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 | |
All | |
All | |
100-200 | |
200-300 | |
300-500 | |
>500 | |
All |
|
Number of holdings | | | | 6 | | 9
| | 23 | | 10 | | 8 | | 11 | | 11 | | 7
| | 37 |
Output | | 1000 NOK | | 2027.5 | | 2499.9
| | 2520.1 | | 2298.2 | | 2072.6 | | 1892.4 | | 2494.4 | | 3367.2
| | 2389.3 |
| Plant products | | 1000 NOK | | 197.6 | | 337.2
| | 424.8 | | 252.2 | | 115.1 | | 192.8 | | 338.3 | | 850.2
| | 343.6 |
| Livestock products | | 1000 NOK | | 1613.9 | | 1886.8
| | 1830.1 | | 1777.4 | | 1792.7 | | 1485.6 | | 1877.2 | | 2107.8
| | 1786.1 |
| Production allowances, etc. | | 1000 NOK | | 196.5 | | 242.9
| | 236.8 | | 257.3 | | 157.1 | | 195.0 | | 251.9 | | 371.5
| | 237.1 |
| Other income | | 1000 NOK | | 19.6 | | 33.0
| | 28.3 | | 11.4 | | 7.8 | | 18.9 | | 27.0 | | 37.8
| | 22.5 |
Total variable costs | | 1000 NOK | | 1047.6 | | 1148.4
| | 1321.8 | | 1322.9 | | 1344.0 | | 1018.6 | | 1198.7 | | 1832.0
| | 1296.4 |
| Seeds | | 1000 NOK | | 26.7 | | 28.6
| | 36.7 | | 14.2 | | 11.1 | | 19.7 | | 28.9 | | 59.9
| | 28.2 |
| Fertilizer and lime | | 1000 NOK | | 42.2 | | 73.8
| | 82.1 | | 46.0 | | 23.2 | | 38.6 | | 71.5 | | 147.6
| | 65.7 |
| Pesticides | | 1000 NOK | | 18.5 | | 40.0
| | 37.8 | | 8.6 | | 7.9 | | 14.4 | | 34.5 | | 55.7
| | 26.8 |
| Preservatives | | 1000 NOK | | 0.1 | | 0.7
| | 4.2 | | 0.2 | | 0.2 | | 0.1 | | 0.6 | | 12.9
| | 2.7 |
| Fodder | | 1000 NOK | | 731.1 | | 879.2
| | 873.6 | | 990.2 | | 912.0 | | 721.6 | | 911.9 | | 1110.7
| | 893.0 |
| Miscellaneous for animal husbandry | | 1000 NOK | | 45.8 | | 56.2
| | 49.1 | | 70.9 | | 60.3 | | 62.6 | | 58.9 | | 57.2
| | 60.0 |
| Purchase of cattle | | 1000 NOK | | 142.4 | | 22.1
| | 194.5 | | 147.9 | | 290.6 | | 124.2 | | 41.6 | | 340.8
| | 176.6 |
| Other variable costs | | 1000 NOK | | 40.8 | | 47.7
| | 43.6 | | 44.9 | | 38.8 | | 37.5 | | 50.8 | | 47.2
| | 43.5 |
Registered fixed costs: | | | | | |
| | | | | | | | | | | |
| | |
| Hired labour | | 1000 NOK | | 90.3 | | 82.0
| | 98.1 | | 84.2 | | 73.0 | | 78.6 | | 78.2 | | 152.4
| | 91.2 |
| Machinery and equipment | | 1000 NOK | | 43.3 | | 42.3
| | 48.7 | | 30.6 | | 21.0 | | 34.3 | | 43.6 | | 69.3
| | 40.8 |
| Tractors | | 1000 NOK | | 23.4 | | 21.8
| | 20.3 | | 16.4 | | 10.4 | | 20.3 | | 21.5 | | 20.4
| | 18.5 |
