Main table 17f, part 2. Summary of accounts for combined cereal, dairy and beef farming |
|
Regions | |
Eastern Norway | |
All |
| |
| |
|
| |
Lowlands | |
|
| |
| |
| |
|
Size groups | |
decares1) | |
>500 | |
All | |
>500 | |
All |
|
Number of holdings | | | | 6 | | 10
| | 10 | | 17 |
Output | | 1000 NOK | | 1993.0 | | 1915.9
| | 1938.0 | | 1726.7 |
| Plant products | | 1000 NOK | | 391.6 | | 340.1
| | 337.9 | | 280.4 |
| Livestock products | | 1000 NOK | | 1018.9 | | 1045.4
| | 1037.5 | | 952.3 |
| Production allowances, etc. | | 1000 NOK | | 515.3 | | 480.4
| | 521.7 | | 463.9 |
| Other income | | 1000 NOK | | 67.3 | | 50.0
| | 40.9 | | 30.1 |
Total variable costs | | 1000 NOK | | 660.2 | | 638.4
| | 616.9 | | 549.8 |
| Seeds | | 1000 NOK | | 43.7 | | 38.3
| | 37.1 | | 32.6 |
| Fertilizer and lime | | 1000 NOK | | 168.9 | | 146.5
| | 160.1 | | 130.3 |
| Pesticides | | 1000 NOK | | 28.6 | | 22.9
| | 23.4 | | 17.9 |
| Preservatives | | 1000 NOK | | 8.8 | | 10.6
| | 9.1 | | 9.5 |
| Fodder | | 1000 NOK | | 309.5 | | 300.5
| | 284.5 | | 256.2 |
| Miscellaneous for animal husbandry | | 1000 NOK | | 55.4 | | 55.2
| | 59.6 | | 52.3 |
| Purchase of cattle | | 1000 NOK | | 13.6 | | 26.2
| | 8.6 | | 16.5 |
| Other variable costs | | 1000 NOK | | 31.6 | | 38.3
| | 34.5 | | 34.6 |
Registered fixed costs: | | | | | |
| | | | |
| Hired labour | | 1000 NOK | | 197.0 | | 197.0
| | 235.9 | | 196.8 |
| Machinery and equipment | | 1000 NOK | | 66.3 | | 64.2
| | 66.6 | | 61.5 |
| Tractors | | 1000 NOK | | 29.6 | | 31.0
| | 31.2 | | 28.2 |
| Outbuildings, maintenance and rent | | 1000 NOK | | 43.5 | | 53.2
| | 36.5 | | 40.6 |
| Farmland, drainage and water supply | | 1000 NOK | | 8.3 | | 7.3
| | 9.8 | | 8.8 |
| Fuel | | 1000 NOK | | 59.0 | | 54.8
| | 57.7 | | 49.3 |
| Rented machinery | | 1000 NOK | | 88.8 | | 78.1
| | 122.7 | | 91.4 |
| Rented farmland and quota | | 1000 NOK | | 102.3 | | 75.0
| | 94.4 | | 67.4 |
| Other fixed costs | | 1000 NOK | | 144.7 | | 142.7
| | 147.5 | | 133.8 |
Total registered costs | | 1000 NOK | | 1399.8 | | 1341.5
| | 1419.2 | | 1227.6 |
Result before depreciation | | 1000 NOK | | 593.3 | | 574.4
| | 518.8 | | 499.1 |
Depreciation: | | | | | |
| | | | |
| Machinery and equipment | | 1000 NOK | | 55.8 | | 53.8
| | 46.8 | | 41.7 |
| Tractors | | 1000 NOK | | 42.4 | | 30.0
| | 31.0 | | 24.4 |
| Outbuildings | | 1000 NOK | | 79.4 | | 78.4
| | 73.6 | | 69.3 |
| Farmland, drainage and water supply | | 1000 NOK | | 3.6 | | 3.4
| | 3.7 | | 3.0 |
Required return on capital 3.0 % | | 1000 NOK | | 108.1 | | 101.6
| | 96.0 | | 85.6 |
| Net income agriculture | | 1000 NOK | | 412.1 | | 408.9
| | 363.8 | | 360.6 |
+ | Net income forestry | | 1000 NOK | | -13.8 | | -9.0
| | -8.6 | | -3.8 |
+ | Net income other farm-based | | 1000 NOK | | 80.3 | | 77.8
| | 55.6 | | 55.4 |
+ | Net income other off-farm | | 1000 NOK | | | | 31.2
| | 27.7 | | 36.2 |
+ | Dividend | | 1000 NOK | | -0.4 | | 10.0
| | 4.2 | | 8.7 |
+ | Wage income | | 1000 NOK | | 81.5 | | 119.2
| | 154.8 | | 197.4 |
+ | Pensions/sick pay | | 1000 NOK | | 6.8 | | 28.8
| | 15.9 | | 23.9 |
+ | Family labour investments | | 1000 NOK | | | |
| | 1.3 | | 0.8 |
+ | Interest received | | 1000 NOK | | 17.3 | | 12.1
| | 12.8 | | 11.6 |
- | Interest paid, payments to previous owner | | 1000 NOK | | 51.6 | | 80.7
| | 74.0 | | 79.5 |
= | Total net income | | 1000 NOK | | 532.2 | | 598.1
| | 553.6 | | 611.3 |
Change in own capital (savings) | | 1000 NOK | | 52.2 | | -44.5
| | 110.3 | | -5.6 |
| Working capital on 31 Dec. | | 1000 NOK | | 1104.2 | | 821.8
| | 1020.8 | | 980.3 |
| Change in working capital | | 1000 NOK | | 21.5 | | -34.0
| | -64.6 | | -71.0 |
Balance on 31 Dec: | | | | | |
| | | | |
| Agriculture | | 1000 NOK | | 3741.7 | | 3474.2
| | 3317.9 | | 2922.9 |
| Forestry | | 1000 NOK | | 393.9 | | 288.5
| | 280.3 | | 228.5 |
| Other occupations | | 1000 NOK | | 271.3 | | 255.3
| | 798.9 | | 620.5 |
| Farm houses and private | | 1000 NOK | | 836.7 | | 1134.0
| | 806.7 | | 925.9 |
| Outstanding claims and cash | | 1000 NOK | | 906.2 | | 675.3
| | 949.6 | | 833.5 |
| Total assets | | 1000 NOK | | 6149.9 | | 5827.3
| | 6153.4 | | 5531.1 |
| Short-term liabilities | | 1000 NOK | | 389.1 | | 392.3
| | 420.2 | | 357.9 |
| Long-term liabilities | | 1000 NOK | | 1237.0 | | 1821.8
| | 1809.5 | | 1844.1 |
| Own capital | | 1000 NOK | | 4523.8 | | 3613.2
| | 3923.7 | | 3329.1 |
|
1)1 decare = 0.1 hectar |