Norwegian Institute of Bioeconomy Research *) Account statistics for agriculture 2003 Main table 17a, part 4. Summary of accounts for combined dairy and beef farming   Regions   Agder and Rogaland           Jæren   Other parts           Size groups   decares1)   100-200   200-300   All   100-200   200-300   300-500   All     Number of holdings        6   10   20   24   13   8   48 Output   1000 NOK    664.0   1121.0   985.9   639.9   843.7   983.0   731.9    Plant products   1000 NOK    3.3   18.7   24.3   7.9   10.2   16.0   9.7    Livestock products   1000 NOK    434.2   825.8   702.6   361.8   504.1   581.9   424.0    Production allowances, etc.   1000 NOK    224.4   271.6   255.5   259.6   322.3   358.6   286.6    Other income   1000 NOK    2.0   4.8   3.5   10.6   7.1   26.5   11.7 Total variable costs   1000 NOK    188.0   311.2   280.7   200.2   254.8   322.9   228.8    Seeds   1000 NOK    0.8   5.6   3.9   1.6   3.9   6.2   2.9    Fertilizer and lime   1000 NOK    20.9   29.0   26.2   21.1   32.0   38.5   26.1    Pesticides   1000 NOK    1.4   4.4   3.1   1.1   2.6   2.8   1.7    Preservatives   1000 NOK    7.0   12.6   10.3   6.3   7.6   7.8   6.7    Fodder   1000 NOK    123.9   203.1   185.3   119.3   155.1   179.4   135.8    Miscellaneous for animal husbandry   1000 NOK    17.8   33.5   29.2   18.5   21.5   31.4   20.7    Purchase of cattle   1000 NOK    4.2   6.7   5.9   18.5   16.6   33.2   19.3    Other variable costs   1000 NOK    11.9   16.3   16.8   13.8   15.5   23.6   15.6 Registered fixed costs:                       Hired labour   1000 NOK    63.5   69.2   78.1   54.9   68.6   78.8   61.8    Machinery and equipment   1000 NOK    19.1   24.6   27.7   24.9   23.6   34.0   25.1    Tractors   1000 NOK    6.6   13.4   9.9   11.5   12.0   21.4   13.1    Outbuildings   1000 NOK    24.8   42.1   38.7   19.7   19.2   43.4   22.6    Farmland, drainage and water supply   1000 NOK    0.3   6.2   4.7   2.4   3.5   9.0   4.1    Fuel   1000 NOK    6.6   10.4   9.3   9.6   11.8   17.6   11.3    Rented machinery   1000 NOK    11.9   33.3   26.8   13.8   15.6   21.8   15.3    Rented farmland   1000 NOK    1.3   12.5   6.7   3.0   12.4   10.3   6.7    Other fixed costs   1000 NOK    53.2   87.3   78.8   60.2   65.1   74.2   62.5 Total registered costs   1000 NOK    375.3   610.1   561.3   400.1   486.5   633.4   451.0 Result before depreciation   1000 NOK    288.7   510.8   424.5   239.8   357.2   349.6   280.9 Depreciation:                       Machinery and equipment   1000 NOK    9.8   14.7   14.7   14.9   19.9   33.6   18.7    Tractors   1000 NOK    10.8   21.3   18.3   23.7   24.9   30.1   23.9    Outbuildings   1000 NOK    35.8   55.3   46.8   30.9   49.2   46.2   37.6    Farmland, drainage and water supply   1000 NOK    3.3   8.5   6.2   2.9   4.8   6.6   3.9 Required return on capital 5.0 %   1000 NOK    62.1   103.1   85.4   60.6   91.5   98.8   73.4    Net income agriculture   1000 NOK    228.9   411.0   338.5   167.4   258.4   233.1   196.7 + Net income forestry   1000 NOK    0.6       8.3   4.8   3.6   5.8 + Net income other farm-based   1000 NOK    1.7   6.9   6.3   14.1   6.8   18.0   12.6 + Net income other off-farm   1000 NOK    0.1   4.2   3.7   16.6   -0.2   22.2   12.0 + Dividend   1000 NOK    13.2   2.1   5.0   35.0   -4.9   1.7   16.6 + Wage income   1000 NOK    294.4   155.2   200.8   169.5   269.7   100.4   184.8 + Pensions/sick pay   1000 NOK    25.0   18.3   19.6   51.0   7.4   42.7   40.4 + Family labour investments   1000 NOK      0.7   0.4   20.3     8.7   11.8 + Interest received   1000 NOK    7.7   10.8   7.9   5.3   5.3   4.4   5.2 - Interest paid, payments to previous owner   1000 NOK    50.2   87.0   71.9   57.5   63.2   71.4   61.8 = Total net income   1000 NOK    521.4   522.3   510.3   430.1   484.1   363.3   424.0 Change in own capital (savings)   1000 NOK    69.6   29.5   22.1   50.2   7.5   -79.6   16.4    Working capital on 31 Dec.   1000 NOK    665.2   259.9   332.7   158.0   305.0   267.5   220.0    Change in working capital   1000 NOK    -4.4   -7.9   -7.0   -81.5   13.3   -37.7   -45.3 Balance on 31 Dec:                       Agriculture   1000 NOK    1205.8   2047.3   1683.7   1248.3   1796.4   2008.0   1482.6    Forestry   1000 NOK    0.3   2.2   3.9   101.3   196.9   299.4   168.7    Other occupations   1000 NOK    120.3   174.4   127.6   89.2   65.8   262.0   129.9    Farm houses and private   1000 NOK    472.5   773.4   678.5   557.1   575.2   467.6   549.7    Outstanding claims and cash   1000 NOK    532.8   320.0   348.8   233.3   264.8   340.2   251.2    Total assets   1000 NOK    2331.7   3317.2   2842.4   2229.1   2899.2   3377.2   2582.2    Short-term liabilities   1000 NOK    105.1   333.1   265.8   228.6   146.7   250.8   202.2    Long-term liabilities   1000 NOK    677.9   1142.5   973.9   848.6   1093.0   1526.5   1040.3    Own capital   1000 NOK    1548.7   1841.6   1602.8   1151.9   1659.4   1599.9   1339.6   1)1 decare = 0.1 hectar

*) Norwegian Agricultural Economics Research Institute pre 2015