| Outbuildings, maintenance and rent | | 1000 NOK | | 21.5 | | 36.6
| | 36.1 | | 29.9 | | 23.8 | | 28.6 | | 34.0 | | 57.8
| | 34.7 |
| Farmland, drainage and water supply | | 1000 NOK | | 3.1 | | 15.8
| | 10.6 | | 13.0 | | 3.2 | | 7.7 | | 15.2 | | 17.3
| | 10.8 |
| Fuel | | 1000 NOK | | 23.1 | | 34.5
| | 38.3 | | 26.4 | | 17.6 | | 23.9 | | 34.7 | | 66.6
| | 33.8 |
| Rented machinery | | 1000 NOK | | 45.0 | | 103.7
| | 71.7 | | 24.6 | | 15.3 | | 28.7 | | 91.1 | | 75.7
| | 53.2 |
| Rented farmland and quota | | 1000 NOK | | 12.6 | | 21.2
| | 61.8 | | 12.6 | | 2.2 | | 9.5 | | 20.1 | | 172.5
| | 41.9 |
| Other fixed costs | | 1000 NOK | | 290.9 | | 401.0
| | 307.5 | | 149.2 | | 121.1 | | 212.0 | | 356.7 | | 258.6
| | 244.2 |
Total registered costs | | 1000 NOK | | 1600.7 | | 1907.2
| | 2014.8 | | 1709.6 | | 1631.5 | | 1462.1 | | 1893.7 | | 2722.7
| | 1865.5 |
Result before depreciation | | 1000 NOK | | 426.8 | | 592.6
| | 505.2 | | 588.6 | | 441.0 | | 430.2 | | 600.7 | | 644.6
| | 523.8 |
Depreciation: | | | | | |
| | | | | | | | | | | |
| | |
| Machinery and equipment | | 1000 NOK | | 23.7 | | 40.1
| | 36.5 | | 27.9 | | 9.6 | | 27.9 | | 37.4 | | 56.9
| | 32.3 |
| Tractors | | 1000 NOK | | 18.1 | | 18.1
| | 20.8 | | 17.5 | | 17.2 | | 13.7 | | 17.8 | | 33.0
| | 19.3 |
| Outbuildings | | 1000 NOK | | 104.6 | | 128.4
| | 124.0 | | 141.9 | | 109.3 | | 102.3 | | 133.3 | | 176.6
| | 127.1 |
| Farmland, drainage and water supply | | 1000 NOK | | 1.0 | | 0.4
| | 1.5 | | 2.7 | | 3.1 | | 2.1 | | 0.7 | | 1.4
| | 1.8 |
Required return on capital 3.0 % | | 1000 NOK | | 93.9 | | 100.0
| | 108.6 | | 116.2 | | 82.2 | | 91.3 | | 106.3 | | 171.2
| | 108.9 |
| Net income agriculture | | 1000 NOK | | 279.4 | | 405.7
| | 322.4 | | 398.6 | | 301.8 | | 284.2 | | 411.6 | | 376.7
| | 343.4 |
+ | Net income forestry | | 1000 NOK | | 18.4 | | 39.3
| | 29.9 | | 10.7 | | 4.5 | | 50.7 | | 36.6 | | 32.7
| | 33.1 |
+ | Net income other farm-based | | 1000 NOK | | 23.8 | | 104.4
| | 67.3 | | 16.7 | | 8.3 | | 35.7 | | 85.6 | | 67.7
| | 50.7 |
+ | Net income other off-farm | | 1000 NOK | | 6.8 | | 14.7
| | 9.5 | | 1.0 | | 37.8 | | 5.2 | | 12.0 | | 6.6
| | 14.6 |
+ | Dividend | | 1000 NOK | | 0.6 | | 13.4
| | 61.3 | | -1.0 | | -155.8 | | -0.6 | | 11.0 | | 182.7
| | 4.0 |
+ | Wage income | | 1000 NOK | | 393.2 | | 247.7
