Main table 17f, part 2. Summary of accounts for combined cereal, dairy and beef farming |
|
Regions | |
Eastern Norway | |
All |
| |
| |
|
| |
Lowlands | |
|
| |
| |
| |
|
Size groups | |
decares1) | |
All | |
300-500 | |
>500 | |
All |
|
Number of holdings | | | | 8 | | 6
| | 7 | | 15 |
Output | | 1000 NOK | | 2125.0 | | 1862.3
| | 2110.2 | | 1814.5 |
| Plant products | | 1000 NOK | | 448.3 | | 203.6
| | 443.7 | | 296.1 |
| Livestock products | | 1000 NOK | | 1113.0 | | 1173.0
| | 1055.6 | | 998.3 |
| Production allowances, etc. | | 1000 NOK | | 510.1 | | 454.2
| | 574.2 | | 490.0 |
| Other income | | 1000 NOK | | 53.6 | | 31.6
| | 36.7 | | 30.1 |
Total variable costs | | 1000 NOK | | 646.8 | | 540.5
| | 607.8 | | 521.1 |
| Seeds | | 1000 NOK | | 54.6 | | 28.4
| | 56.9 | | 38.9 |
| Fertilizer and lime | | 1000 NOK | | 110.4 | | 64.9
| | 117.7 | | 86.0 |
| Pesticides | | 1000 NOK | | 24.6 | | 5.3
| | 31.4 | | 17.3 |
| Preservatives | | 1000 NOK | | 9.6 | | 13.5
| | 10.7 | | 10.5 |
| Fodder | | 1000 NOK | | 306.2 | | 297.1
| | 280.3 | | 257.9 |
| Miscellaneous for animal husbandry | | 1000 NOK | | 60.6 | | 56.5
| | 60.6 | | 53.3 |
| Purchase of cattle | | 1000 NOK | | 42.5 | | 36.4
| | 17.8 | | 24.9 |
| Other variable costs | | 1000 NOK | | 38.2 | | 38.4
| | 32.5 | | 32.2 |
Registered fixed costs: | | | | | |
| | | | |
| Hired labour | | 1000 NOK | | 215.9 | | 204.3
| | 238.0 | | 198.3 |
| Machinery and equipment | | 1000 NOK | | 82.8 | | 78.2
| | 74.5 | | 67.5 |
| Tractors | | 1000 NOK | | 34.8 | | 21.1
| | 40.6 | | 29.0 |
| Outbuildings, maintenance and rent | | 1000 NOK | | 45.7 | | 56.7
| | 47.2 | | 46.2 |
| Farmland, drainage and water supply | | 1000 NOK | | 21.7 | | 19.6
| | 24.6 | | 20.1 |
| Fuel | | 1000 NOK | | 60.0 | | 49.0
| | 59.3 | | 51.0 |
| Rented machinery | | 1000 NOK | | 92.4 | | 62.9
| | 141.0 | | 95.3 |
| Rented farmland and quota | | 1000 NOK | | 85.8 | | 32.0
| | 111.5 | | 67.6 |
| Other fixed costs | | 1000 NOK | | 158.8 | | 164.4
| | 156.1 | | 146.4 |
Total registered costs | | 1000 NOK | | 1444.7 | | 1228.7
| | 1500.5 | | 1242.3 |
Result before depreciation | | 1000 NOK | | 680.3 | | 633.7
| | 609.7 | | 572.3 |
Depreciation: | | | | | |
| | | | |
| Machinery and equipment | | 1000 NOK | | 55.4 | | 48.3
| | 43.5 | | 41.5 |
| Tractors | | 1000 NOK | | 31.4 | | 13.5
| | 32.7 | | 22.8 |
| Outbuildings | | 1000 NOK | | 88.4 | | 108.6
| | 71.1 | | 79.5 |
| Farmland, drainage and water supply | | 1000 NOK | | 3.2 | | 2.4
| | 7.1 | | 4.2 |
Required return on capital 3.0 % | | 1000 NOK | | 110.8 | | 104.6
| | 97.2 | | 90.2 |
| Net income agriculture | | 1000 NOK | | 501.9 | | 460.9
| | 455.2 | | 424.3 |
+ | Net income forestry | | 1000 NOK | | 46.3 | | 2.0
| | 70.2 | | 32.7 |
+ | Net income other farm-based | | 1000 NOK | | 73.7 | | 81.8
| | 48.6 | | 55.4 |
+ | Net income other off-farm | | 1000 NOK | | 75.7 | | 133.0
| | 1.1 | | 54.5 |
+ | Dividend | | 1000 NOK | | 8.6 | | 15.2
| | 3.9 | | 8.2 |
+ | Wage income | | 1000 NOK | | 127.4 | | 218.1
| | 83.8 | | 161.1 |
+ | Pensions/sick pay | | 1000 NOK | | 25.2 | | 48.2
| | 35.7 | | 42.8 |
+ | Family labour investments | | 1000 NOK | | | | 2.8
| | | | 1.1 |
+ | Interest received | | 1000 NOK | | 11.5 | | 9.8
| | 16.3 | | 14.0 |
- | Interest paid, payments to previous owner | | 1000 NOK | | 99.6 | | 131.3
| | 75.0 | | 92.7 |
= | Total net income | | 1000 NOK | | 770.7 | | 840.6
| | 639.8 | | 701.3 |
Change in own capital (savings) | | 1000 NOK | | 216.4 | | 71.4
| | 156.1 | | 103.8 |
| Working capital on 31 Dec. | | 1000 NOK | | 806.3 | | 878.8
| | 879.9 | | 947.6 |
| Change in working capital | | 1000 NOK | | 3.2 | | 10.7
| | -51.0 | | -26.8 |
Balance on 31 Dec: | | | | | |
| | | | |
| Agriculture | | 1000 NOK | | 3762.0 | | 3608.4
| | 3308.3 | | 3085.3 |
| Forestry | | 1000 NOK | | 342.6 | | 129.0
| | 364.2 | | 252.8 |
| Other occupations | | 1000 NOK | | 221.7 | | 950.1
| | 272.1 | | 557.9 |
| Farm houses and private | | 1000 NOK | | 1393.8 | | 1553.6
| | 797.9 | | 1024.6 |
| Outstanding claims and cash | | 1000 NOK | | 667.3 | | 693.8
| | 835.9 | | 817.7 |
| Total assets | | 1000 NOK | | 6387.5 | | 6934.9
| | 5578.4 | | 5738.2 |
| Short-term liabilities | | 1000 NOK | | 496.3 | | 417.1
| | 557.6 | | 438.4 |
| Long-term liabilities | | 1000 NOK | | 2075.5 | | 3153.6
| | 1280.9 | | 1970.0 |
| Own capital | | 1000 NOK | | 3815.7 | | 3364.2
| | 3739.9 | | 3329.8 |
|
1)1 decare = 0.1 hectar |