Norwegian Institute of Bioeconomy Research *) Account statistics for agriculture 2005 Main table 17a, part 2. Summary of accounts for combined dairy and beef farming   Regions   Eastern Norway           Lowlands   Other parts           Size groups   decares1)   200-300   300-500   All   100-200   200-300   300-500   All   Number of holdings        13   11   30   31   23   20   76 Output   1000 NOK    880.5   1195.5   1015.2   610.0   822.2   1094.5   795.0    Plant products   1000 NOK    34.1   85.3   50.9   4.6   9.3   16.5   9.2    Livestock products   1000 NOK    571.8   731.2   629.7   337.8   476.4   673.0   463.7    Production allowances, etc.   1000 NOK    262.3   361.5   320.7   260.6   324.8   391.3   312.0    Other income   1000 NOK    12.2   17.4   14.0   7.0   11.8   13.7   10.2 Total variable costs   1000 NOK    289.9   333.5   293.4   154.5   233.8   311.7   217.9    Seeds   1000 NOK    11.7   21.4   16.8   2.6   5.2   10.1   5.3    Fertilizer and lime   1000 NOK    33.6   33.6   30.3   14.6   23.3   35.7   22.6    Pesticides   1000 NOK    4.5   7.2   4.7   0.4   1.0   1.8   0.9    Preservatives   1000 NOK    3.9   9.0   7.3   4.4   7.5   9.4   6.6    Fodder   1000 NOK    178.3   185.0   167.8   94.2   135.4   168.3   125.2    Miscellaneous for animal husbandry   1000 NOK    27.2   32.4   29.5   18.3   23.3   26.3   21.7    Purchase of cattle   1000 NOK    6.4   15.3   8.8   3.9   16.2   32.2   15.0    Other variable costs   1000 NOK    24.2   29.6   28.2   15.9   22.0   27.9   20.6 Registered fixed costs:                       Hired labour   1000 NOK    77.2   114.2   109.2   60.8   82.4   69.5   69.0    Machinery and equipment   1000 NOK    24.8   29.5   26.1   23.1   30.6   35.4   28.2    Tractors   1000 NOK    16.8   26.9   21.1   12.6   19.3   17.7   15.9    Outbuildings   1000 NOK    22.7   39.9   30.6   24.4   30.7   38.3   29.6    Farmland, drainage and water supply   1000 NOK    4.9   11.1   9.5   4.3   3.8   6.0   4.5    Fuel   1000 NOK    16.3   19.8   17.8   13.8   18.9   25.9   18.2    Rented machinery   1000 NOK    21.9   50.4   40.1   14.2   11.7   32.8   18.1    Rented farmland   1000 NOK    10.8   27.7   18.5   4.7   6.2   10.8   6.6    Other fixed costs   1000 NOK    90.3   108.8   96.5   62.2   86.6   88.0   76.0 Total registered costs   1000 NOK    575.6   761.8   662.7   374.5   523.9   636.2   484.0 Result before depreciation   1000 NOK    304.9   433.7   352.5   235.5   298.3   458.3   311.1 Depreciation:                       Machinery and equipment   1000 NOK    16.9   29.1   23.6   15.6   16.1   23.1   17.7    Tractors   1000 NOK    19.8   25.2   22.3   21.6   25.4   34.4   25.9    Outbuildings   1000 NOK    36.7   48.8   45.6   27.9   32.8   52.3   35.3    Farmland, drainage and water supply   1000 NOK    2.1   1.8   2.1   1.5   1.3   0.9   1.2 Required return on capital 3.0 %   1000 NOK    43.9   60.9   54.5   29.0   38.7   59.7   39.7    Net income agriculture   1000 NOK    229.4   328.8   259.0   168.9   222.7   347.6   230.9 + Net income forestry   1000 NOK    -1.8   71.9   25.6   12.1   9.1   9.0   10.1 + Net income other farm-based   1000 NOK    21.6   45.1   49.6   20.2   26.0   23.2   22.3 + Net income other off-farm   1000 NOK    1.9   20.7   10.3   19.4   14.6   25.2   20.6 + Dividend   1000 NOK    9.8   8.4   9.9   19.5   4.2   28.5   16.7 + Wage income   1000 NOK    97.4   153.6   137.3   191.3   225.9   135.4   184.1 + Pensions/sick pay   1000 NOK    56.4   61.5   60.3   29.9   33.6   19.1   27.7 + Family labour investments   1000 NOK      3.1   1.7   4.7   7.2   12.7   7.4 + Interest received   1000 NOK    2.9   8.8   4.8   5.9   4.8   6.6   5.7 - Interest paid, payments to previous owner   1000 NOK    44.6   73.4   60.5   23.9   51.5   50.8   39.2 = Total net income   1000 NOK    373.0   628.4   498.0   447.9   496.5   556.5   486.3 Change in own capital (savings)   1000 NOK    148.5   127.5   167.6   87.3   20.3   119.5   72.9    Working capital on 31 Dec.   1000 NOK    321.3   404.0   293.5   620.7   392.1   815.3   602.2    Change in working capital   1000 NOK    -39.1   -100.9   -46.0   -12.3   -34.3   32.9   -7.6 Balance on 31 Dec:                       Agriculture   1000 NOK    1467.4   2049.3   1840.6   1000.1   1327.8   2042.7   1360.8    Forestry   1000 NOK    228.8   416.7   261.4   70.6   139.6   115.5   102.1    Other occupations   1000 NOK    277.1   221.0   278.5   254.9   139.4   462.8   272.6    Farm houses and private   1000 NOK    514.0   620.8   521.9   509.1   564.4   501.4   517.8    Outstanding claims and cash   1000 NOK    246.3   661.0   406.8   558.5   423.1   468.4   492.9    Total assets   1000 NOK    2733.5   3968.7   3309.2   2393.1   2594.2   3591.0   2746.2    Short-term liabilities   1000 NOK    227.4   529.6   381.5   148.4   202.6   254.7   191.4    Long-term liabilities   1000 NOK    770.0   1536.1   1266.0   451.8   809.2   938.5   683.8    Own capital   1000 NOK    1736.2   1903.0   1661.8   1792.8   1582.4   2397.8   1870.9   1)1 decare = 0.1 hectar

*) Norwegian Agricultural Economics Research Institute pre 2015