Main table 17e, part 2. Summary of accounts for combined cereal and pig farming |
|
Regions | |
Eastern Norway | |
T.lag | |
All |
| |
| |
| |
|
| |
Lowlands | |
Lowlands | |
|
| |
| |
| | |
Size groups | |
decares1) | |
100-200 | |
200-300 | |
300-500 | |
All | |
All | |
100-200 | |
200-300 | |
300-500 | |
All |
|
Number of holdings | | | | 6 | | 6
| | 10 | | 26 | | 11 | | 9 | | 13 | | 14
| | 40 |
Output | | 1000 NOK | | 1117.7 | | 1804.6
| | 1828.2 | | 1720.2 | | 1414.6 | | 1154.4 | | 1626.6 | | 1784.3
| | 1635.6 |
| Plant products | | 1000 NOK | | 164.9 | | 211.6
| | 384.9 | | 321.6 | | 164.0 | | 147.0 | | 187.1 | | 328.1
| | 265.0 |
| Livestock products | | 1000 NOK | | 847.0 | | 1395.3
| | 1243.9 | | 1209.3 | | 992.9 | | 882.9 | | 1211.0 | | 1228.9
| | 1161.1 |
| Production allowances, etc. | | 1000 NOK | | 103.2 | | 186.8
| | 191.8 | | 182.1 | | 241.1 | | 116.7 | | 215.3 | | 217.2
| | 199.2 |
| Other income | | 1000 NOK | | 2.6 | | 10.8
| | 7.7 | | 7.2 | | 16.6 | | 7.8 | | 13.2 | | 10.1
| | 10.3 |
Total variable costs | | 1000 NOK | | 622.7 | | 924.7
| | 1072.2 | | 944.0 | | 649.3 | | 629.0 | | 801.9 | | 971.3
| | 855.5 |
| Seeds | | 1000 NOK | | 17.9 | | 23.1
| | 35.3 | | 29.5 | | 12.1 | | 13.9 | | 19.0 | | 29.4
| | 23.8 |
| Fertilizer and lime | | 1000 NOK | | 18.9 | | 24.9
| | 55.8 | | 43.9 | | 15.6 | | 17.1 | | 21.8 | | 45.7
| | 35.0 |
| Pesticides | | 1000 NOK | | 9.8 | | 17.0
| | 26.3 | | 21.0 | | 6.6 | | 8.2 | | 12.1 | | 20.9
| | 16.1 |
| Preservatives | | 1000 NOK | | | |
| | | | 0.7 | | 0.4 | | | | 0.3 | |
| | 0.5 |
| Fodder | | 1000 NOK | | 392.9 | | 619.7
| | 552.8 | | 542.2 | | 505.6 | | 433.7 | | 573.7 | | 544.9
| | 537.1 |
| Miscellaneous for animal husbandry | | 1000 NOK | | 40.5 | | 65.9
| | 39.3 | | 44.8 | | 37.5 | | 39.3 | | 55.9 | | 45.6
| | 46.3 |
| Purchase of cattle | | 1000 NOK | | 122.3 | | 143.7
| | 340.5 | | 239.5 | | 46.9 | | 93.5 | | 94.2 | | 259.7
| | 173.2 |
| Other variable costs | | 1000 NOK | | 20.4 | | 30.5
| | 22.2 | | 22.4 | | 24.5 | | 23.4 | | 24.7 | | 25.2
| | 23.5 |
Registered fixed costs: | | | | | |
| | | | | | | | | | | |
| | |
| Hired labour | | 1000 NOK | | 39.2 | | 92.7
| | 46.3 | | 57.1 | | 50.9 | | 40.7 | | 71.2 | | 50.4
| | 55.7 |
| Machinery and equipment | | 1000 NOK | | 21.0 | | 32.0
| | 33.7 | | 33.4 | | 25.2 | | 20.7 | | 35.5 | | 30.6
