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 | | | | 22 | | 26
| | 28 | | 18 | | 98 |
Output | | 1000 NOK | | 188.9 | | 287.7
| | 480.1 | | 1003.2 | | 445.0 |
| Plant products | | 1000 NOK | | 117.3 | | 163.6
| | 300.8 | | 689.0 | | 284.6 |
| Livestock products | | 1000 NOK | | 0.2 | | 1.4
| | 0.2 | | | | 0.5 |
| Production allowances, etc. | | 1000 NOK | | 65.1 | | 110.1
| | 146.4 | | 276.3 | | 137.4 |
| Other income | | 1000 NOK | | 6.4 | | 12.7
| | 32.7 | | 37.9 | | 22.5 |
Total variable costs | | 1000 NOK | | 60.6 | | 85.2
| | 144.2 | | 309.1 | | 135.6 |
| Seeds | | 1000 NOK | | 16.1 | | 18.9
| | 32.3 | | 62.2 | | 29.6 |
| Fertilizer and lime | | 1000 NOK | | 34.1 | | 52.7
| | 89.7 | | 184.0 | | 81.8 |
| Pesticides | | 1000 NOK | | 7.4 | | 9.1
| | 17.8 | | 54.1 | | 19.3 |
| Preservatives | | 1000 NOK | | | |
| | | | | | |
| Fodder | | 1000 NOK | | 0.5 | | 0.5
| | | | | | 0.3 |
| Miscellaneous for animal husbandry | | 1000 NOK | | 0.1 | | 0.2
| | 0.1 | | | | 0.1 |
| Purchase of cattle | | 1000 NOK | | | | 0.2
| | | | | | |
| Other variable costs | | 1000 NOK | | 2.3 | | 3.7
| | 4.4 | | 8.7 | | 4.4 |
Registered fixed costs: | | | | | |
| | | | | | |
| Hired labour | | 1000 NOK | | | | 0.8
| | 7.0 | | 20.3 | | 6.0 |
| Machinery and equipment | | 1000 NOK | | 10.8 | | 14.8
| | 20.8 | | 39.8 | | 19.7 |
| Tractors | | 1000 NOK | | 5.9 | | 11.7
| | 16.3 | | 19.5 | | 12.8 |
| Outbuildings, maintenance and rent | | 1000 NOK | | 5.8 | | 9.1
| | 11.8 | | 26.3 | | 11.9 |
| Farmland, drainage and water supply | | 1000 NOK | | 3.9 | | 6.4
| | 7.4 | | 12.7 | | 7.1 |
| Fuel | | 1000 NOK | | 9.1 | | 13.6
| | 24.8 | | 50.8 | | 22.3 |
| Rented machinery | | 1000 NOK | | 24.6 | | 20.5
| | 29.8 | | 36.1 | | 26.4 |
| Rented farmland and quota | | 1000 NOK | | 0.7 | | 7.4
| | 20.2 | | 76.8 | | 22.0 |
| Other fixed costs | | 1000 NOK | | 40.8 | | 48.4
| | 63.3 | | 94.6 | | 58.8 |
Total registered costs | | 1000 NOK | | 162.1 | | 217.7
| | 345.7 | | 685.9 | | 322.7 |
Result before depreciation | | 1000 NOK | | 26.9 | | 70.0
| | 134.3 | | 317.3 | | 122.3 |
Depreciation: | | | | | |
| | | | | | |
| Machinery and equipment | | 1000 NOK | | 16.1 | | 13.9
| | 24.6 | | 65.3 | | 26.4 |
| Tractors | | 1000 NOK | | 11.5 | | 18.2
| | 22.7 | | 33.1 | | 20.5 |
| Outbuildings | | 1000 NOK | | 19.0 | | 21.6
| | 27.5 | | 45.9 | | 26.6 |
| Farmland, drainage and water supply | | 1000 NOK | | 1.0 | | 1.1
| | 2.4 | | 2.4 | | 1.7 |
Required return on capital 3.0 % | | 1000 NOK | | 28.9 | | 29.1
| | 47.2 | | 89.5 | | 44.7 |
| Net income agriculture | | 1000 NOK | | -20.7 | | 15.1
| | 57.0 | | 170.5 | | 47.1 |
+ | Net income forestry | | 1000 NOK | | 31.3 | | 8.3
| | 8.6 | | 11.0 | | 13.7 |
+ | Net income other farm-based | | 1000 NOK | | 20.2 | | 55.4
| | 56.9 | | 127.6 | | 59.4 |
+ | Net income other off-farm | | 1000 NOK | | 81.9 | | 53.3
| | 32.4 | | 125.0 | | 64.8 |
+ | Dividend | | 1000 NOK | | 3.1 | | -4.5
| | 7.5 | | 2.9 | | 2.2 |
+ | Wage income | | 1000 NOK | | 561.7 | | 588.0
| | 419.0 | | 434.4 | | 503.1 |
+ | Pensions/sick pay | | 1000 NOK | | 40.3 | | 13.7
| | 84.9 | | 24.0 | | 43.9 |
+ | Family labour investments | | 1000 NOK | | 1.8 | | 0.3
| | 7.9 | | 0.8 | | 2.9 |
+ | Interest received | | 1000 NOK | | 16.3 | | 9.5
| | 15.8 | | 28.0 | | 16.0 |
- | Interest paid, payments to previous owner | | 1000 NOK | | 57.3 | | 55.3
| | 64.4 | | 63.1 | | 58.6 |
= | Total net income | | 1000 NOK | | 678.4 | | 683.9
| | 625.6 | | 861.3 | | 694.6 |
Change in own capital (savings) | | 1000 NOK | | 7.7 | | -12.5
| | 61.2 | | 230.0 | | 59.0 |
| Working capital on 31 Dec. | | 1000 NOK | | 993.3 | | 994.4
| | 708.5 | | 1522.4 | | 982.1 |
| Change in working capital | | 1000 NOK | | -52.1 | | -47.8
| | -64.3 | | -64.1 | | -54.6 |
Balance on 31 Dec: | | | | | |
| | | | | | |
| Agriculture | | 1000 NOK | | 973.4 | | 958.2
| | 1601.0 | | 3073.5 | | 1511.4 |
| Forestry | | 1000 NOK | | 252.2 | | 186.4
| | 246.4 | | 389.7 | | 249.1 |
| Other occupations | | 1000 NOK | | 464.4 | | 526.8
| | 451.2 | | 396.4 | | 450.4 |
| Farm houses and private | | 1000 NOK | | 915.7 | | 1012.4
| | 989.3 | | 1169.0 | | 1000.0 |
| Outstanding claims and cash | | 1000 NOK | | 864.8 | | 550.6
| | 669.8 | | 1225.1 | | 767.4 |
| Total assets | | 1000 NOK | | 3470.4 | | 3234.5
| | 3957.8 | | 6253.7 | | 3978.3 |
| Short-term liabilities | | 1000 NOK | | 169.8 | | 86.8
| | 199.0 | | 379.2 | | 189.4 |
| Long-term liabilities | | 1000 NOK | | 1079.6 | | 1082.2
| | 1426.5 | | 1283.2 | | 1199.9 |
| Own capital | | 1000 NOK | | 2221.0 | | 2065.6
| | 2332.3 | | 4591.3 | | 2589.0 |
|
1)1 decare = 0.1 hectar |