Norwegian Institute of Bioeconomy Research *) Account statistics for agriculture 2005 Main table 17b, part 2. Summary of accounts for combined dairy and pig farming   Regions   Agd./Rog.    Western   All         Norway         Jæren                       Size groups   decares1)   200-300   All   100-200   All   100-200   200-300   All   Number of holdings        6   11   9   16   19   12   38 Output   1000 NOK    3033.7   2359.9   1420.9   1481.1   1262.9   2323.6   1657.9    Plant products   1000 NOK    47.8   41.4   12.4   9.4   17.3   37.1   25.8    Livestock products   1000 NOK    2700.5   2041.7   1104.6   1148.8   964.5   1961.1   1322.5    Production allowances, etc.   1000 NOK    281.8   272.7   293.6   313.3   267.5   313.8   298.5    Other income   1000 NOK    3.6   4.2   10.3   9.6   13.6   11.6   11.2 Total variable costs   1000 NOK    1775.2   1248.0   569.6   633.7   498.2   1277.6   777.1    Seeds   1000 NOK    11.2   9.1   1.8   3.5   3.3   8.8   5.6    Fertilizer and lime   1000 NOK    38.5   38.4   16.0   19.1   17.7   34.4   25.0    Pesticides   1000 NOK    6.5   4.9   1.7   2.7   1.6   4.4   3.2    Preservatives   1000 NOK    9.3   13.8   8.0   6.5   7.6   6.9   8.3    Fodder   1000 NOK    909.4   676.7   424.6   459.2   359.2   670.4   474.2    Miscellaneous for animal husbandry   1000 NOK    118.7   89.5   42.6   44.5   42.3   74.9   54.2    Purchase of cattle   1000 NOK    638.1   382.5   43.4   63.7   43.4   444.8   178.2    Other variable costs   1000 NOK    43.5   33.1   31.4   34.5   23.3   32.9   28.5 Registered fixed costs:                       Hired labour   1000 NOK    124.0   105.4   88.5   82.1   75.9   105.5   89.5    Machinery and equipment   1000 NOK    54.0   42.1   24.8   32.5   23.0   40.5   32.0    Tractors   1000 NOK    13.2   15.1   10.8   15.5   13.5   15.7   14.8    Outbuildings   1000 NOK    95.1   83.5   32.9   34.9   33.6   66.7   49.8    Farmland, drainage and water supply   1000 NOK    45.7   28.8   2.2   8.5   4.8   26.2   13.6    Fuel   1000 NOK    16.4   16.4   16.4   18.1   13.8   19.3   17.0    Rented machinery   1000 NOK    84.0   73.3   33.1   21.9   46.3   59.6   45.2    Rented farmland   1000 NOK    25.6   28.2   6.1   6.2   6.8   16.8   12.5    Other fixed costs   1000 NOK    148.1   123.2   96.1   98.7   89.2   123.4   103.3 Total registered costs   1000 NOK    2381.4   1764.0   880.5   952.1   805.0   1751.4   1154.9 Result before depreciation   1000 NOK    652.3   595.9   540.3   529.0   457.9   572.2   503.0 Depreciation:                       Machinery and equipment   1000 NOK    27.5   22.3   13.0   16.7   12.5   27.7   18.9    Tractors   1000 NOK    30.8   24.6   20.8   21.4   17.9   32.3   23.2    Outbuildings   1000 NOK    142.6   121.0   86.2   102.5   64.8   129.3   93.9    Farmland, drainage and water supply   1000 NOK    7.7   5.5   6.7   4.9   4.7   5.8   4.6 Required return on capital 3.0 %   1000 NOK    138.8   113.5   75.8   89.4   59.2   125.1   86.3    Net income agriculture   1000 NOK    443.7   422.4   413.7   383.4   358.1   377.1   362.5 + Net income forestry   1000 NOK    0.4   0.9   2.7   6.5   5.2   13.3   7.2 + Net income other farm-based   1000 NOK    0.9   5.2   21.1   20.3   18.2   17.0   16.7 + Net income other off-farm   1000 NOK    10.7   5.8   4.7   14.9   2.2   16.9   11.3 + Dividend   1000 NOK    27.1   15.8   46.2   26.5   31.7   15.7   21.1 + Wage income   1000 NOK    58.7   167.2   211.8   241.7   197.7   126.8   187.8 + Pensions/sick pay   1000 NOK    10.1   5.5   24.9   14.0   15.3   17.9   13.6 + Family labour investments   1000 NOK    13.6   8.6   0.8   2.1   3.1   12.2   5.9 + Interest received   1000 NOK    2.6   2.4   7.8   5.4   7.7   6.6   6.6 - Interest paid, payments to previous owner   1000 NOK    110.6   93.2   61.4   83.7   43.7   107.2   70.9 = Total net income   1000 NOK    457.1   540.7   672.4   631.1   595.7   496.3   561.7 Change in own capital (savings)   1000 NOK    153.0   133.2   156.3   162.6   131.9   153.2   127.4    Working capital on 31 Dec.   1000 NOK    252.8   322.3   189.6   97.5   573.2   328.8   418.0    Change in working capital   1000 NOK    108.4   286.5   -2.3   -1.2   -19.5   132.0   111.8 Balance on 31 Dec:                       Agriculture   1000 NOK    4730.6   3839.8   2554.7   2996.4   1982.7   4272.6   2915.4    Forestry   1000 NOK    0.2   0.1   24.3   42.7   19.2   47.8   34.8    Other occupations   1000 NOK    16.7   52.6   129.0   84.5   146.1   39.8   94.3    Farm houses and private   1000 NOK    726.0   801.1   749.2   783.3   745.6   789.7   729.0    Outstanding claims and cash   1000 NOK    677.0   576.6   361.0   296.6   578.0   621.3   535.0    Total assets   1000 NOK    6150.4   5270.1   3818.1   4203.6   3471.6   5771.3   4308.5    Short-term liabilities   1000 NOK    835.0   603.1   455.4   478.9   309.5   612.4   427.2    Long-term liabilities   1000 NOK    2692.8   2196.4   1328.3   1825.2   945.2   2598.7   1644.6    Own capital   1000 NOK    2622.7   2470.7   2034.4   1899.4   2216.9   2560.3   2236.8   1)1 decare = 0.1 hectar

*) Norwegian Agricultural Economics Research Institute pre 2015