| | 309.9 | | 255.6 | | 331.1 | | 313.0 | | 267.3 | | 160.9
| | 274.6 |
+ | Pensions/sick pay | | 1000 NOK | | 27.2 | | 35.6
| | 38.1 | | 2.7 | | 39.1 | | 14.9 | | 29.1 | | 32.7
| | 27.7 |
+ | Family labour investments | | 1000 NOK | | 9.6 | | 3.6
| | 5.0 | | | | 3.1 | | 22.6 | | 3.0 | |
| | 8.3 |
+ | Interest received | | 1000 NOK | | 5.3 | | 9.5
| | 19.2 | | 11.1 | | 22.6 | | 7.3 | | 9.0 | | 31.3
| | 15.7 |
- | Interest paid, payments to previous owner | | 1000 NOK | | 160.3 | | 111.4
| | 138.2 | | 154.7 | | 111.9 | | 120.5 | | 122.8 | | 216.4
| | 137.5 |
= | Total net income | | 1000 NOK | | 604.0 | | 762.5
| | 724.5 | | 540.7 | | 480.6 | | 612.6 | | 742.5 | | 674.9
| | 634.5 |
Change in own capital (savings) | | 1000 NOK | | -137.0 | | -129.5
| | 42.6 | | -154.7 | | -298.7 | | -109.3 | | -121.6 | | 353.9
| | -66.3 |
| Working capital on 31 Dec. | | 1000 NOK | | -1.7 | | 768.7
| | 793.8 | | 526.6 | | 921.7 | | 299.7 | | 746.3 | | 1037.3
| | 706.5 |
| Change in working capital | | 1000 NOK | | -27.3 | | -84.6
| | -37.7 | | -62.6 | | -93.1 | | -50.1 | | -83.2 | | 16.0
| | -56.7 |
Balance on 31 Dec: | | | | | |
| | | | | | | | | | | |
| | |
| Agriculture | | 1000 NOK | | 3091.9 | | 3373.7
| | 3618.2 | | 3840.2 | | 2688.5 | | 3023.6 | | 3558.7 | | 5710.9
| | 3618.6 |
| Forestry | | 1000 NOK | | 313.7 | | 105.5
| | 166.0 | | 106.0 | | 110.7 | | 468.8 | | 110.3 | | 178.1
| | 229.8 |
| Other occupations | | 1000 NOK | | 211.7 | | 365.2
| | 538.4 | | 98.0 | | 133.7 | | 182.6 | | 331.4 | | 1064.5
| | 383.1 |
| Farm houses and private | | 1000 NOK | | 1050.2 | | 634.2
| | 948.3 | | 842.7 | | 651.4 | | 937.3 | | 722.2 | | 1409.1
| | 900.8 |
| Outstanding claims and cash | | 1000 NOK | | 232.1 | | 715.2
| | 745.8 | | 477.1 | | 888.0 | | 363.8 | | 642.4 | | 836.7
| | 649.4 |
| Total assets | | 1000 NOK | | 4899.6 | | 5193.7
| | 6016.8 | | 5364.0 | | 4472.4 | | 4976.1 | | 5365.1 | | 9199.3
| | 5781.8 |
| Short-term liabilities | | 1000 NOK | | 701.5 | | 621.0
| | 682.7 | | 602.0 | | 463.1 | | 517.1 | | 597.8 | | 971.1
| | 615.3 |
| Long-term liabilities | | 1000 NOK | | 2641.8 | | 2457.0
| | 2737.3 | | 2646.3 | | 1813.8 | | 2067.6 | | 2606.4 | | 4437.8
| | 2621.3 |
| Own capital | | 1000 NOK | | 1556.3 | | 2115.7
| | 2596.8 | | 2115.6 | | 2195.4 | | 2391.4 | | 2160.9 | | 3790.4
| | 2545.2 |
|
1)1 decare = 0.1 hectar |