Main table 17d, part 2. Summary of accounts for cereal production |
|
Regions | |
Eastern Norway | |
Trøndelag |
| |
| |
|
| |
Lowlands | |
Other parts | |
Lowlands |
| |
| |
| |
|
Size groups | |
decares1) | |
100-200 | |
200-300 | |
300-500 | |
>500 | |
All | |
100-200 | |
200-300 | |
All | |
200-300 | |
All |
|
Number of holdings | | | | 13 | | 9
| | 18 | | 14 | | 56 | | 8 | | 6 | | 21
| | 6 | | 12 |
Output | | 1000 NOK | | 170.5 | | 303.9
| | 490.9 | | 920.7 | | 480.8 | | 170.1 | | 247.9 | | 297.1
| | 276.2 | | 383.8 |
| Plant products | | 1000 NOK | | 116.3 | | 213.0
| | 340.8 | | 633.0 | | 331.5 | | 97.3 | | 149.9 | | 182.7
| | 151.0 | | 242.4 |
| Livestock products | | 1000 NOK | | 0.7 | |
| | 1.0 | | 1.9 | | 1.0 | | | | 4.2 | | 1.2
| | | | |
| Production allowances, etc. | | 1000 NOK | | 45.7 | | 76.2
| | 119.0 | | 252.6 | | 125.7 | | 62.7 | | 91.3 | | 100.5
| | 117.9 | | 137.0 |
| Other income | | 1000 NOK | | 7.8 | | 14.7
| | 30.0 | | 33.2 | | 22.6 | | 10.1 | | 2.5 | | 12.8
| | 7.3 | | 4.5 |
Total variable costs | | 1000 NOK | | 41.5 | | 69.7
| | 103.9 | | 187.3 | | 101.8 | | 36.4 | | 61.2 | | 67.0
| | 48.7 | | 59.8 |
| Seeds | | 1000 NOK | | 13.1 | | 15.9
| | 27.3 | | 46.9 | | 26.3 | | 11.3 | | 16.0 | | 16.4
| | 13.2 | | 12.1 |
| Fertilizer and lime | | 1000 NOK | | 17.8 | | 38.2
| | 51.5 | | 92.1 | | 50.2 | | 19.8 | | 31.2 | | 35.0
| | 25.4 | | 35.5 |
| Pesticides | | 1000 NOK | | 7.5 | | 12.0
| | 20.8 | | 37.9 | | 19.9 | | 4.1 | | 9.9 | | 12.5
| | 6.1 | | 8.5 |
| Preservatives | | 1000 NOK | | | |
| | 0.1 | | | | | | | | | |
| | | | |
| Fodder | | 1000 NOK | | 0.9 | |
| | 1.0 | | 0.1 | | 0.5 | | | | 0.4 | | 0.1
| | | | |
| Miscellaneous for animal husbandry | | 1000 NOK | | | |
| | 0.2 | | 0.3 | | 0.1 | | | | 1.1 | | 0.3
| | | | |
| Purchase of cattle | | 1000 NOK | | | |
| | 0.1 | | 0.2 | | 0.1 | | | | 0.5 | | 0.1
| | | | |
| Other variable costs | | 1000 NOK | | 2.2 | | 3.7
| | 3.1 | | 9.7 | | 4.6 | | 1.2 | | 2.0 | | 2.5
| | 4.0 | | 3.7 |
Registered fixed costs: | | | | | |
| | | | | | | | | | | |
| | | | |
| Hired labour | | 1000 NOK | | 0.1 | | 1.7
| | 4.9 | | 19.8 | | 6.8 | | 0.2 | | 4.3 | | 3.3
| | | | 8.4 |
| Machinery and equipment | | 1000 NOK | | 16.2 | | 20.9
| | 21.4 | | 46.7 | | 26.0 | | 13.5 | | 11.1 | | 17.6
| | 20.1 | | 16.6 |
| Tractors | | 1000 NOK | | 6.2 | | 6.6
| | 12.1 | | 15.6 | | 10.6 | | 6.0 | | 9.2 | | 8.3
| | 13.6 | | 11.4 |
