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 | | | | 23 | | 21
| | 26 | | 17 | | 89 |
Output | | 1000 NOK | | 172.3 | | 280.0
| | 477.1 | | 898.7 | | 424.4 |
| Plant products | | 1000 NOK | | 109.3 | | 177.2
| | 323.0 | | 619.8 | | 284.4 |
| Livestock products | | 1000 NOK | | 0.4 | | 1.2
| | 0.7 | | 1.6 | | 0.9 |
| Production allowances, etc. | | 1000 NOK | | 54.7 | | 92.4
| | 128.9 | | 244.9 | | 121.3 |
| Other income | | 1000 NOK | | 7.9 | | 9.1
| | 24.4 | | 32.4 | | 17.8 |
Total variable costs | | 1000 NOK | | 38.8 | | 61.3
| | 100.7 | | 175.6 | | 87.9 |
| Seeds | | 1000 NOK | | 12.4 | | 15.2
| | 24.5 | | 41.9 | | 22.1 |
| Fertilizer and lime | | 1000 NOK | | 17.7 | | 32.6
| | 52.7 | | 87.7 | | 44.6 |
| Pesticides | | 1000 NOK | | 6.4 | | 9.7
| | 19.5 | | 36.3 | | 16.6 |
| Preservatives | | 1000 NOK | | | |
| | | | | | |
| Fodder | | 1000 NOK | | 0.5 | | 0.1
| | 0.7 | | 0.1 | | 0.4 |
| Miscellaneous for animal husbandry | | 1000 NOK | | | | 0.3
| | 0.1 | | 0.2 | | 0.2 |
| Purchase of cattle | | 1000 NOK | | | | 0.1
| | 0.1 | | 0.2 | | 0.1 |
| Other variable costs | | 1000 NOK | | 1.8 | | 3.3
| | 3.2 | | 9.2 | | 4.0 |
Registered fixed costs: | | | | | |
| | | | | | |
| Hired labour | | 1000 NOK | | 0.6 | | 2.0
| | 5.0 | | 21.6 | | 6.2 |
| Machinery and equipment | | 1000 NOK | | 14.6 | | 17.8
| | 21.2 | | 43.8 | | 22.8 |
| Tractors | | 1000 NOK | | 5.8 | | 9.3
| | 12.0 | | 14.4 | | 10.2 |
| Outbuildings | | 1000 NOK | | 7.5 | | 14.6
| | 13.5 | | 22.6 | | 13.7 |
| Farmland, drainage and water supply | | 1000 NOK | | 2.4 | | 4.6
| | 6.1 | | 12.2 | | 6.0 |
| Fuel | | 1000 NOK | | 8.1 | | 13.6
| | 17.4 | | 38.5 | | 17.8 |
| Rented machinery | | 1000 NOK | | 10.8 | | 14.2
| | 18.5 | | 32.3 | | 17.9 |
| Rented farmland | | 1000 NOK | | 3.0 | | 6.4
| | 12.6 | | 64.0 | | 18.2 |
| Other fixed costs | | 1000 NOK | | 35.5 | | 42.0
| | 51.7 | | 83.7 | | 50.7 |
Total registered costs | | 1000 NOK | | 127.0 | | 185.8
| | 258.7 | | 508.7 | | 251.4 |
Result before depreciation | | 1000 NOK | | 45.3 | | 94.2
| | 218.4 | | 390.0 | | 173.0 |
Depreciation: | | | | | |
| | | | | | |
| Machinery and equipment | | 1000 NOK | | 9.0 | | 14.5
| | 22.5 | | 52.3 | | 22.4 |
| Tractors | | 1000 NOK | | 11.9 | | 10.9
| | 22.5 | | 28.3 | | 17.6 |
| Outbuildings | | 1000 NOK | | 15.3 | | 16.8
| | 21.0 | | 39.0 | | 21.7 |
| Farmland, drainage and water supply | | 1000 NOK | | 1.5 | | 1.3
| | 3.0 | | 2.7 | | 2.1 |
Required return on capital 3.0 % | | 1000 NOK | | 17.4 | | 23.6
| | 35.8 | | 68.6 | | 33.8 |
| Net income agriculture | | 1000 NOK | | 7.5 | | 50.7
| | 149.4 | | 267.8 | | 109.1 |
+ | Net income forestry | | 1000 NOK | | 11.8 | | 17.3
| | 36.4 | | 74.5 | | 32.0 |
+ | Net income other farm-based | | 1000 NOK | | 10.4 | | 41.9
| | 119.8 | | 63.5 | | 60.1 |
+ | Net income other off-farm | | 1000 NOK | | 3.0 | | 2.6
| | 41.1 | | 68.2 | | 26.4 |
+ | Dividend | | 1000 NOK | | 8.9 | | 32.3
| | 4.6 | | 6.7 | | 15.7 |
+ | Wage income | | 1000 NOK | | 445.8 | | 485.0
| | 357.7 | | 300.3 | | 403.0 |
+ | Pensions/sick pay | | 1000 NOK | | 43.2 | | 33.7
| | 40.5 | | 40.7 | | 38.7 |
+ | Family labour investments | | 1000 NOK | | 5.8 | | 2.4
| | | | | | 2.1 |
+ | Interest received | | 1000 NOK | | 6.5 | | 7.7
| | 6.9 | | 8.1 | | 7.1 |
- | Interest paid, payments to previous owner | | 1000 NOK | | 28.3 | | 38.4
| | 33.7 | | 51.7 | | 36.5 |
= | Total net income | | 1000 NOK | | 514.6 | | 635.2
| | 722.6 | | 778.2 | | 657.7 |
Change in own capital (savings) | | 1000 NOK | | 26.7 | | -1.3
| | 181.4 | | 431.6 | | 143.4 |
| Working capital on 31 Dec. | | 1000 NOK | | 681.4 | | 620.1
| | 698.4 | | 821.7 | | 693.6 |
| Change in working capital | | 1000 NOK | | -36.5 | | -51.2
| | -14.0 | | 34.7 | | -21.2 |
Balance on 31 Dec: | | | | | |
| | | | | | |
| Agriculture | | 1000 NOK | | 596.7 | | 786.4
| | 1218.0 | | 2354.1 | | 1151.3 |
| Forestry | | 1000 NOK | | 166.2 | | 240.0
| | 189.3 | | 375.5 | | 227.7 |
| Other occupations | | 1000 NOK | | 128.9 | | 442.9
| | 415.1 | | 288.8 | | 318.4 |
| Farm houses and private | | 1000 NOK | | 668.1 | | 677.0
| | 795.5 | | 941.2 | | 751.0 |
| Outstanding claims and cash | | 1000 NOK | | 622.0 | | 513.0
| | 633.3 | | 682.3 | | 605.7 |
| Total assets | | 1000 NOK | | 2181.8 | | 2659.3
| | 3251.2 | | 4641.8 | | 3054.1 |
| Short-term liabilities | | 1000 NOK | | 98.9 | | 119.3
| | 218.7 | | 429.2 | | 202.0 |
| Long-term liabilities | | 1000 NOK | | 578.3 | | 970.5
| | 699.8 | | 1211.0 | | 821.1 |
| Own capital | | 1000 NOK | | 1504.6 | | 1569.5
| | 2332.7 | | 3001.7 | | 2031.0 |
|
1)1 decare = 0.1 hectar |