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 | | | | 16 | | 9 | | 30
| | 5 | | 20 | | 11 | | 39 |
Output | | NOK | | 1099497 | | 1655614 | | 1219581
| | 803647 | | 1070000 | | 1577105 | | 1142437 |
| Plant products | | NOK | | 182179 | | 405487 | | 235845
| | 104520 | | 171416 | | 359774 | | 207471 |
| Livestock products | | NOK | | 564951 | | 778655 | | 606343
| | 406814 | | 546806 | | 758843 | | 567937 |
| Production allowances, etc. | | NOK | | 337632 | | 429849 | | 354776
| | 282151 | | 334857 | | 423518 | | 346441 |
| Other income | | NOK | | 14734 | | 41623 | | 22617
| | 10161 | | 16920 | | 34970 | | 20588 |
Total variable costs | | NOK | | 321977 | | 470842 | | 349615
| | 237850 | | 310907 | | 438134 | | 324725 |
| Seeds | | NOK | | 24001 | | 27401 | | 23183
| | 15735 | | 21633 | | 28173 | | 21568 |
| Fertilizer and lime | | NOK | | 48118 | | 80470 | | 54612
| | 37717 | | 47215 | | 76659 | | 51822 |
| Pesticides | | NOK | | 9840 | | 20163 | | 11876
| | 5889 | | 8611 | | 19110 | | 10664 |
| Preservatives | | NOK | | 11361 | | 10408 | | 9844
| | 2728 | | 9935 | | 11171 | | 9045 |
| Fodder | | NOK | | 169437 | | 229290 | | 181643
| | 134632 | | 166205 | | 209446 | | 168793 |
| Miscellaneous for animal husbandry | | NOK | | 25251 | | 31277 | | 25552
| | 20136 | | 24136 | | 30837 | | 24591 |
| Purchase of cattle | | NOK | | 9098 | | 37066 | | 16848
| | 5255 | | 10438 | | 30327 | | 14580 |
| Other variable costs | | NOK | | 24871 | | 34766 | | 26057
| | 15759 | | 22734 | | 32412 | | 23663 |
Registered fixed costs: | | | | | | | | | | | | | | | | |
| Hired labour | | NOK | | 133165 | | 196884 | | 145408
| | 80575 | | 122754 | | 190419 | | 132969 |
| Machinery and equipment | | NOK | | 33838 | | 77804 | | 45558
| | 26201 | | 35088 | | 72196 | | 42796 |
| Tractors | | NOK | | 18862 | | 26978 | | 19737
| | 13487 | | 17168 | | 24850 | | 17808 |
| Outbuildings | | NOK | | 20093 | | 27527 | | 23097
| | 26617 | | 18894 | | 24201 | | 20539 |
| Farmland, drainage and water supply | | NOK | | 13970 | | 12420 | | 12446
| | 7956 | | 11643 | | 11204 | | 10710 |
| Fuel | | NOK | | 20871 | | 51568 | | 28862
| | 13680 | | 20534 | | 48300 | | 26720 |
| Rented machinery | | NOK | | 41352 | | 16180 | | 30244
| | 22198 | | 37379 | | 22960 | | 29493 |
| Rented farmland | | NOK | | 20902 | | 50939 | | 27474
| | 15804 | | 21327 | | 51085 | | 27556 |
| Other fixed costs | | NOK | | 79151 | | 98151 | | 80580
| | 55862 | | 77709 | | 96099 | | 77519 |
Total registered costs | | NOK | | 704180 | | 1029293 | | 763019
| | 500229 | | 673403 | | 979448 | | 710834 |
Result before depreciation | | NOK | | 395317 | | 626322 | | 456562
| | 303418 | | 396597 | | 597657 | | 431603 |
Depreciation: | | | | | | | | | | | | | | | | |
| Machinery and equipment | | NOK | | 33591 | | 72405 | | 44051
| | 28459 | | 34905 | | 67562 | | 41724 |
| Tractors | | NOK | | 29954 | | 36385 | | 29083