| Outbuildings | | 1000 NOK | | 6.8 | | 14.0
| | 13.3 | | 24.0 | | 14.2 | | 8.0 | | 17.1 | | 13.8
| | 13.1 | | 11.3 |
| Farmland, drainage and water supply | | 1000 NOK | | 2.7 | | 3.8
| | 7.3 | | 13.7 | | 7.3 | | 1.5 | | 7.8 | | 4.5
| | 2.7 | | 2.6 |
| Fuel | | 1000 NOK | | 6.3 | | 15.0
| | 17.5 | | 41.9 | | 20.1 | | 11.6 | | 9.2 | | 14.1
| | 15.7 | | 13.6 |
| Rented machinery | | 1000 NOK | | 5.6 | | 12.5
| | 21.0 | | 36.3 | | 19.5 | | 21.2 | | 15.8 | | 17.2
| | 15.2 | | 12.0 |
| Rented farmland | | 1000 NOK | | 1.2 | | 10.6
| | 12.3 | | 70.1 | | 23.4 | | 6.4 | | 6.0 | | 12.3
| | 0.5 | | 3.8 |
| Other fixed costs | | 1000 NOK | | 40.4 | | 43.4
| | 53.9 | | 89.6 | | 56.9 | | 28.2 | | 38.6 | | 36.5
| | 43.2 | | 46.6 |
Total registered costs | | 1000 NOK | | 127.0 | | 198.1
| | 267.5 | | 545.0 | | 286.7 | | 132.9 | | 180.4 | | 194.5
| | 172.8 | | 186.1 |
Result before depreciation | | 1000 NOK | | 43.5 | | 105.8
| | 223.4 | | 375.8 | | 194.1 | | 37.2 | | 67.6 | | 102.6
| | 103.3 | | 197.7 |
Depreciation: | | | | | |
| | | | | | | | | | | |
| | | | |
| Machinery and equipment | | 1000 NOK | | 5.9 | | 13.6
| | 24.2 | | 55.9 | | 25.5 | | 12.4 | | 15.7 | | 16.3
| | 14.6 | | 18.8 |
| Tractors | | 1000 NOK | | 12.2 | | 13.8
| | 20.2 | | 29.8 | | 19.0 | | 12.1 | | 11.4 | | 15.4
| | 6.0 | | 15.1 |
| Outbuildings | | 1000 NOK | | 17.4 | | 24.2
| | 22.9 | | 40.8 | | 25.9 | | 14.3 | | 7.8 | | 15.2
| | 14.6 | | 13.7 |
| Farmland, drainage and water supply | | 1000 NOK | | 1.7 | | 2.0
| | 2.7 | | 3.1 | | 2.4 | | 1.7 | | 0.8 | | 2.1
| | 1.0 | | 1.0 |
Required return on capital 3.0 % | | 1000 NOK | | 17.9 | | 27.1
| | 39.5 | | 69.8 | | 39.0 | | 18.8 | | 18.3 | | 23.9
| | 23.7 | | 27.4 |
| Net income agriculture | | 1000 NOK | | 6.3 | | 52.2
| | 153.3 | | 246.1 | | 121.3 | | -3.4 | | 31.9 | | 53.6
| | 67.2 | | 149.1 |
+ | Net income forestry | | 1000 NOK | | 2.6 | | 3.4
| | 26.4 | | 87.6 | | 31.5 | | 29.2 | | 49.3 | | 44.3
| | 6.2 | | 12.7 |
+ | Net income other farm-based | | 1000 NOK | | 7.1 | | 22.3
| | 168.6 | | 71.3 | | 77.9 | | 18.1 | | 19.1 | | 17.4
| | 94.0 | | 51.5 |
+ | Net income other off-farm | | 1000 NOK | | 4.1 | | 2.9
| | 34.6 | | 82.8 | | 33.3 | | | | | | 21.2
| | 4.8 | | 3.7 |
+ | Dividend | | 1000 NOK | | 6.6 | | 5.3
| | -0.9 | | 6.5 | | 8.8 | | 14.5 | | 27.2 | | 18.9
| | 77.7 | | 42.5 |
+ | Wage income | | 1000 NOK | | 401.4 | | 485.6
| | 379.7 | | 302.6 | | 387.1 | | 486.5 | | 475.0 | | 384.1
