Main table 17d, part 2. Summary of accounts for cereal production |
|
Regions | |
Eastern Norway | |
Trøndelag |
| |
| |
|
| |
Lowlands | |
Other parts | |
Lowlands |
| |
| |
| |
|
Size groups | |
decares1) | |
100-200 | |
200-300 | |
300-500 | |
>500 | |
All | |
100-200 | |
All | |
200-300 | |
300-500 | |
All |
|
Number of holdings | | | | 14 | | 11
| | 19 | | 16 | | 63 | | 8 | | 15 | | 7
| | 6 | | 17 |
Output | | 1000 NOK | | 209.2 | | 315.0
| | 558.9 | | 1053.9 | | 544.8 | | 193.3 | | 281.4 | | 328.4
| | 512.4 | | 463.2 |
| Plant products | | 1000 NOK | | 139.7 | | 206.5
| | 387.1 | | 748.1 | | 377.6 | | 99.8 | | 154.0 | | 167.4
| | 290.3 | | 274.3 |
| Livestock products | | 1000 NOK | | 0.4 | |
| | 0.5 | | | | 0.2 | | | | 1.7 | |
| | | | |
| Production allowances, etc. | | 1000 NOK | | 61.4 | | 83.6
| | 137.9 | | 280.5 | | 142.1 | | 79.0 | | 112.2 | | 149.8
| | 202.1 | | 175.4 |
| Other income | | 1000 NOK | | 7.6 | | 24.9
| | 33.4 | | 25.3 | | 24.9 | | 14.4 | | 13.5 | | 11.2
| | 20.0 | | 13.5 |
Total variable costs | | 1000 NOK | | 52.6 | | 69.0
| | 118.8 | | 240.1 | | 122.0 | | 52.3 | | 70.8 | | 58.7
| | 93.5 | | 85.0 |
| Seeds | | 1000 NOK | | 14.4 | | 18.9
| | 34.3 | | 61.0 | | 32.7 | | 16.2 | | 20.1 | | 17.9
| | 24.5 | | 24.6 |
| Fertilizer and lime | | 1000 NOK | | 25.9 | | 33.6
| | 59.1 | | 119.8 | | 60.5 | | 24.5 | | 37.9 | | 30.7
| | 49.3 | | 44.6 |
| Pesticides | | 1000 NOK | | 8.2 | | 11.3
| | 20.7 | | 54.0 | | 24.0 | | 8.5 | | 8.4 | | 6.3
| | 15.0 | | 12.3 |
| Preservatives | | 1000 NOK | | | |
| | | | | | | | | | | |
| | | | |
| Fodder | | 1000 NOK | | 0.7 | |
| | 0.5 | | | | 0.3 | | | | 0.5 | |
| | | | |
| Miscellaneous for animal husbandry | | 1000 NOK | | | |
| | 0.1 | | | | | | | | 0.1 | |
| | | | |
| Purchase of cattle | | 1000 NOK | | | |
| | | | | | | | | | 0.1 | |
| | | | |
| Other variable costs | | 1000 NOK | | 3.3 | | 5.2
| | 4.2 | | 5.2 | | 4.5 | | 3.0 | | 3.7 | | 3.8
| | 4.7 | | 3.5 |
Registered fixed costs: | | | | | |
| | | | | | | | | | | |
| | | | |
| Hired labour | | 1000 NOK | | 0.4 | | 0.7
| | 2.4 | | 11.4 | | 3.8 | | | | 7.7 | | 0.9
| | 1.4 | | 4.3 |
| Machinery and equipment | | 1000 NOK | | 14.0 | | 18.1
| | 19.7 | | 41.3 | | 23.0 | | 16.4 | | 20.0 | | 17.1
| | 23.1 | | 21.4 |
| Tractors | | 1000 NOK | | 6.3 | | 14.2
| | 15.3 | | 20.3 | | 13.8 | | 10.2 | | 10.7 | | 7.0
| | 13.2 | | 10.9 |
| Outbuildings, maintenance and rent | | 1000 NOK | | 8.5 | | 10.8