| | 20336 | | 29837 | | 35741 | | 29102 |
| Outbuildings | | NOK | | 39519 | | 56365 | | 44061
| | 41642 | | 42033 | | 57297 | | 44293 |
| Farmland, drainage and water supply | | NOK | | 3585 | | 6913 | | 4090
| | 869 | | 3410 | | 7407 | | 4012 |
Required return on capital 7.0 % | | NOK | | 126012 | | 196493 | | 140586
| | 95850 | | 129488 | | 187164 | | 135551 |
| Net income agriculture | | NOK | | 288667 | | 454255 | | 335277
| | 212112 | | 286412 | | 429650 | | 312472 |
+ | Net income forestry | | NOK | | 24120 | | 8861 | | 16564
| | 4755 | | 20454 | | 9620 | | 13849 |
+ | Net income other farm-based | | NOK | | 9933 | | 31435 | | 16999
| | 14926 | | 20051 | | 30174 | | 21052 |
+ | Net income other off-farm | | NOK | | 19635 | | 98 | | 11245
| | 4465 | | 15228 | | 80 | | 8404 |
+ | Dividend | | NOK | | 8042 | | 56401 | | 21449
| | 1420 | | 6830 | | 46149 | | 16703 |
+ | Wage income | | NOK | | 129794 | | 115556 | | 123988
| | 174219 | | 125584 | | 135898 | | 130551 |
+ | Pensions/sick pay | | NOK | | 25529 | | 8385 | | 19372
| | 29282 | | 25003 | | 18596 | | 22890 |
+ | Family labour investments | | NOK | | 11480 | | | | 8623
| | 5000 | | 9184 | | | | 6633 |
+ | Interest received | | NOK | | 10146 | | 14531 | | 11276
| | 7377 | | 14400 | | 12510 | | 13032 |
- | Interest paid, payments to previous owner | | NOK | | 76836 | | 112654 | | 83394
| | 58241 | | 67881 | | 110337 | | 75688 |
= | Total net income | | NOK | | 450510 | | 576868 | | 481398
| | 395315 | | 455266 | | 572341 | | 469898 |
Change in own capital (savings) | | NOK | | 14771 | | 67746 | | 27874
| | 3075 | | 123994 | | 97303 | | 83273 |
| Working capital on 31 Dec. | | NOK | | 168254 | | 281670 | | 224256
| | 397141 | | 394924 | | 240517 | | 326997 |
| Change in working capital | | NOK | | -53620 | | 47970 | | -28784
| | -32567 | | -36355 | | 39537 | | -20953 |
Balance on 31 Dec: | | | | | | | | | | | | | | | | |
| Agriculture | | NOK | | 1805656 | | 2805219 | | 2008747
| | 1334450 | | 1855653 | | 2677879 | | 1935103 |
| Forestry | | NOK | | 176171 | | 122587 | | 149525
| | 91509 | | 157747 | | 121403 | | 131204 |
| Other occupations | | NOK | | 137508 | | 297262 | | 196408
| | 189213 | | 170501 | | 266787 | | 189705 |
| Farm houses and private | | NOK | | 467102 | | 819384 | | 593869
| | 410957 | | 513843 | | 707388 | | 566503 |
| Outstanding claims and cash | | NOK | | 203428 | | 343329 | | 275706
| | 347251 | | 396975 | | 309087 | | 355404 |
| Total assets | | NOK | | 2789865 | | 4387780 | | 3224255
| | 2373380 | | 3094719 | | 4082545 | | 3177919 |
| Short-term liabilities | | NOK | | 392051 | | 754830 | | 487706
| | 168649 | | 360536 | | 696185 | | 425863 |
| Long-term liabilities | | NOK | | 917821 | | 1071500 | | 911835
| | 711902 | | 839160 | | 1087641 | | 846418 |
| Own capital | | NOK | | 1479993 | | 2561450 | | 1824715
| | 1492828 | | 1895023 | | 2298718 | | 1905638 |
|
1)1 decare = 0.1 hectar |