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 | | | | 24 | | 19
| | 28 | | 16 | | 89 |
Output | | 1000 NOK | | 167.6 | | 276.3
| | 446.7 | | 916.2 | | 411.4 |
| Plant products | | 1000 NOK | | 97.8 | | 158.6
| | 290.4 | | 597.6 | | 259.7 |
| Livestock products | | 1000 NOK | | | | 1.8
| | 0.8 | | 3.3 | | 1.2 |
| Production allowances, etc. | | 1000 NOK | | 60.3 | | 105.9
| | 136.7 | | 281.7 | | 132.8 |
| Other income | | 1000 NOK | | 9.5 | | 10.1
| | 18.9 | | 33.6 | | 17.8 |
Total variable costs | | 1000 NOK | | 40.1 | | 56.9
| | 103.9 | | 207.7 | | 93.3 |
| Seeds | | 1000 NOK | | 10.2 | | 18.6
| | 29.7 | | 51.7 | | 25.4 |
| Fertilizer and lime | | 1000 NOK | | 19.0 | | 27.0
| | 52.5 | | 100.9 | | 45.8 |
| Pesticides | | 1000 NOK | | 6.6 | | 6.9
| | 16.4 | | 45.8 | | 16.7 |
| Preservatives | | 1000 NOK | | | |
| | | | | | |
| Fodder | | 1000 NOK | | 0.1 | | 0.7
| | 1.0 | | 0.2 | | 0.6 |
| Miscellaneous for animal husbandry | | 1000 NOK | | | | 0.1
| | 0.1 | | 0.3 | | 0.1 |
| Purchase of cattle | | 1000 NOK | | | |
| | | | | | |
| Other variable costs | | 1000 NOK | | 4.3 | | 3.5
| | 4.2 | | 8.7 | | 4.9 |
Registered fixed costs: | | | | | |
| | | | | | |
| Hired labour | | 1000 NOK | | | | 2.1
| | 5.6 | | 32.0 | | 7.9 |
| Machinery and equipment | | 1000 NOK | | 11.0 | | 15.0
| | 17.4 | | 34.0 | | 18.1 |
| Tractors | | 1000 NOK | | 8.8 | | 9.6
| | 10.9 | | 17.9 | | 11.4 |
| Outbuildings | | 1000 NOK | | 6.8 | | 9.2
| | 9.5 | | 21.8 | | 10.7 |
| Farmland, drainage and water supply | | 1000 NOK | | 3.6 | | 6.6
| | 5.1 | | 7.2 | | 5.5 |
| Fuel | | 1000 NOK | | 8.7 | | 11.1
| | 18.4 | | 43.4 | | 18.4 |
| Rented machinery | | 1000 NOK | | 12.7 | | 17.5
| | 28.9 | | 34.0 | | 22.5 |
| Rented farmland | | 1000 NOK | | 2.7 | | 5.3
| | 18.1 | | 69.3 | | 20.0 |
| Other fixed costs | | 1000 NOK | | 40.6 | | 42.1
| | 51.0 | | 84.9 | | 51.9 |
Total registered costs | | 1000 NOK | | 135.1 | | 175.3
| | 268.7 | | 552.2 | | 259.7 |
Result before depreciation | | 1000 NOK | | 32.5 | | 101.0
| | 178.0 | | 364.0 | | 151.7 |
Depreciation: | | | | | |
| | | | | | |
| Machinery and equipment | | 1000 NOK | | 10.9 | | 17.5
| | 21.8 | | 56.3 | | 23.8 |
| Tractors | | 1000 NOK | | 12.8 | | 11.0
| | 21.6 | | 28.4 | | 17.7 |
| Outbuildings | | 1000 NOK | | 16.4 | | 17.2
| | 20.4 | | 39.3 | | 21.8 |
| Farmland, drainage and water supply | | 1000 NOK | | 1.5 | | 1.4
| | 2.2 | | 2.9 | | 1.9 |
Required return on capital 4.0 % | | 1000 NOK | | 27.3 | | 32.7
| | 52.0 | | 99.4 | | 48.8 |
| Net income agriculture | | 1000 NOK | | -9.0 | | 53.9
| | 111.9 | | 237.0 | | 86.5 |
+ | Net income forestry | | 1000 NOK | | 18.2 | | 60.8
| | 22.7 | | 21.4 | | 28.9 |
+ | Net income other farm-based | | 1000 NOK | | 11.0 | | 50.7
| | 152.8 | | 56.8 | | 72.4 |
+ | Net income other off-farm | | 1000 NOK | | 15.8 | | 12.8
| | 42.1 | | 63.5 | | 31.7 |
+ | Dividend | | 1000 NOK | | 2.8 | | 5.1
| | 6.6 | | 11.8 | | 7.0 |
+ | Wage income | | 1000 NOK | | 476.8 | | 500.0
| | 407.5 | | 311.3 | | 429.9 |
+ | Pensions/sick pay | | 1000 NOK | | 37.9 | | 22.9
| | 38.0 | | 27.6 | | 33.3 |
+ | Family labour investments | | 1000 NOK | | 2.1 | | 3.0
| | 1.5 | | 0.9 | | 1.8 |
+ | Interest received | | 1000 NOK | | 11.1 | | 5.9
| | 12.3 | | 11.0 | | 10.2 |
- | Interest paid, payments to previous owner | | 1000 NOK | | 39.4 | | 58.0
| | 41.7 | | 48.5 | | 45.2 |
= | Total net income | | 1000 NOK | | 527.3 | | 657.2
| | 753.7 | | 692.8 | | 656.4 |
Change in own capital (savings) | | 1000 NOK | | -33.5 | | -3.1
| | 72.4 | | 85.0 | | 27.5 |
| Working capital on 31 Dec. | | 1000 NOK | | 674.5 | | 551.2
| | 698.1 | | 909.0 | | 694.2 |
| Change in working capital | | 1000 NOK | | 17.3 | | -12.9
| | -12.7 | | -85.3 | | -16.5 |
Balance on 31 Dec: | | | | | |
| | | | | | |
| Agriculture | | 1000 NOK | | 687.7 | | 812.2
| | 1303.0 | | 2445.1 | | 1213.6 |
| Forestry | | 1000 NOK | | 154.8 | | 253.0
| | 183.0 | | 386.8 | | 223.9 |
| Other occupations | | 1000 NOK | | 252.2 | | 452.7
| | 313.3 | | 219.8 | | 306.5 |
| Farm houses and private | | 1000 NOK | | 670.3 | | 791.4
| | 851.4 | | 1170.9 | | 835.0 |
| Outstanding claims and cash | | 1000 NOK | | 571.8 | | 447.4
| | 649.3 | | 713.9 | | 591.5 |
| Total assets | | 1000 NOK | | 2336.8 | | 2756.6
| | 3299.9 | | 4936.5 | | 3170.6 |
| Short-term liabilities | | 1000 NOK | | 92.3 | | 112.7
| | 196.3 | | 354.6 | | 175.3 |
| Long-term liabilities | | 1000 NOK | | 782.3 | | 1343.9
| | 1051.9 | | 1106.1 | | 1037.0 |
| Own capital | | 1000 NOK | | 1462.2 | | 1300.1
| | 2051.8 | | 3475.8 | | 1958.4 |
|
1)1 decare = 0.1 hectar |