Norwegian Institute of Bioeconomy Research *) Account statistics for agriculture 2004 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)   200-300   300-500   All   All   100-200   200-300   300-500   All   Number of holdings        7   12   26   12   8   12   16   40 Output   1000 NOK    1390.4   1982.9   1686.8   1527.1   1329.1   1425.4   1918.9   1651.7    Plant products   1000 NOK    244.0   390.3   355.9   212.9   148.8   226.6   360.3   303.8    Livestock products   1000 NOK    975.5   1358.4   1128.6   1066.2   1034.8   1005.4   1318.6   1134.2    Production allowances, etc.   1000 NOK    162.5   200.3   183.0   233.4   136.6   183.5   211.1   196.5    Other income   1000 NOK    8.5   33.8   19.4   14.7   8.9   9.9   29.0   17.1 Total variable costs   1000 NOK    736.0   1019.2   855.3   728.5   717.9   726.1   962.0   823.5    Seeds   1000 NOK    23.1   36.3   29.5   8.8   8.6   18.0   28.9   22.2    Fertilizer and lime   1000 NOK    26.0   48.0   41.9   16.6   14.0   19.3   41.4   32.8    Pesticides   1000 NOK    15.2   32.7   25.9   8.7   9.2   11.9   28.2   20.0    Preservatives   1000 NOK    0.1     0.1   0.4   0.4   0.4     0.2    Fodder   1000 NOK    456.8   654.0   536.1   539.5   458.4   495.0   635.9   542.4    Miscellaneous for animal husbandry   1000 NOK    52.0   48.5   45.9   53.2   52.0   51.0   53.9   50.9    Purchase of cattle   1000 NOK    137.4   169.4   149.0   73.1   146.4   106.7   141.7   127.3    Other variable costs   1000 NOK    25.5   30.2   26.8   28.2   28.9   23.9   31.9   27.7 Registered fixed costs:                         Hired labour   1000 NOK    74.7   59.4   61.5   77.9   59.8   73.2   61.0   66.2    Machinery and equipment   1000 NOK    32.6   47.5   37.8   27.6   18.7   32.9   44.4   35.0    Tractors   1000 NOK    13.7   25.8   19.7   10.7   6.3   13.6   24.0   16.8    Outbuildings   1000 NOK    28.0   22.7   24.1   31.8   30.9   31.0   22.7   26.8    Farmland, drainage and water supply   1000 NOK    4.2   13.1   8.1   6.1   4.2   5.3   11.3   7.2    Fuel   1000 NOK    20.4   31.3   25.0   14.6   7.6   16.5   27.9   21.4    Rented machinery   1000 NOK    27.1   62.7   46.1   19.8   24.9   26.1   51.9   38.2    Rented farmland   1000 NOK    8.1   29.5   28.7   8.7   2.8   7.6   26.3   21.5    Other fixed costs   1000 NOK    124.9   125.2   120.5   103.3   91.5   115.2   121.1   114.4 Total registered costs   1000 NOK    1069.8   1436.4   1226.9   1028.9   964.6   1047.5   1352.6   1171.1 Result before depreciation   1000 NOK    320.5   546.5   460.0   498.3   364.5   377.9   566.3   480.6 Depreciation:                         Machinery and equipment   1000 NOK    28.9   33.2   40.7   18.3   6.9   28.2   31.3   34.0    Tractors   1000 NOK    15.1   21.8   18.4   17.9   14.7   14.7   22.3   18.7    Outbuildings   1000 NOK    90.0   92.8   81.0   78.6   60.4   83.6   88.6   81.7    Farmland, drainage and water supply   1000 NOK    0.9   0.4   1.2   4.0   2.7   3.1   1.1   2.1 Required return on capital 4.0 %   1000 NOK    123.1   114.2   105.0   92.7   62.1   114.3   111.7   103.3    Net income agriculture   1000 NOK    185.6   398.3   318.7   379.5   280.0   248.3   422.9   344.1 + Net income forestry   1000 NOK    54.8   12.8   29.7   2.0   25.9   32.5   11.0   20.2 + Net income other farm-based   1000 NOK    52.0   59.8   41.9   13.0   4.2   38.2   50.2   32.4 + Net income other off-farm   1000 NOK    0.6   79.3   36.8   4.9   1.9   3.9   59.5   25.3 + Dividend   1000 NOK    -1.1   -39.7   -18.2   9.0   8.5   2.5   -29.6   -9.2 + Wage income   1000 NOK    154.2   181.7   199.6   173.9   186.6   209.1   172.6   187.0 + Pensions/sick pay   1000 NOK    48.8   47.4   43.6   20.4   34.2   29.2   38.4   34.5 + Family labour investments   1000 NOK    7.3   3.6   3.6   12.4     4.9   4.7   6.1 + Interest received   1000 NOK    4.5   2.9   3.5   4.3   4.0   3.8   3.1   3.8 - Interest paid, payments to previous owner   1000 NOK    125.7   73.4   81.0   66.6   48.7   100.5   69.6   75.0 = Total net income   1000 NOK    381.1   672.7   578.2   552.8   496.5   471.9   663.2   569.3 Change in own capital (savings)   1000 NOK    -70.7   114.0   52.2   -74.9   -90.3   -73.2   95.7   12.7    Working capital on 31 Dec.   1000 NOK    170.1   399.7   164.0   441.2   258.1   321.6   386.3   252.0    Change in working capital   1000 NOK    -28.5   3.2   -169.2   -116.6   -103.4   -46.8   6.6   -147.7 Balance on 31 Dec:                         Agriculture   1000 NOK    3051.0   2888.3   2695.6   2407.8   1534.3   2817.4   2814.5   2656.5    Forestry   1000 NOK    277.3   96.8   176.1   51.3   80.6   190.2   101.9   142.2    Other occupations   1000 NOK    457.8   214.8   359.2   75.4   112.5   292.9   194.5   261.0    Farm houses and private   1000 NOK    755.0   585.8   646.8   703.8   658.2   760.9   616.7   660.7    Outstanding claims and cash   1000 NOK    313.8   365.3   337.6   492.9   302.3   397.3   347.7   371.0    Total assets   1000 NOK    4854.8   4151.0   4215.3   3731.3   2688.0   4458.8   4075.2   4091.5    Short-term liabilities   1000 NOK    518.2   446.3   642.7   446.3   387.1   430.1   449.8   564.0    Long-term liabilities   1000 NOK    2603.0   1782.0   1746.4   1290.2   769.3   2016.4   1668.3   1598.1    Own capital   1000 NOK    1733.6   1922.7   1826.3   1994.8   1531.6   2012.2   1957.1   1929.3   1)1 decare = 0.1 hectar

*) Norwegian Agricultural Economics Research Institute pre 2015