| | 20.0 | | 29.1 | | 18.0 | | 11.7 | | 9.0 | | 8.5
| | 17.3 | | 13.2 |
| Farmland, drainage and water supply | | 1000 NOK | | 3.4 | | 6.8
| | 12.1 | | 19.7 | | 10.6 | | 1.8 | | 4.9 | | 1.5
| | 11.1 | | 5.2 |
| Fuel | | 1000 NOK | | 10.4 | | 16.2
| | 27.7 | | 57.3 | | 28.2 | | 14.4 | | 18.8 | | 17.9
| | 20.9 | | 20.0 |
| Rented machinery | | 1000 NOK | | 16.1 | | 11.4
| | 30.4 | | 46.3 | | 27.1 | | 44.2 | | 29.4 | | 36.6
| | 79.1 | | 46.1 |
| Rented farmland and quota | | 1000 NOK | | 0.3 | | 5.9
| | 24.6 | | 85.7 | | 30.3 | | | | 8.9 | | 3.7
| | 1.2 | | 3.0 |
| Other fixed costs | | 1000 NOK | | 43.6 | | 47.5
| | 62.6 | | 96.6 | | 63.0 | | 44.9 | | 47.5 | | 50.5
| | 63.6 | | 60.3 |
Total registered costs | | 1000 NOK | | 155.4 | | 200.6
| | 333.6 | | 647.7 | | 340.0 | | 195.8 | | 227.6 | | 202.5
| | 324.3 | | 269.4 |
Result before depreciation | | 1000 NOK | | 53.8 | | 114.4
| | 225.3 | | 406.2 | | 204.8 | | -2.5 | | 53.8 | | 125.9
| | 188.1 | | 193.8 |
Depreciation: | | | | | |
| | | | | | | | | | | |
| | | | |
| Machinery and equipment | | 1000 NOK | | 19.2 | | 15.5
| | 24.3 | | 60.8 | | 29.9 | | 9.8 | | 14.9 | | 18.5
| | 34.4 | | 28.3 |
| Tractors | | 1000 NOK | | 15.1 | | 20.5
| | 23.1 | | 32.8 | | 22.9 | | 11.4 | | 16.0 | | 20.0
| | 20.8 | | 20.6 |
| Outbuildings | | 1000 NOK | | 23.2 | | 17.6
| | 33.3 | | 50.0 | | 31.3 | | 21.2 | | 20.1 | | 33.8
| | 22.8 | | 28.0 |
| Farmland, drainage and water supply | | 1000 NOK | | 0.8 | | 0.6
| | 1.7 | | 2.5 | | 1.4 | | 1.0 | | 1.6 | | 1.1
| | 1.9 | | 1.1 |
Required return on capital 3.0 % | | 1000 NOK | | 35.0 | | 28.4
| | 53.3 | | 95.3 | | 53.6 | | 27.7 | | 29.2 | | 34.9
| | 51.7 | | 42.7 |
| Net income agriculture | | 1000 NOK | | -4.4 | | 60.1
| | 143.0 | | 260.1 | | 119.3 | | -45.9 | | 1.1 | | 52.6
| | 108.3 | | 115.7 |
+ | Net income forestry | | 1000 NOK | | 2.7 | | 22.6
| | 16.3 | | 59.2 | | 25.3 | | 230.3 | | 174.1 | | 5.4
| | 41.1 | | 18.6 |
+ | Net income other farm-based | | 1000 NOK | | 29.0 | | 21.7
| | 60.1 | | 80.6 | | 49.3 | | 36.6 | | 24.2 | | 17.1
| | 96.0 | | 46.3 |
+ | Net income other off-farm | | 1000 NOK | | 70.8 | | 93.6
| | 32.5 | | 126.6 | | 74.0 | | 10.0 | | 13.9 | | 53.7
| | | | 20.4 |
+ | Dividend | | 1000 NOK | | 2.9 | | 23.9
| | 2.6 | | 31.7 | | 14.5 | | 11.5 | | 8.7 | | -12.5
| | 5.6 | | -2.7 |
+ | Wage income | | 1000 NOK | | 544.1 | | 671.4
| | 446.4 | | 436.4 | | 511.1 | | 618.3 | | 568.2 | | 503.9
| | 737.0 | | 586.9 |
