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 | | | | 22 | | 23
| | 26 | | 14 | | 86 |
Output | | 1000 NOK | | 155.8 | | 289.6
| | 488.5 | | 876.4 | | 408.4 |
| Plant products | | 1000 NOK | | 96.9 | | 188.5
| | 317.4 | | 631.8 | | 274.6 |
| Livestock products | | 1000 NOK | | 0.6 | | 0.4
| | 28.8 | | 1.7 | | 9.3 |
| Production allowances, etc. | | 1000 NOK | | 49.6 | | 91.7
| | 121.6 | | 209.2 | | 108.1 |
| Other income | | 1000 NOK | | 8.8 | | 9.0
| | 20.7 | | 33.6 | | 16.4 |
Total variable costs | | 1000 NOK | | 38.6 | | 58.3
| | 113.0 | | 164.1 | | 86.5 |
| Seeds | | 1000 NOK | | 10.0 | | 15.0
| | 28.0 | | 46.1 | | 22.5 |
| Fertilizer and lime | | 1000 NOK | | 18.9 | | 29.6
| | 48.2 | | 73.4 | | 39.4 |
| Pesticides | | 1000 NOK | | 7.5 | | 9.7
| | 22.8 | | 38.8 | | 17.8 |
| Preservatives | | 1000 NOK | | 0.1 | |
| | | | | | |
| Fodder | | 1000 NOK | | 0.4 | | 1.3
| | 9.8 | | 0.3 | | 3.5 |
| Miscellaneous for animal husbandry | | 1000 NOK | | 0.2 | | 0.2
| | 1.1 | | 0.5 | | 0.5 |
| Purchase of cattle | | 1000 NOK | | 0.1 | | 0.4
| | 0.1 | | 0.1 | | 0.2 |
| Other variable costs | | 1000 NOK | | 1.4 | | 2.1
| | 3.0 | | 4.8 | | 2.6 |
Registered fixed costs: | | | | | |
| | | | | | |
| Hired labour | | 1000 NOK | | 4.3 | | 2.2
| | 5.3 | | 23.3 | | 7.1 |
| Machinery and equipment | | 1000 NOK | | 9.3 | | 14.3
| | 21.5 | | 39.4 | | 19.1 |
| Tractors | | 1000 NOK | | 6.4 | | 7.1
| | 11.2 | | 15.3 | | 9.4 |
| Outbuildings | | 1000 NOK | | 6.7 | | 9.8
| | 14.6 | | 18.2 | | 11.7 |
| Farmland, drainage and water supply | | 1000 NOK | | 3.0 | | 2.2
| | 6.9 | | 7.9 | | 4.7 |
| Fuel | | 1000 NOK | | 8.0 | | 10.0
| | 13.3 | | 29.5 | | 13.6 |
| Rented machinery | | 1000 NOK | | 7.9 | | 9.0
| | 20.6 | | 25.6 | | 14.9 |
| Rented farmland | | 1000 NOK | | 1.0 | | 3.9
| | 9.9 | | 47.7 | | 12.1 |
| Other fixed costs | | 1000 NOK | | 35.4 | | 41.9
| | 51.9 | | 89.9 | | 50.7 |
Total registered costs | | 1000 NOK | | 120.5 | | 158.8
| | 268.3 | | 460.9 | | 229.9 |
Result before depreciation | | 1000 NOK | | 35.3 | | 130.8
| | 220.2 | | 415.5 | | 178.5 |
Depreciation: | | | | | |
| | | | | | |
| Machinery and equipment | | 1000 NOK | | 9.9 | | 16.2
| | 21.8 | | 56.4 | | 22.7 |
| Tractors | | 1000 NOK | | 12.6 | | 12.2
| | 19.3 | | 32.2 | | 17.6 |
| Outbuildings | | 1000 NOK | | 10.2 | | 16.3
| | 20.9 | | 30.9 | | 18.4 |
| Farmland, drainage and water supply | | 1000 NOK | | 1.2 | | 2.2
| | 2.5 | | 4.0 | | 2.3 |
Required return on capital 5.0 % | | 1000 NOK | | 20.1 | | 39.3
| | 59.7 | | 105.0 | | 50.9 |
| Net income agriculture | | 1000 NOK | | 1.4 | | 83.8
| | 155.6 | | 292.0 | | 117.5 |
+ | Net income forestry | | 1000 NOK | | 19.5 | | 17.0
| | 8.9 | | 10.3 | | 13.9 |
+ | Net income other farm-based | | 1000 NOK | | 17.7 | | 25.3
| | 48.2 | | 30.7 | | 30.8 |
+ | Net income other off-farm | | 1000 NOK | | 0.1 | | 14.0
| | 35.1 | | 60.0 | | 24.2 |
+ | Dividend | | 1000 NOK | | 9.0 | | 74.8
| | 6.6 | | 12.4 | | 26.3 |
+ | Wage income | | 1000 NOK | | 329.0 | | 481.2
| | 362.9 | | 262.1 | | 371.9 |
+ | Pensions/sick pay | | 1000 NOK | | 46.3 | | 21.5
| | 34.5 | | 35.1 | | 33.7 |
+ | Family labour investments | | 1000 NOK | | 0.3 | |
| | 6.5 | | | | 2.0 |
+ | Interest received | | 1000 NOK | | 20.5 | | 13.8
| | 10.6 | | 14.4 | | 14.5 |
- | Interest paid, payments to previous owner | | 1000 NOK | | 36.3 | | 33.7
| | 53.8 | | 92.9 | | 49.9 |
= | Total net income | | 1000 NOK | | 407.5 | | 697.9
| | 615.1 | | 624.0 | | 585.1 |
Change in own capital (savings) | | 1000 NOK | | -10.5 | | 124.2
| | 117.8 | | 177.9 | | 94.2 |
| Working capital on 31 Dec. | | 1000 NOK | | 658.0 | | 701.5
| | 432.3 | | 645.0 | | 595.9 |
| Change in working capital | | 1000 NOK | | 5.8 | | -52.9
| | 62.8 | | 103.1 | | 23.4 |
Balance on 31 Dec: | | | | | |
| | | | | | |
| Agriculture | | 1000 NOK | | 403.6 | | 781.0
| | 1196.7 | | 2092.7 | | 1016.4 |
| Forestry | | 1000 NOK | | 289.9 | | 170.8
| | 169.2 | | 281.0 | | 217.2 |
| Other occupations | | 1000 NOK | | 133.4 | | 392.9
| | 318.4 | | 259.8 | | 280.4 |
| Farm houses and private | | 1000 NOK | | 495.8 | | 592.3
| | 745.3 | | 882.0 | | 656.9 |
| Outstanding claims and cash | | 1000 NOK | | 610.2 | | 392.5
| | 378.9 | | 494.2 | | 457.6 |
| Total assets | | 1000 NOK | | 1933.0 | | 2329.5
| | 2808.6 | | 4009.8 | | 2628.6 |
| Short-term liabilities | | 1000 NOK | | 83.3 | | 128.2
| | 215.3 | | 382.3 | | 183.0 |
| Long-term liabilities | | 1000 NOK | | 494.3 | | 587.2
| | 692.8 | | 1107.9 | | 678.4 |
| Own capital | | 1000 NOK | | 1355.4 | | 1614.1
| | 1900.5 | | 2519.6 | | 1767.2 |
|
1)1 decare = 0.1 hectar |