | 338490 | | 476845 | | 417601 | | 628110 |
Change in own capital (savings) | | NOK | | 3647 | | 117293 | | 77769
| | 263562 | | 101750 | | -10573 | | 105200 | | 51151 | | 60818 |
| Working capital on 31 Dec. | | NOK | | 368669 | | 337412 | | 529242
| | 935891 | | 525525 | | 603342 | | 202549 | | 516006 | | 639383 |
| Change in working capital | | NOK | | -3287 | | 16923 | | -72294
| | -117663 | | -49747 | | 19132 | | -23727 | | 12101 | | 33155 |
Balance on 31 Dec: | | | | | | | | | | | | | | | | | | | | |
| Agriculture | | NOK | | 643402 | | 676673 | | 1185486
| | 1885275 | | 1082290 | | 429513 | | 560612 | | 569123 | | 691307 |
| Forestry | | NOK | | 130283 | | 97620 | | 145795
| | 184354 | | 137939 | | 393500 | | 339946 | | 442440 | | 75302 |
| Other occupations | | NOK | | 127965 | | 202589 | | 415134
| | 303584 | | 288025 | | 193975 | | 240108 | | 222708 | | 322502 |
| Farm houses and private | | NOK | | 494576 | | 411016 | | 593984
| | 816252 | | 573619 | | 427219 | | 470010 | | 467000 | | 533046 |
| Outstanding claims and cash | | NOK | | 292396 | | 243548 | | 452997
| | 730364 | | 425866 | | 615609 | | 202655 | | 465730 | | 349861 |
| Total assets | | NOK | | 1688622 | | 1631446 | | 2793396
| | 3919828 | | 2507740 | | 2059816 | | 1813331 | | 2167000 | | 1972017 |
| Short-term liabilities | | NOK | | 54489 | | 98191 | | 274364
| | 487774 | | 231211 | | 183543 | | 198710 | | 172708 | | 83385 |
| Long-term liabilities | | NOK | | 564839 | | 291150 | | 433321
| | 997718 | | 530931 | | 469518 | | 479964 | | 454704 | | 430356 |
| Own capital | | NOK | | 1069294 | | 1242106 | | 2085711
| | 2434337 | | 1745598 | | 1406754 | | 1134657 | | 1539588 | | 1458277 |
|
1)1 decare = 0.1 hectar |