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 | | 11 | | 9 | | 11 | | 13
| | 7 | | 40 |
Output | | 1000 NOK | | 1612.1 | | 1977.3
| | 2882.7 | | 2013.4 | | 1675.9 | | 1485.2 | | 1524.8 | | 1906.7
| | 2838.1 | | 1869.9 |
| Plant products | | 1000 NOK | | 203.9 | | 329.2
| | 834.7 | | 398.2 | | 171.1 | | 105.2 | | 183.1 | | 304.0
| | 757.3 | | 305.4 |
| Livestock products | | 1000 NOK | | 1251.1 | | 1398.0
| | 1690.6 | | 1379.8 | | 1260.4 | | 1225.9 | | 1155.9 | | 1342.4
| | 1718.8 | | 1330.8 |
| Production allowances, etc. | | 1000 NOK | | 145.9 | | 213.4
| | 323.5 | | 209.1 | | 229.3 | | 140.1 | | 169.2 | | 230.1
| | 332.6 | | 211.1 |
| Other income | | 1000 NOK | | 11.2 | | 36.7
| | 33.9 | | 26.3 | | 15.1 | | 14.0 | | 16.6 | | 30.2
| | 29.4 | | 22.7 |
Total variable costs | | 1000 NOK | | 787.9 | | 986.4
| | 1440.2 | | 1017.2 | | 855.4 | | 861.8 | | 758.2 | | 941.8
| | 1399.2 | | 953.3 |
| Seeds | | 1000 NOK | | 20.6 | | 31.4
| | 78.0 | | 38.1 | | 16.9 | | 11.9 | | 18.4 | | 28.1
| | 72.8 | | 29.6 |
| Fertilizer and lime | | 1000 NOK | | 14.6 | | 51.0
| | 114.1 | | 53.2 | | 18.0 | | 11.8 | | 15.5 | | 43.6
| | 104.4 | | 39.4 |
| Pesticides | | 1000 NOK | | 13.7 | | 26.6
| | 52.8 | | 27.7 | | 8.4 | | 7.1 | | 13.2 | | 23.1
| | 45.7 | | 20.7 |
| Preservatives | | 1000 NOK | | 1.8 | |
| | -0.1 | | 0.4 | | | | | | 1.0 | |
| | -0.1 | | 0.2 |
| Fodder | | 1000 NOK | | 549.4 | | 686.6
| | 815.3 | | 652.7 | | 650.8 | | 614.3 | | 528.8 | | 662.0
| | 818.9 | | 642.1 |
| Miscellaneous for animal husbandry | | 1000 NOK | | 50.1 | | 53.6
| | 35.2 | | 46.4 | | 56.5 | | 52.8 | | 54.5 | | 56.5
| | 38.4 | | 51.9 |
| Purchase of cattle | | 1000 NOK | | 104.4 | | 103.0
| | 308.0 | | 163.9 | | 72.3 | | 131.7 | | 98.9 | | 93.1
| | 279.2 | | 135.9 |
| Other variable costs | | 1000 NOK | | 33.4 | | 34.2
| | 36.9 | | 34.9 | | 32.5 | | 32.2 | | 27.9 | | 35.3
| | 39.9 | | 33.4 |
Registered fixed costs: | | | | | |
| | | | | | | | | | | |
| | | | |
| Hired labour | | 1000 NOK | | 67.1 | | 50.4
| | 94.6 | | 65.2 | | 67.9 | | 59.2 | | 74.0 | | 49.7
| | 95.3 | | 66.5 |
| Machinery and equipment | | 1000 NOK | | 27.7 | | 24.8
| | 64.8 | | 34.4 | | 23.4 | | 21.9 | | 28.3 | | 24.4
| | 63.0 | | 31.7 |
| Tractors | | 1000 NOK | | 12.4 | | 18.8
| | 23.2 | | 16.7 | | 9.1 | | 10.9 | | 11.0 | | 16.3
| | 20.7 | | 14.4 |
| Outbuildings | | 1000 NOK | | 35.9 | | 34.7
| | 48.3 | | 35.3 | | 26.8 | | 20.8 | | 27.4 | | 35.1
