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 | | | | 19 | | 25
| | 28 | | 15 | | 90 |
Output | | 1000 NOK | | 187.3 | | 305.6
| | 466.3 | | 934.7 | | 428.5 |
| Plant products | | 1000 NOK | | 118.9 | | 197.8
| | 330.1 | | 666.8 | | 295.1 |
| Livestock products | | 1000 NOK | | | | 0.8
| | 0.6 | | 1.7 | | 0.7 |
| Production allowances, etc. | | 1000 NOK | | 58.3 | | 96.9
| | 118.8 | | 231.3 | | 115.7 |
| Other income | | 1000 NOK | | 10.1 | | 10.1
| | 16.8 | | 34.9 | | 17.0 |
Total variable costs | | 1000 NOK | | 38.0 | | 54.1
| | 93.3 | | 169.2 | | 80.9 |
| Seeds | | 1000 NOK | | 12.2 | | 14.9
| | 27.1 | | 49.8 | | 23.7 |
| Fertilizer and lime | | 1000 NOK | | 17.5 | | 26.2
| | 44.8 | | 67.8 | | 36.4 |
| Pesticides | | 1000 NOK | | 6.8 | | 8.8
| | 18.8 | | 42.6 | | 16.9 |
| Preservatives | | 1000 NOK | | | |
| | | | | | |
| Fodder | | 1000 NOK | | | | 0.8
| | 0.4 | | 1.8 | | 0.6 |
| Miscellaneous for animal husbandry | | 1000 NOK | | | |
| | 0.1 | | 0.4 | | 0.1 |
| Purchase of cattle | | 1000 NOK | | | | 0.1
| | | | 0.1 | | 0.1 |
| Other variable costs | | 1000 NOK | | 1.6 | | 3.2
| | 2.2 | | 6.8 | | 3.0 |
Registered fixed costs: | | | | | |
| | | | | | |
| Hired labour | | 1000 NOK | | 4.7 | | 3.6
| | 4.8 | | 23.5 | | 7.4 |
| Machinery and equipment | | 1000 NOK | | 11.6 | | 19.6
| | 22.3 | | 39.8 | | 21.6 |
| Tractors | | 1000 NOK | | 6.3 | | 8.1
| | 14.2 | | 19.0 | | 11.3 |
| Outbuildings | | 1000 NOK | | 4.2 | | 7.9
| | 16.2 | | 15.1 | | 11.0 |
| Farmland, drainage and water supply | | 1000 NOK | | 1.9 | | 2.7
| | 4.2 | | 4.7 | | 3.5 |
| Fuel | | 1000 NOK | | 7.2 | | 9.7
| | 16.0 | | 34.8 | | 15.1 |
| Rented machinery | | 1000 NOK | | 11.6 | | 11.0
| | 9.7 | | 28.3 | | 13.5 |
| Rented farmland | | 1000 NOK | | 3.1 | | 4.8
| | 12.3 | | 62.0 | | 16.1 |
| Other fixed costs | | 1000 NOK | | 36.4 | | 43.5
| | 54.2 | | 87.9 | | 52.4 |
Total registered costs | | 1000 NOK | | 125.0 | | 165.0
| | 247.3 | | 484.2 | | 232.7 |
Result before depreciation | | 1000 NOK | | 62.3 | | 140.6
| | 219.0 | | 450.5 | | 195.8 |
Depreciation: | | | | | |
| | | | | | |
| Machinery and equipment | | 1000 NOK | | 11.3 | | 14.3
| | 22.0 | | 56.0 | | 22.6 |
| Tractors | | 1000 NOK | | 10.7 | | 12.5
| | 19.4 | | 30.0 | | 17.4 |
| Outbuildings | | 1000 NOK | | 13.5 | | 16.9
| | 21.0 | | 38.0 | | 20.7 |
| Farmland, drainage and water supply | | 1000 NOK | | 1.5 | | 2.0
| | 2.8 | | 3.6 | | 2.4 |
Required return on capital 4.0 % | | 1000 NOK | | 20.7 | | 30.4
| | 46.3 | | 87.6 | | 42.2 |
| Net income agriculture | | 1000 NOK | | 25.3 | | 94.9
| | 153.7 | | 323.1 | | 132.7 |
+ | Net income forestry | | 1000 NOK | | 54.2 | | 15.2
| | 20.3 | | 56.1 | | 31.4 |
+ | Net income other farm-based | | 1000 NOK | | -2.8 | | 81.3
| | 70.3 | | 58.5 | | 53.6 |
+ | Net income other off-farm | | 1000 NOK | | 1.3 | | 15.5
| | 41.9 | | 47.6 | | 25.6 |
+ | Dividend | | 1000 NOK | | 8.6 | | 6.7
| | 3.7 | | 17.1 | | 7.7 |
+ | Wage income | | 1000 NOK | | 402.9 | | 454.8
| | 355.7 | | 279.4 | | 381.0 |
+ | Pensions/sick pay | | 1000 NOK | | 29.1 | | 39.8
| | 49.2 | | 39.7 | | 44.4 |
+ | Family labour investments | | 1000 NOK | | 2.2 | | 1.2
| | 6.0 | | 3.9 | | 3.3 |
+ | Interest received | | 1000 NOK | | 8.5 | | 7.0
| | 5.9 | | 7.6 | | 7.0 |
- | Interest paid, payments to previous owner | | 1000 NOK | | 39.1 | | 32.7
| | 41.1 | | 65.0 | | 41.5 |
= | Total net income | | 1000 NOK | | 490.1 | | 683.6
| | 665.6 | | 767.9 | | 645.1 |
Change in own capital (savings) | | 1000 NOK | | 105.6 | | 147.5
| | 161.1 | | 155.4 | | 139.2 |
| Working capital on 31 Dec. | | 1000 NOK | | 675.1 | | 592.0
| | 520.1 | | 591.7 | | 597.2 |
| Change in working capital | | 1000 NOK | | -32.4 | | -17.5
| | -14.4 | | -234.9 | | -56.5 |
Balance on 31 Dec: | | | | | |
| | | | | | |
| Agriculture | | 1000 NOK | | 522.8 | | 753.8
| | 1167.6 | | 2253.7 | | 1068.7 |
| Forestry | | 1000 NOK | | 337.1 | | 222.7
| | 184.1 | | 338.3 | | 264.1 |
| Other occupations | | 1000 NOK | | 198.3 | | 427.6
| | 441.4 | | 282.9 | | 355.5 |
| Farm houses and private | | 1000 NOK | | 561.4 | | 634.9
| | 772.6 | | 891.8 | | 702.9 |
| Outstanding claims and cash | | 1000 NOK | | 621.6 | | 497.4
| | 493.3 | | 515.6 | | 528.6 |
| Total assets | | 1000 NOK | | 2241.1 | | 2536.4
| | 3059.1 | | 4282.3 | | 2919.7 |
| Short-term liabilities | | 1000 NOK | | 121.4 | | 94.2
| | 223.9 | | 455.8 | | 198.3 |
| Long-term liabilities | | 1000 NOK | | 731.7 | | 936.3
| | 682.1 | | 1294.5 | | 851.5 |
| Own capital | | 1000 NOK | | 1388.0 | | 1505.9
| | 2153.0 | | 2531.9 | | 1869.9 |
|
1)1 decare = 0.1 hectar |