Main table 17e, part 2. Summary of accounts for combined cereal and pig farming |
|
Regions | |
Eastern Norway | |
T.lag | |
All |
| |
| |
| |
|
| |
Lowlands | |
Lowlands | |
|
| |
| |
| |
|
Size groups | |
decares1) | |
200-300 | |
300-500 | |
>500 | |
All | |
All | |
100-200 | |
200-300 | |
300-500 | |
>500 | |
All |
|
Number of holdings | | | | 6 | | 10
| | 6 | | 25 | | 12 | | 8 | | 12 | | 14
| | 7 | | 41 |
Output | | 1000 NOK | | 1614.7 | | 2038.0
| | 3017.0 | | 2063.6 | | 1511.9 | | 1378.4 | | 1430.1 | | 1925.3
| | 2927.6 | | 1844.8 |
| Plant products | | 1000 NOK | | 203.8 | | 401.8
| | 935.0 | | 447.7 | | 167.1 | | 83.0 | | 185.8 | | 346.4
| | 836.7 | | 331.7 |
| Livestock products | | 1000 NOK | | 1215.5 | | 1415.0
| | 1700.4 | | 1378.3 | | 1114.2 | | 1163.7 | | 1040.4 | | 1344.1
| | 1712.3 | | 1282.9 |
| Production allowances, etc. | | 1000 NOK | | 173.9 | | 192.1
| | 302.1 | | 201.5 | | 219.5 | | 123.6 | | 186.5 | | 211.3
| | 310.2 | | 203.8 |
| Other income | | 1000 NOK | | 21.6 | | 29.0
| | 79.5 | | 36.1 | | 11.0 | | 8.1 | | 17.4 | | 23.4
| | 68.3 | | 26.3 |
Total variable costs | | 1000 NOK | | 790.3 | | 1000.1
| | 1310.9 | | 985.1 | | 722.0 | | 774.5 | | 675.7 | | 928.5
| | 1291.2 | | 886.4 |
| Seeds | | 1000 NOK | | 19.4 | | 38.2
| | 73.1 | | 38.9 | | 14.8 | | 10.1 | | 19.9 | | 31.2
| | 64.0 | | 29.4 |
| Fertilizer and lime | | 1000 NOK | | 24.8 | | 44.6
| | 104.4 | | 50.6 | | 14.5 | | 15.6 | | 19.2 | | 37.1
| | 92.7 | | 37.1 |
| Pesticides | | 1000 NOK | | 17.2 | | 28.2
| | 60.6 | | 30.9 | | 5.1 | | 4.8 | | 9.6 | | 24.4
| | 54.3 | | 21.3 |
| Preservatives | | 1000 NOK | | 0.8 | |
| | 2.3 | | 0.7 | | | | | | 0.4 | |
| | 2.0 | | 0.5 |
| Fodder | | 1000 NOK | | 516.2 | | 689.9
| | 703.8 | | 616.9 | | 532.2 | | 531.3 | | 463.4 | | 647.9
| | 715.9 | | 582.8 |
| Miscellaneous for animal husbandry | | 1000 NOK | | 45.8 | | 47.2
| | 30.6 | | 42.6 | | 52.9 | | 54.9 | | 43.1 | | 55.3
| | 34.9 | | 48.2 |
| Purchase of cattle | | 1000 NOK | | 145.7 | | 123.1
| | 311.2 | | 177.7 | | 70.5 | | 125.3 | | 101.1 | | 100.5
| | 296.5 | | 139.0 |
| Other variable costs | | 1000 NOK | | 20.5 | | 28.8
| | 24.9 | | 26.8 | | 31.9 | | 32.6 | | 19.1 | | 32.0
| | 30.9 | | 28.1 |
Registered fixed costs: | | | | | |
| | | | | | | | | | | |
| | | | |
| Hired labour | | 1000 NOK | | 117.1 | | 60.9
| | 62.9 | | 72.7 | | 58.5 | | 47.4 | | 93.3 | | 58.8
| | 75.6 | | 69.5 |
| Machinery and equipment | | 1000 NOK | | 32.9 | | 35.5
| | 55.0 | | 36.8 | | 22.6 | | 19.3 | | 28.0 | | 30.5
| | 52.7 | | 31.4 |
