Norwegian Institute of Bioeconomy Research *) Account statistics for agriculture 2003 Main table 17a, part 2. Summary of accounts for combined dairy and beef farming   Regions   Eastern Norway           Lowlands   Other parts           Size groups   decares1)   200-300   300-500   All   100-200   200-300   300-500   All   Number of holdings        14   12   33   28   27   12   72 Output   1000 NOK    903.3   1291.6   1051.2   618.5   816.2   1029.7   747.5    Plant products   1000 NOK    42.7   80.6   62.0   6.2   8.7   34.1   11.4    Livestock products   1000 NOK    562.0   823.5   646.4   333.9   448.3   598.0   411.6    Production allowances, etc.   1000 NOK    279.3   365.8   315.7   271.4   345.2   379.8   313.2    Other income   1000 NOK    19.3   21.6   27.0   7.1   13.9   17.8   11.3 Total variable costs   1000 NOK    283.9   418.1   333.8   168.9   235.4   311.3   213.1    Seeds   1000 NOK    11.0   22.5   16.2   2.8   4.7   10.2   4.7    Fertilizer and lime   1000 NOK    29.4   34.5   30.6   13.3   21.1   24.6   17.7    Pesticides   1000 NOK    3.8   5.3   4.5   0.6   0.8   2.4   0.9    Preservatives   1000 NOK    4.8   12.3   6.9   5.5   8.5   5.3   6.4    Fodder   1000 NOK    178.7   230.7   196.8   104.6   149.1   178.9   131.4    Miscellaneous for animal husbandry   1000 NOK    23.7   30.6   25.6   18.0   21.8   25.9   20.1    Purchase of cattle   1000 NOK    14.4   51.6   27.7   8.1   8.4   34.3   12.3    Other variable costs   1000 NOK    18.3   30.6   25.4   16.0   21.2   29.7   19.7 Registered fixed costs:                       Hired labour   1000 NOK    72.6   129.4   103.0   61.0   77.2   62.5   67.5    Machinery and equipment   1000 NOK    26.2   45.7   38.0   22.0   27.1   36.7   25.7    Tractors   1000 NOK    11.0   26.5   20.3   7.8   16.0   18.0   12.3    Outbuildings   1000 NOK    25.1   38.3   31.4   18.3   27.1   40.2   24.8    Farmland, drainage and water supply   1000 NOK    7.8   6.8   7.7   5.1   5.1   4.7   4.7    Fuel   1000 NOK    13.3   28.1   19.5   11.9   14.5   16.1   13.0    Rented machinery   1000 NOK    32.2   47.9   43.0   10.2   11.7   27.9   13.6    Rented farmland   1000 NOK    8.9   32.9   20.8   5.0   6.2   9.7   5.9    Other fixed costs   1000 NOK    91.3   108.7   97.5   62.4   86.6   89.2   74.9 Total registered costs   1000 NOK    572.3   882.4   715.0   372.5   507.0   616.4   455.6 Result before depreciation   1000 NOK    331.0   409.2   336.1   246.0   309.1   413.3   292.0 Depreciation:                       Machinery and equipment   1000 NOK    18.9   27.3   23.9   16.3   12.3   28.4   16.4    Tractors   1000 NOK    19.1   27.1   24.0   17.2   21.9   31.9   20.7    Outbuildings   1000 NOK    46.0   53.6   47.0   23.4   32.5   55.5   31.5    Farmland, drainage and water supply   1000 NOK    2.6   2.0   2.2   1.6   1.8   1.4   1.6 Required return on capital 5.0 %   1000 NOK    81.2   104.5   89.8   44.6   62.1   100.7   59.2    Net income agriculture   1000 NOK    244.3   299.3   239.1   187.6   240.7   296.0   221.7 + Net income forestry   1000 NOK    2.9   21.3   20.2   8.7   5.9   16.0   8.3 + Net income other farm-based   1000 NOK    31.1   52.0   38.6   28.3   39.1   36.4   32.8 + Net income other off-farm   1000 NOK    -0.3   3.1   1.0   9.3   4.5   1.8   7.3 + Dividend   1000 NOK    5.1   7.4   6.5   5.5   -0.7   16.9   4.7 + Wage income   1000 NOK    260.6   232.8   226.5   177.9   170.9   130.6   164.0 + Pensions/sick pay   1000 NOK    39.7   45.7   45.2   41.7   28.0   0.7   29.8 + Family labour investments   1000 NOK    7.1   2.4   3.9   0.3   1.5   2.0   1.0 + Interest received   1000 NOK    4.3   16.5   10.2   12.8   11.8   8.2   11.8 - Interest paid, payments to previous owner   1000 NOK    60.0   90.9   71.1   25.0   69.3   67.8   48.1 = Total net income   1000 NOK    534.8   589.5   520.1   447.0   432.4   440.8   433.3 Change in own capital (savings)   1000 NOK    81.6   79.2   76.0   66.3   64.4   36.2   59.4    Working capital on 31 Dec.   1000 NOK    229.4   350.2   285.2   524.7   382.9   358.5   446.4    Change in working capital   1000 NOK    120.6   -23.5   51.3   -29.4   -57.8   -6.2   -33.2 Balance on 31 Dec:                       Agriculture   1000 NOK    1631.6   2156.8   1824.7   900.2   1252.8   2041.4   1195.4    Forestry   1000 NOK    135.7   196.3   169.9   79.0   131.2   78.8   94.2    Other occupations   1000 NOK    138.0   210.1   189.1   201.0   206.2   266.5   206.1    Farm houses and private   1000 NOK    680.8   631.7   640.7   396.6   538.6   416.9   443.9    Outstanding claims and cash   1000 NOK    231.0   523.5   404.2   440.4   388.6   343.6   408.4    Total assets   1000 NOK    2817.1   3718.3   3228.6   2017.2   2517.3   3147.2   2348.1    Short-term liabilities   1000 NOK    266.4   525.6   392.7   159.2   264.2   281.3   211.0    Long-term liabilities   1000 NOK    923.5   1374.0   1068.2   280.7   747.2   790.3   533.2    Own capital   1000 NOK    1627.2   1818.7   1767.6   1577.3   1506.0   2075.5   1604.0   1)1 decare = 0.1 hectar

*) Norwegian Agricultural Economics Research Institute pre 2015