| | 44.2 | | 31.4 |
| Farmland, drainage and water supply | | 1000 NOK | | 4.3 | | 12.9
| | 9.6 | | 8.9 | | 4.8 | | 4.1 | | 4.2 | | 11.0
| | 8.9 | | 7.2 |
| Fuel | | 1000 NOK | | 19.0 | | 33.1
| | 58.8 | | 33.1 | | 19.3 | | 13.5 | | 20.9 | | 31.4
| | 55.6 | | 28.7 |
| Rented machinery | | 1000 NOK | | 162.2 | | 106.3
| | 182.6 | | 126.4 | | 19.3 | | 17.5 | | 98.3 | | 84.9
| | 157.8 | | 86.2 |
| Rented farmland | | 1000 NOK | | 12.0 | | 26.3
| | 135.5 | | 45.9 | | 11.1 | | 0.2 | | 10.7 | | 25.9
| | 116.1 | | 31.7 |
| Other fixed costs | | 1000 NOK | | 119.0 | | 131.8
| | 158.5 | | 130.2 | | 121.3 | | 100.8 | | 112.9 | | 134.3
| | 155.6 | | 124.6 |
Total registered costs | | 1000 NOK | | 1247.5 | | 1425.3
| | 2216.0 | | 1513.2 | | 1158.3 | | 1110.7 | | 1145.9 | | 1354.9
| | 2116.5 | | 1375.8 |
Result before depreciation | | 1000 NOK | | 364.6 | | 552.0
| | 666.7 | | 500.2 | | 517.6 | | 374.5 | | 378.9 | | 551.9
| | 721.6 | | 494.1 |
Depreciation: | | | | | |
| | | | | | | | | | | |
| | | | |
| Machinery and equipment | | 1000 NOK | | 21.9 | | 31.6
| | 72.0 | | 35.5 | | 17.1 | | 5.6 | | 26.1 | | 27.2
| | 66.1 | | 28.9 |
| Tractors | | 1000 NOK | | 17.2 | | 20.3
| | 25.9 | | 19.3 | | 14.7 | | 15.6 | | 17.7 | | 19.1
| | 23.4 | | 18.7 |
| Outbuildings | | 1000 NOK | | 98.3 | | 97.2
| | 121.2 | | 96.9 | | 106.8 | | 76.4 | | 101.4 | | 97.1
| | 129.8 | | 99.3 |
| Farmland, drainage and water supply | | 1000 NOK | | 1.0 | | 0.3
| | 1.0 | | 0.9 | | 3.3 | | 2.0 | | 2.2 | | 1.2
| | 1.1 | | 1.6 |
Required return on capital 4.0 % | | 1000 NOK | | 121.0 | | 114.2
| | 186.4 | | 124.1 | | 114.5 | | 76.8 | | 121.2 | | 113.5
| | 189.5 | | 120.7 |
| Net income agriculture | | 1000 NOK | | 226.2 | | 402.6
| | 446.5 | | 347.6 | | 375.6 | | 275.0 | | 231.6 | | 407.2
| | 501.3 | | 345.6 |
+ | Net income forestry | | 1000 NOK | | -5.5 | | 7.9
| | 15.7 | | 5.5 | | 26.1 | | 26.5 | | 66.1 | | 22.0
| | 13.9 | | 33.7 |
+ | Net income other farm-based | | 1000 NOK | | 18.6 | | 54.1
| | 43.4 | | 37.0 | | 13.6 | | 2.5 | | 28.3 | | 46.1
| | 37.3 | | 29.8 |
+ | Net income other off-farm | | 1000 NOK | | 8.4 | |
| | -7.2 | | 0.4 | | 12.3 | | 4.6 | | 14.5 | |
| | -6.2 | | 3.9 |
+ | Dividend | | 1000 NOK | | 1.4 | | 4.6
| | 16.0 | | 6.3 | | 0.2 | | 0.8 | | 1.6 | | 3.6
| | 13.8 | | 4.2 |
+ | Wage income | | 1000 NOK | | 315.6 | | 201.9
| | 184.5 | | 247.0 | | 229.3 | | 253.8 | | 282.1 | | 198.7
| | 187.7 | | 232.1 |