| | 494.2 | | 509.9 |
+ | Pensions/sick pay | | 1000 NOK | | 64.0 | | 47.5
| | 43.2 | | 49.4 | | 48.7 | | 7.8 | | 8.3 | | 17.3
| | 38.5 | | 29.5 |
+ | Family labour investments | | 1000 NOK | | 10.3 | | 3.0
| | | | | | 2.9 | | | | | |
| | 3.7 | | 1.9 |
+ | Interest received | | 1000 NOK | | 6.9 | | 10.5
| | 4.1 | | 8.7 | | 6.8 | | 6.9 | | 6.1 | | 5.9
| | 5.2 | | 10.6 |
- | Interest paid, payments to previous owner | | 1000 NOK | | 27.8 | | 18.8
| | 41.6 | | 51.7 | | 36.4 | | 31.8 | | 29.5 | | 27.9
| | 76.7 | | 51.8 |
= | Total net income | | 1000 NOK | | 481.6 | | 613.9
| | 767.5 | | 803.3 | | 682.0 | | 527.9 | | 587.4 | | 534.7
| | 714.9 | | 759.6 |
Change in own capital (savings) | | 1000 NOK | | 30.6 | | -11.6
| | 218.6 | | 512.7 | | 205.8 | | 27.7 | | 19.2 | | 11.3
| | -6.5 | | 82.9 |
| Working capital on 31 Dec. | | 1000 NOK | | 522.0 | | 745.9
| | 590.9 | | 943.0 | | 682.9 | | 1045.6 | | 576.1 | | 794.1
| | 475.5 | | 567.3 |
| Change in working capital | | 1000 NOK | | -34.8 | | -39.1
| | -10.4 | | 42.9 | | -10.6 | | -49.1 | | -47.8 | | -53.5
| | -72.7 | | -14.2 |
Balance on 31 Dec: | | | | | |
| | | | | | | | | | | |
| | | | |
| Agriculture | | 1000 NOK | | 631.3 | | 910.1
| | 1334.2 | | 2413.9 | | 1334.8 | | 617.4 | | 610.2 | | 793.0
| | 777.0 | | 922.2 |
| Forestry | | 1000 NOK | | 127.9 | | 93.3
| | 141.8 | | 350.4 | | 179.6 | | 265.3 | | 536.7 | | 426.5
| | 163.4 | | 104.2 |
| Other occupations | | 1000 NOK | | 50.7 | | 217.1
| | 362.0 | | 284.9 | | 240.8 | | 277.6 | | 169.0 | | 367.3
| | 1055.7 | | 594.8 |
| Farm houses and private | | 1000 NOK | | 652.8 | | 551.5
| | 938.3 | | 996.2 | | 801.1 | | 635.8 | | 703.5 | | 600.7
| | 838.9 | | 780.6 |
| Outstanding claims and cash | | 1000 NOK | | 523.1 | | 686.2
| | 609.0 | | 790.4 | | 638.7 | | 871.8 | | 506.7 | | 644.5
| | 259.4 | | 383.6 |
| Total assets | | 1000 NOK | | 1985.7 | | 2458.2
| | 3385.3 | | 4835.8 | | 3194.9 | | 2667.8 | | 2526.0 | | 2832.0
| | 3094.3 | | 2785.4 |
| Short-term liabilities | | 1000 NOK | | 91.5 | | 124.6
| | 274.5 | | 456.2 | | 247.3 | | 120.6 | | 99.6 | | 121.9
| | 131.2 | | 130.4 |
| Long-term liabilities | | 1000 NOK | | 521.1 | | 549.1
| | 886.9 | | 1199.3 | | 805.1 | | 692.5 | | 707.4 | | 618.1
| | 1865.8 | | 1251.0 |
| Own capital | | 1000 NOK | | 1373.1 | | 1784.5
| | 2223.9 | | 3180.3 | | 2142.5 | | 1854.7 | | 1719.0 | | 2092.0
| | 1097.4 | | 1404.0 |
|
1)1 decare = 0.1 hectar |