| | 32.2 |
| Tractors | | 1000 NOK | | 7.7 | | 19.7
| | 17.7 | | 16.3 | | 8.3 | | 7.9 | | 13.6 | | 14.4
| | 13.2 |
| Outbuildings | | 1000 NOK | | 16.4 | | 39.2
| | 28.2 | | 28.2 | | 37.3 | | 18.2 | | 41.3 | | 30.2
| | 31.0 |
| Farmland, drainage and water supply | | 1000 NOK | | 4.9 | | 6.2
| | 7.7 | | 6.9 | | 4.4 | | 4.0 | | 5.5 | | 6.6
| | 5.9 |
| Fuel | | 1000 NOK | | 8.6 | | 20.9
| | 26.4 | | 21.8 | | 11.5 | | 8.2 | | 18.1 | | 21.8
| | 18.5 |
| Rented machinery | | 1000 NOK | | 23.4 | | 27.6
| | 21.4 | | 27.6 | | 12.5 | | 18.7 | | 19.7 | | 20.0
| | 22.5 |
| Rented farmland | | 1000 NOK | | 2.7 | | 7.5
| | 24.6 | | 24.1 | | 5.6 | | 2.6 | | 6.1 | | 20.7
| | 17.8 |
| Other fixed costs | | 1000 NOK | | 87.2 | | 141.3
| | 102.2 | | 108.4 | | 91.5 | | 83.6 | | 112.8 | | 106.3
| | 103.3 |
Total registered costs | | 1000 NOK | | 833.9 | | 1311.9
| | 1380.3 | | 1267.7 | | 896.5 | | 833.5 | | 1125.6 | | 1272.2
| | 1155.7 |
Result before depreciation | | 1000 NOK | | 283.7 | | 492.7
| | 447.9 | | 452.5 | | 518.1 | | 320.9 | | 501.0 | | 512.1
| | 479.9 |
Depreciation: | | | | | |
| | | | | | | | | | | |
| | |
| Machinery and equipment | | 1000 NOK | | 8.4 | | 34.2
| | 35.5 | | 37.3 | | 15.9 | | 6.4 | | 29.1 | | 33.1
| | 31.4 |
| Tractors | | 1000 NOK | | 7.9 | | 18.6
| | 19.5 | | 17.2 | | 18.0 | | 8.8 | | 19.8 | | 21.1
| | 18.1 |
| Outbuildings | | 1000 NOK | | 39.5 | | 106.5
| | 70.8 | | 65.8 | | 54.1 | | 37.8 | | 83.4 | | 72.1
| | 64.0 |
| Farmland, drainage and water supply | | 1000 NOK | | 3.0 | | 0.7
| | 0.1 | | 1.1 | | 2.8 | | 2.4 | | 1.5 | | 1.0
| | 1.5 |
Required return on capital 5.0 % | | 1000 NOK | | 60.2 | | 183.9
| | 114.5 | | 117.8 | | 82.5 | | 56.2 | | 134.7 | | 118.4
| | 109.2 |
| Net income agriculture | | 1000 NOK | | 224.8 | | 332.7
| | 322.0 | | 331.2 | | 427.2 | | 265.4 | | 367.2 | | 384.9
| | 364.9 |
+ | Net income forestry | | 1000 NOK | | -12.4 | | 17.1
| | 7.1 | | 3.7 | | 7.4 | | -7.7 | | 34.5 | | 6.4
| | 11.7 |
+ | Net income other farm-based | | 1000 NOK | | 8.6 | | 88.0
| | 63.6 | | 48.7 | | 15.7 | | 6.2 | | 52.7 | | 52.3
| | 38.1 |
+ | Net income other off-farm | | 1000 NOK | | 96.1 | |
| | 1.0 | | 22.6 | | 2.3 | | 64.1 | | -5.1 | | 0.7
| | 13.0 |
+ | Dividend | | 1000 NOK | | 0.2 | |
| | 0.5 | | -0.7 | | 2.1 | | 1.0 | | 1.0 | | 0.6
| | 0.2 |
+ | Wage income | | 1000 NOK | | 299.6 | | 138.3