+ | Pensions/sick pay | | 1000 NOK | | 39.7 | | 17.2
| | 82.4 | | 10.9 | | 39.4 | | | | 5.1 | | 22.2
| | 114.2 | | 49.4 |
+ | Family labour investments | | 1000 NOK | | | |
| | 1.3 | | 1.1 | | 0.7 | | 1.7 | | 1.9 | |
| | | | |
+ | Interest received | | 1000 NOK | | 13.9 | | 11.8
| | 6.8 | | 21.2 | | 12.9 | | 27.5 | | 23.8 | | 4.2
| | 13.8 | | 7.7 |
- | Interest paid, payments to previous owner | | 1000 NOK | | 68.3 | | 59.3
| | 69.2 | | 62.5 | | 63.5 | | 65.3 | | 52.6 | | 60.0
| | 78.6 | | 64.8 |
= | Total net income | | 1000 NOK | | 630.3 | | 863.1
| | 722.2 | | 965.5 | | 783.1 | | 824.8 | | 768.5 | | 586.7
| | 1037.3 | | 777.6 |
Change in own capital (savings) | | 1000 NOK | | -46.2 | | 124.3
| | 748.8 | | 274.9 | | 308.9 | | 243.2 | | 268.8 | | -122.4
| | 21.4 | | -35.8 |
| Working capital on 31 Dec. | | 1000 NOK | | 804.6 | | 1649.5
| | 1216.0 | | 1521.3 | | 1241.5 | | 1721.9 | | 1443.7 | | 341.0
| | 869.3 | | 539.0 |
| Change in working capital | | 1000 NOK | | 33.3 | | 27.0
| | -88.2 | | -9.1 | | -17.3 | | -50.4 | | -95.9 | | -29.8
| | -80.2 | | -34.4 |
Balance on 31 Dec: | | | | | |
| | | | | | | | | | | |
| | | | |
| Agriculture | | 1000 NOK | | 1191.7 | | 945.9
| | 1781.5 | | 3210.7 | | 1803.4 | | 974.6 | | 991.5 | | 1146.8
| | 1698.2 | | 1407.7 |
| Forestry | | 1000 NOK | | 249.0 | | 130.3
| | 231.8 | | 410.8 | | 253.9 | | 916.3 | | 703.5 | | 68.4
| | 127.8 | | 135.3 |
| Other occupations | | 1000 NOK | | 443.1 | | 1116.5
| | 1415.2 | | 466.5 | | 848.0 | | 534.4 | | 392.0 | | 110.7
| | 416.4 | | 253.0 |
| Farm houses and private | | 1000 NOK | | 933.2 | | 1417.7
| | 926.9 | | 1398.5 | | 1125.4 | | 701.6 | | 837.8 | | 755.7
| | 1382.5 | | 1061.7 |
| Outstanding claims and cash | | 1000 NOK | | 653.0 | | 627.9
| | 437.4 | | 1133.7 | | 688.8 | | 1497.5 | | 1304.4 | | 297.4
| | 755.6 | | 467.0 |
| Total assets | | 1000 NOK | | 3469.9 | | 4238.3
| | 4792.8 | | 6620.3 | | 4719.4 | | 4624.4 | | 4229.2 | | 2379.1
| | 4380.4 | | 3324.6 |
| Short-term liabilities | | 1000 NOK | | 127.9 | | 72.2
| | 256.0 | | 383.9 | | 218.5 | | 153.9 | | 159.1 | | 102.1
| | 229.8 | | 155.0 |
| Long-term liabilities | | 1000 NOK | | 1554.8 | | 1115.4
| | 1741.3 | | 1377.8 | | 1451.5 | | 1384.2 | | 1085.7 | | 1224.8
| | 1374.7 | | 1196.7 |
| Own capital | | 1000 NOK | | 1787.2 | | 3050.7
| | 2795.5 | | 4858.6 | | 3049.3 | | 3086.3 | | 2984.4 | | 1052.2
| | 2775.9 | | 1972.9 |
|
1)1 decare = 0.1 hectar |