Norwegian Institute of Bioeconomy Research *) Account statistics for agriculture 2007 Main table 17b, part 2. Summary of accounts for combined dairy and pig farming   Regions   Agd./Rog.    Western   All         Norway         Jæren                       Size groups   decares1)   All   100-200   All   100-200   200-300   300-500   All   Number of holdings        9   8   14   14   6   8   31 Output   1000 NOK    3351.8   1421.1   1823.8   1505.3   3520.9   2410.0   2318.4    Plant products   1000 NOK    63.2   5.4   12.4   6.7   42.1   69.6   32.1    Livestock products   1000 NOK    2922.9   1068.8   1437.9   1177.7   3116.5   1917.3   1883.3    Production allowances, etc.   1000 NOK    347.5   298.5   344.0   286.1   358.7   414.2   376.3    Other income   1000 NOK    18.3   48.4   29.6   34.8   3.7   9.0   26.6 Total variable costs   1000 NOK    1617.9   516.9   734.7   558.1   1723.0   1118.2   999.1    Seeds   1000 NOK    9.1   1.2   3.0   3.2   4.8   6.5   5.0    Fertilizer and lime   1000 NOK    26.7   16.7   22.8   16.0   20.3   40.1   25.4    Pesticides   1000 NOK    3.9   3.0   3.1   2.6   1.9   4.6   3.1    Preservatives   1000 NOK    16.4   6.5   7.7   7.5   17.8   10.2   10.2    Fodder   1000 NOK    920.2   360.5   529.1   402.1   1104.4   644.3   645.6    Miscellaneous for animal husbandry   1000 NOK    110.2   47.4   53.7   48.9   120.2   64.1   71.0    Purchase of cattle   1000 NOK    479.3   50.8   78.6   45.8   402.8   299.9   196.7    Other variable costs   1000 NOK    52.1   30.8   36.7   32.0   50.8   48.4   42.0 Registered fixed costs:                       Hired labour   1000 NOK    151.7   93.5   90.3   91.0   159.0   114.6   123.6    Machinery and equipment   1000 NOK    45.5   27.9   35.7   27.8   57.0   36.7   44.8    Tractors   1000 NOK    19.9   11.6   13.4   13.4   12.5   20.3   17.5    Outbuildings, maintenance and rent   1000 NOK    105.6   29.5   38.3   39.0   82.0   77.0   66.2    Farmland, drainage and water supply   1000 NOK    10.1   2.8   2.9   3.4   10.7   1.7   5.5    Fuel   1000 NOK    22.2   14.5   21.4   14.3   33.0   23.9   23.5    Rented machinery   1000 NOK    135.3   10.7   31.6   25.1   124.9   69.4   63.6    Rented farmland and quota   1000 NOK    44.4   9.5   12.2   9.9   24.7   19.6   20.7    Other fixed costs   1000 NOK    157.2   143.7   145.3   173.1   186.6   130.9   165.3 Total registered costs   1000 NOK    2309.8   860.7   1125.7   955.0   2413.4   1612.3   1529.8 Result before depreciation   1000 NOK    1042.0   560.4   698.1   550.4   1107.5   797.8   788.5 Depreciation:                       Machinery and equipment   1000 NOK    29.0   13.0   16.3   13.5   28.7   28.4   25.1    Tractors   1000 NOK    38.6   21.1   24.0   18.2   26.1   39.9   28.5    Outbuildings   1000 NOK    182.3   74.7   115.6   74.2   218.6   127.6   126.2    Farmland, drainage and water supply   1000 NOK    6.4   7.4   5.7   5.7   8.1   1.8   5.0 Required return on capital 5.0 %   1000 NOK    283.8   111.7   158.7   113.6   289.0   217.7   194.7    Net income agriculture   1000 NOK    785.7   444.2   536.4   438.7   826.0   600.0   603.8 + Net income forestry   1000 NOK    0.2   -3.9   0.3   -2.4   0.2   4.4   1.7 + Net income other farm-based   1000 NOK    8.8   8.6   9.0   17.6   8.4   8.4   14.7 + Net income other off-farm   1000 NOK    6.1   0.2   27.7   0.1   9.1   67.7   19.3 + Dividend   1000 NOK    11.1   -2.6   -18.6   -0.5   -23.4   0.1   -4.1 + Wage income   1000 NOK    216.0   278.4   282.5   242.1   208.3   188.6   226.7 + Pensions/sick pay   1000 NOK      12.7   8.4   8.4     24.1   12.8 + Family labour investments   1000 NOK    8.2   1.0   4.9   0.6     16.1   5.2 + Interest received   1000 NOK    6.9   5.5   4.8   8.8   3.8   4.9   6.6 - Interest paid, payments to previous owner   1000 NOK    212.9   58.8   113.0   75.0   255.8   152.8   147.8 = Total net income   1000 NOK    830.1   685.2   742.3   638.5   776.6   761.4   739.0 Change in own capital (savings)   1000 NOK    171.3   191.4   168.5   139.7   244.1   27.9   151.9    Working capital on 31 Dec.   1000 NOK    343.0   332.0   305.4   336.0   296.2   267.4   403.1    Change in working capital   1000 NOK    -108.8   32.3   73.0   -3.0   2.1   0.7   10.3 Balance on 31 Dec:                       Agriculture   1000 NOK    5834.9   2212.7   3186.8   2273.2   5974.8   4450.4   3969.2    Forestry   1000 NOK    0.1   42.4   34.4   45.9   8.8   11.3   28.7    Other occupations   1000 NOK    52.2   158.2   336.0   201.1   384.8   187.6   357.1    Farm houses and private   1000 NOK    971.8   666.8   746.8   708.8   826.9   857.2   753.3    Outstanding claims and cash   1000 NOK    557.1   353.9   364.7   454.6   449.6   367.9   483.7    Total assets   1000 NOK    7416.1   3434.0   4668.8   3683.6   7644.9   5874.4   5591.9    Short-term liabilities   1000 NOK    711.4   275.1   418.9   417.8   853.4   460.6   551.2    Long-term liabilities   1000 NOK    4396.0   974.3   2001.0   1254.6   4448.8   3693.0   2840.0    Own capital   1000 NOK    2308.7   2184.6   2248.9   2011.3   2342.7   1720.9   2200.7   1)1 decare = 0.1 hectar

*) Norwegian Agricultural Economics Research Institute pre 2015