| Tractors | | 1000 NOK | | 8.3 | | 15.3
| | 25.3 | | 14.3 | | 8.7 | | 6.3 | | 13.0 | | 13.3
| | 22.2 | | 13.4 |
| Outbuildings | | 1000 NOK | | 22.9 | | 37.7
| | 23.8 | | 28.0 | | 34.6 | | 20.3 | | 30.6 | | 37.8
| | 31.3 | | 31.2 |
| Farmland, drainage and water supply | | 1000 NOK | | 3.1 | | 14.3
| | 18.9 | | 11.4 | | 9.1 | | 2.3 | | 5.7 | | 12.6
| | 20.8 | | 10.0 |
| Fuel | | 1000 NOK | | 15.9 | | 38.0
| | 50.1 | | 31.7 | | 15.9 | | 10.3 | | 16.0 | | 33.7
| | 45.5 | | 25.9 |
| Rented machinery | | 1000 NOK | | 66.7 | | 66.6
| | 276.4 | | 110.6 | | 18.1 | | 9.1 | | 46.8 | | 51.9
| | 237.5 | | 73.7 |
| Rented farmland | | 1000 NOK | | 12.3 | | 30.2
| | 176.5 | | 57.4 | | 9.1 | | 1.9 | | 8.9 | | 26.6
| | 151.3 | | 37.9 |
| Other fixed costs | | 1000 NOK | | 139.0 | | 132.6
| | 157.9 | | 134.5 | | 107.1 | | 90.0 | | 116.7 | | 131.1
| | 152.8 | | 122.6 |
Total registered costs | | 1000 NOK | | 1208.3 | | 1431.2
| | 2157.7 | | 1482.5 | | 1005.7 | | 981.5 | | 1034.6 | | 1324.8
| | 2080.8 | | 1302.0 |
Result before depreciation | | 1000 NOK | | 406.4 | | 606.8
| | 859.4 | | 581.1 | | 506.2 | | 396.9 | | 395.5 | | 600.5
| | 846.8 | | 542.8 |
Depreciation: | | | | | |
| | | | | | | | | | | |
| | | | |
| Machinery and equipment | | 1000 NOK | | 17.5 | | 31.7
| | 80.1 | | 36.4 | | 16.3 | | 5.2 | | 19.6 | | 28.1
| | 73.0 | | 28.8 |
| Tractors | | 1000 NOK | | 13.7 | | 20.3
| | 24.9 | | 17.4 | | 15.2 | | 13.1 | | 16.5 | | 18.6
| | 22.4 | | 17.6 |
| Outbuildings | | 1000 NOK | | 95.5 | | 97.4
| | 110.4 | | 93.8 | | 100.9 | | 77.4 | | 88.9 | | 97.3
| | 120.3 | | 94.9 |
| Farmland, drainage and water supply | | 1000 NOK | | 1.0 | | 0.3
| | 1.0 | | 0.9 | | 4.2 | | 2.1 | | 3.3 | | 1.1
| | 1.1 | | 1.9 |
Required return on capital 3.0 % | | 1000 NOK | | 89.1 | | 86.5
| | 135.0 | | 92.0 | | 79.4 | | 55.3 | | 81.7 | | 85.6
| | 138.4 | | 87.5 |
| Net income agriculture | | 1000 NOK | | 278.7 | | 457.1
| | 643.0 | | 432.5 | | 369.5 | | 299.1 | | 267.2 | | 455.3
| | 629.9 | | 399.6 |
+ | Net income forestry | | 1000 NOK | | 8.2 | | 11.0
| | 10.3 | | 9.1 | | 1.0 | | 3.3 | | 20.3 | | 8.7
| | 8.7 | | 11.1 |
+ | Net income other farm-based | | 1000 NOK | | 18.9 | | 69.4
| | 23.5 | | 38.7 | | 15.5 | | 3.9 | | 27.2 | | 56.1
| | 20.2 | | 31.3 |
+ | Net income other off-farm | | 1000 NOK | | 4.7 | |
| | 50.7 | | 13.3 | | 4.6 | | 2.7 | | 5.2 | |
| | 43.5 | | 9.5 |
+ | Dividend | | 1000 NOK | | 37.2 | | 3.9
| | 43.4 | | 22.0 | | 2.7 | | 7.5 | | 18.5 | | 2.9
| | 37.2 | | 14.2 |
+ | Wage income | | 1000 NOK | | 264.0 | | 153.8