+ | Pensions/sick pay | | 1000 NOK | | 37.5 | | 36.2
| | 39.4 | | 36.7 | | 15.1 | | 15.9 | | 20.4 | | 40.6
| | 33.8 | | 28.3 |
+ | Family labour investments | | 1000 NOK | | | |
| | | | | | 22.3 | | 9.2 | | | | 12.5
| | | | 6.1 |
+ | Interest received | | 1000 NOK | | 3.2 | | 3.2
| | 4.7 | | 3.9 | | 7.5 | | 5.4 | | 5.7 | | 5.5
| | 5.2 | | 5.5 |
- | Interest paid, payments to previous owner | | 1000 NOK | | 143.5 | | 78.1
| | 125.1 | | 102.3 | | 92.0 | | 92.1 | | 111.4 | | 76.7
| | 130.6 | | 99.1 |
= | Total net income | | 1000 NOK | | 461.8 | | 632.5
| | 618.0 | | 582.1 | | 609.9 | | 501.7 | | 538.9 | | 659.6
| | 656.1 | | 590.3 |
Change in own capital (savings) | | 1000 NOK | | -154.5 | | -42.6
| | -57.8 | | -56.4 | | 66.7 | | -79.4 | | -3.9 | | 25.2
| | -15.1 | | -13.4 |
| Working capital on 31 Dec. | | 1000 NOK | | -81.2 | | 1044.5
| | 1350.0 | | 751.6 | | 401.8 | | 656.7 | | 115.4 | | 954.4
| | 1301.1 | | 717.3 |
| Change in working capital | | 1000 NOK | | 120.4 | | -131.2
| | -18.7 | | -47.1 | | -54.3 | | -117.9 | | -37.5 | | -115.2
| | 24.5 | | -70.0 |
Balance on 31 Dec: | | | | | |
| | | | | | | | | | | |
| | | | |
| Agriculture | | 1000 NOK | | 3013.8 | | 2788.3
| | 4581.4 | | 3054.8 | | 2866.2 | | 1893.5 | | 3108.5 | | 2775.0
| | 4668.4 | | 2999.7 |
| Forestry | | 1000 NOK | | 289.6 | | 101.0
| | 218.5 | | 169.8 | | 80.7 | | 90.3 | | 454.1 | | 122.3
| | 194.4 | | 219.0 |
| Other occupations | | 1000 NOK | | 74.9 | | 270.8
| | 1010.6 | | 395.8 | | 102.2 | | 587.8 | | 116.0 | | 246.4
| | 870.5 | | 396.6 |
| Farm houses and private | | 1000 NOK | | 1056.8 | | 607.2
| | 859.7 | | 778.0 | | 798.5 | | 687.6 | | 978.7 | | 630.1
| | 862.9 | | 779.6 |
| Outstanding claims and cash | | 1000 NOK | | 240.3 | | 1036.9
| | 1236.0 | | 809.4 | | 448.8 | | 303.0 | | 360.3 | | 945.5
| | 1128.2 | | 672.0 |
| Total assets | | 1000 NOK | | 4675.5 | | 4804.2
| | 7906.3 | | 5207.8 | | 4296.4 | | 3562.3 | | 5017.6 | | 4719.2
| | 7724.4 | | 5066.9 |
| Short-term liabilities | | 1000 NOK | | 638.7 | | 546.7
| | 867.0 | | 639.6 | | 498.2 | | 451.4 | | 586.8 | | 542.9
| | 781.4 | | 576.1 |
| Long-term liabilities | | 1000 NOK | | 2684.0 | | 2347.7
| | 3349.0 | | 2466.4 | | 1803.9 | | 1860.5 | | 2172.6 | | 2155.8
| | 3383.8 | | 2308.9 |
| Own capital | | 1000 NOK | | 1352.8 | | 1909.9
| | 3690.3 | | 2101.8 | | 1994.2 | | 1250.4 | | 2258.2 | | 2020.5
| | 3559.1 | | 2181.8 |
|
1)1 decare = 0.1 hectar |