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 | | | | 24 | | 22 | | 30
| | 10 | | 90 |
Output | | NOK | | 166075 | | 270568 | | 444752
| | 886130 | | 360863 |
| Plant products | | NOK | | 111427 | | 186771 | | 301528
| | 691918 | | 254765 |
| Livestock products | | NOK | | | | 115 | | | | | | 28 |
| Production allowances, etc. | | NOK | | 45059 | | 73235 | | 111241
| | 171621 | | 87078 |
| Other income | | NOK | | 9588 | | 10447 | | 31983
| | 22591 | | 18992 |
Total variable costs | | NOK | | 35477 | | 51268 | | 78716
| | 144340 | | 65145 |
| Seeds | | NOK | | 11167 | | 12445 | | 24093
| | 49311 | | 19791 |
| Fertilizer and lime | | NOK | | 15577 | | 25691 | | 38281
| | 55085 | | 29793 |
| Pesticides | | NOK | | 5875 | | 10528 | | 13117
| | 32017 | | 12165 |
| Preservatives | | NOK | | | | 32 | | | | | | 8 |
| Fodder | | NOK | | 318 | | 685 | | | | 245 | | 305 |
| Miscellaneous for animal husbandry | | NOK | | | | 4 | | | | | | 1 |
| Purchase of cattle | | NOK | | | | 62 | | | | | | 15 |
| Other variable costs | | NOK | | 2540 | | 1822 | | 3225
| | 7682 | | 3067 |
Registered fixed costs: | | | | | | | | | | | | |
| Hired labour | | NOK | | 17802 | | 8781 | | 9842
| | 30681 | | 13664 |
| Machinery and equipment | | NOK | | 10795 | | 15394 | | 22950
| | 42213 | | 19250 |
| Tractors | | NOK | | 8288 | | 9785 | | 6934
| | 16749 | | 8823 |
| Outbuildings | | NOK | | 5101 | | 6862 | | 9327
| | 6547 | | 6918 |
| Farmland, drainage and water supply | | NOK | | 4281 | | 4363 | | 4929
| | 15442 | | 5610 |
| Fuel | | NOK | | 7131 | | 8581 | | 17896
| | 36635 | | 14096 |
| Rented machinery | | NOK | | 4141 | | 5099 | | 6571
| | 44079 | | 9649 |
| Rented farmland | | NOK | | 1223 | | 4509 | | 9165
| | 50038 | | 10100 |
| Other fixed costs | | NOK | | 31089 | | 37156 | | 47107
| | 72045 | | 41753 |
Total registered costs | | NOK | | 125328 | | 151798 | | 213436
| | 458768 | | 195008 |
Result before depreciation | | NOK | | 40746 | | 118770 | | 231316
| | 427362 | | 165855 |
Depreciation: | | | | | | | | | | | | |
| Machinery and equipment | | NOK | | 12743 | | 16918 | | 31982
| | 59530 | | 24932 |
| Tractors | | NOK | | 11179 | | 10671 | | 24944
| | 39388 | | 18801 |
| Outbuildings | | NOK | | 10731 | | 13884 | | 18411
| | 30091 | | 16175 |
| Farmland, drainage and water supply | | NOK | | 1438 | | 1207 | | 3883
| | 10394 | | 3174 |
Required return on capital 7.0 % | | NOK | | 35558 | | 41651 | | 78890
| | 123821 | | 60837 |
| Net income agriculture | | NOK | | 4654 | | 76090 | | 152096
| | 287959 | | 102773 |
+ | Net income forestry | | NOK | | 43705 | | 41933 | | 16301
| | 29749 | | 31067 |
+ | Net income other farm-based | | NOK | | 15773 | | 20550 | | 66273
| | 60229 | | 37973 |
+ | Net income other off-farm | | NOK | | 11413 | | 29374 | | 45987
| | 12310 | | 29714 |
+ | Dividend | | NOK | | 3493 | | 7526 | | 3382
| | 94036 | | 14347 |
+ | Wage income | | NOK | | 293395 | | 290750 | | 293361
| | 219854 | | 287466 |
+ | Pensions/sick pay | | NOK | | 15531 | | 23268 | | 30570
| | 20168 | | 23607 |
+ | Family labour investments | | NOK | | 188 | | 568 | | 4942
| | | | 1975 |
+ | Interest received | | NOK | | 21721 | | 12883 | | 20835
| | 31557 | | 20618 |
- | Interest paid, payments to previous owner | | NOK | | 40969 | | 31887 | | 38114
| | 64426 | | 39772 |
= | Total net income | | NOK | | 368904 | | 471053 | | 595633
| | 691437 | | 509766 |
Change in own capital (savings) | | NOK | | -3120 | | 97088 | | 82671
| | 263562 | | 84171 |
| Working capital on 31 Dec. | | NOK | | 471796 | | 343087 | | 576523
| | 935891 | | 530247 |
| Change in working capital | | NOK | | 8162 | | 1940 | | -38716
| | -117663 | | -23721 |
Balance on 31 Dec: | | | | | | | | | | | | |
| Agriculture | | NOK | | 519261 | | 610078 | | 1141970
| | 1885275 | | 893746 |
| Forestry | | NOK | | 257171 | | 191710 | | 184671
| | 184354 | | 215440 |
| Other occupations | | NOK | | 156055 | | 255738 | | 386005
| | 303584 | | 272129 |
| Farm houses and private | | NOK | | 468386 | | 427812 | | 600636
| | 816252 | | 538639 |
| Outstanding claims and cash | | NOK | | 444083 | | 237242 | | 442568
| | 730364 | | 426409 |
| Total assets | | NOK | | 1844956 | | 1722580 | | 2755850
| | 3919828 | | 2346364 |
| Short-term liabilities | | NOK | | 120858 | | 138242 | | 229367
| | 487774 | | 197608 |
| Long-term liabilities | | NOK | | 515752 | | 386672 | | 438370
| | 997718 | | 501660 |
| Own capital | | NOK | | 1208346 | | 1197666 | | 2088113
| | 2434337 | | 1647096 |
|
1)1 decare = 0.1 hectar |