| | 211.9 | | 219.2 | | 216.0 | | 228.7 | | 275.0 | | 153.9
| | 208.3 | | 213.2 |
+ | Pensions/sick pay | | 1000 NOK | | 34.3 | | 49.1
| | 25.4 | | 37.9 | | 9.6 | | 24.7 | | 19.3 | | 42.3
| | 21.8 | | 28.7 |
+ | Family labour investments | | 1000 NOK | | 16.1 | |
| | | | 3.9 | | 18.6 | | 20.4 | | 10.5 | | 2.1
| | | | 7.8 |
+ | Interest received | | 1000 NOK | | 2.4 | | 1.7
| | 15.3 | | 5.2 | | 4.4 | | 2.5 | | 2.7 | | 3.4
| | 13.4 | | 4.7 |
- | Interest paid, payments to previous owner | | 1000 NOK | | 110.8 | | 62.3
| | 113.6 | | 84.4 | | 74.9 | | 55.9 | | 85.6 | | 61.6
| | 121.9 | | 77.8 |
= | Total net income | | 1000 NOK | | 553.7 | | 683.8
| | 909.9 | | 697.4 | | 567.0 | | 536.8 | | 560.3 | | 663.2
| | 861.1 | | 642.2 |
Change in own capital (savings) | | 1000 NOK | | -6.8 | | 30.5
| | 549.6 | | 144.2 | | -44.1 | | -65.4 | | -32.0 | | 35.7
| | 478.8 | | 71.8 |
| Working capital on 31 Dec. | | 1000 NOK | | 127.2 | | 990.5
| | 1476.3 | | 807.4 | | 524.5 | | 268.1 | | 428.8 | | 837.4
| | 1377.9 | | 699.0 |
| Change in working capital | | 1000 NOK | | -86.0 | | -32.8
| | 844.5 | | 181.0 | | -20.9 | | -104.4 | | -38.1 | | -43.5
| | 820.8 | | 93.8 |
Balance on 31 Dec: | | | | | |
| | | | | | | | | | | |
| | | | |
| Agriculture | | 1000 NOK | | 2955.1 | | 2922.9
| | 4740.4 | | 3133.0 | | 2813.4 | | 1955.4 | | 2734.6 | | 2932.1
| | 4808.7 | | 3004.1 |
| Forestry | | 1000 NOK | | 289.4 | | 101.7
| | 218.5 | | 166.5 | | 51.5 | | 84.8 | | 410.4 | | 106.1
| | 194.5 | | 206.1 |
| Other occupations | | 1000 NOK | | 158.8 | | 241.5
| | 869.8 | | 370.4 | | 80.2 | | 109.3 | | 127.7 | | 217.5
| | 749.8 | | 261.0 |
| Farm houses and private | | 1000 NOK | | 982.6 | | 589.3
| | 701.6 | | 718.7 | | 868.9 | | 690.2 | | 981.5 | | 616.0
| | 734.4 | | 757.7 |
| Outstanding claims and cash | | 1000 NOK | | 348.0 | | 894.6
| | 1333.0 | | 780.2 | | 528.9 | | 309.7 | | 519.5 | | 758.3
| | 1221.1 | | 679.9 |
| Total assets | | 1000 NOK | | 4734.0 | | 4750.0
| | 7863.3 | | 5168.7 | | 4343.0 | | 3149.4 | | 4773.7 | | 4630.0
| | 7708.5 | | 4908.8 |
| Short-term liabilities | | 1000 NOK | | 591.6 | | 521.9
| | 914.7 | | 615.8 | | 427.7 | | 401.0 | | 438.1 | | 509.6
| | 834.0 | | 522.9 |
| Long-term liabilities | | 1000 NOK | | 2516.5 | | 2285.6
| | 3198.5 | | 2369.8 | | 1949.8 | | 1365.7 | | 2097.8 | | 2130.3
| | 3298.6 | | 2171.1 |
| Own capital | | 1000 NOK | | 1625.9 | | 1942.6
| | 3750.1 | | 2183.1 | | 1965.5 | | 1382.7 | | 2237.7 | | 1990.1
| | 3575.9 | | 2214.8 |
|
1)1 decare = 0.1 hectar |