| | 162.6 | | 209.4 | | 189.6 | | 199.7 | | 202.9 | | 154.5
| | 194.7 |
+ | Pensions/sick pay | | 1000 NOK | | 13.3 | | 58.9
| | 39.6 | | 31.9 | | 23.5 | | 36.6 | | 27.2 | | 40.9
| | 31.4 |
+ | Family labour investments | | 1000 NOK | | | | 11.8
| | | | 2.7 | | 1.5 | | | | 6.8 | |
| | 2.2 |
+ | Interest received | | 1000 NOK | | 3.4 | | 3.2
| | 4.7 | | 6.6 | | 12.7 | | 6.7 | | 6.2 | | 7.5
| | 8.3 |
- | Interest paid, payments to previous owner | | 1000 NOK | | 94.2 | | 231.7
| | 107.4 | | 126.4 | | 59.6 | | 77.9 | | 142.8 | | 97.6
| | 104.6 |
= | Total net income | | 1000 NOK | | 539.5 | | 418.3
| | 493.8 | | 529.8 | | 622.4 | | 494.0 | | 550.5 | | 550.2
| | 559.9 |
Change in own capital (savings) | | 1000 NOK | | -8.2 | | -2.5
| | -15.2 | | 15.4 | | 62.0 | | -16.5 | | 46.0 | | 30.7
| | 37.4 |
| Working capital on 31 Dec. | | 1000 NOK | | -16.5 | | 11.8
| | 295.7 | | 263.2 | | 522.9 | | 128.1 | | 334.1 | | 321.6
| | 347.8 |
| Change in working capital | | 1000 NOK | | -15.0 | | 162.1
| | -123.6 | | -11.7 | | -33.2 | | -5.1 | | 78.5 | | -124.2
| | -17.8 |
Balance on 31 Dec: | | | | | |
| | | | | | | | | | | |
| | |
| Agriculture | | 1000 NOK | | 1196.8 | | 3796.7
| | 2342.3 | | 2411.4 | | 1665.1 | | 1119.5 | | 2742.3 | | 2420.3
| | 2223.0 |
| Forestry | | 1000 NOK | | 212.2 | | 195.2
| | 112.4 | | 155.8 | | 38.9 | | 143.4 | | 327.8 | | 113.8
| | 190.6 |
| Other occupations | | 1000 NOK | | 418.8 | | 428.5
| | 236.6 | | 328.5 | | 92.1 | | 298.3 | | 259.5 | | 203.9
| | 250.1 |
| Farm houses and private | | 1000 NOK | | 657.2 | | 785.4
| | 567.7 | | 650.4 | | 633.0 | | 598.6 | | 745.9 | | 565.3
| | 639.4 |
| Outstanding claims and cash | | 1000 NOK | | 342.0 | | 184.4
| | 281.5 | | 377.1 | | 443.1 | | 340.7 | | 328.8 | | 316.7
| | 390.2 |
| Total assets | | 1000 NOK | | 2827.1 | | 5390.3
| | 3540.5 | | 3923.2 | | 2872.2 | | 2500.6 | | 4404.2 | | 3620.0
| | 3693.4 |
| Short-term liabilities | | 1000 NOK | | 655.3 | | 649.2
| | 525.2 | | 619.2 | | 295.6 | | 524.5 | | 398.4 | | 511.9
| | 502.2 |
| Long-term liabilities | | 1000 NOK | | 886.0 | | 3267.7
| | 1217.7 | | 1571.7 | | 885.1 | | 774.1 | | 2069.1 | | 1247.4
| | 1377.4 |
| Own capital | | 1000 NOK | | 1285.8 | | 1473.4
| | 1797.7 | | 1732.3 | | 1691.5 | | 1202.0 | | 1936.6 | | 1860.7
| | 1813.8 |
|
1)1 decare = 0.1 hectar |