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 | | | | 24 | | 20
| | 29 | | 19 | | 95 |
Output | | 1000 NOK | | 203.3 | | 319.9
| | 525.6 | | 1023.7 | | 488.6 |
| Plant products | | 1000 NOK | | 124.8 | | 193.9
| | 341.6 | | 723.3 | | 323.8 |
| Livestock products | | 1000 NOK | | 0.2 | |
| | 1.2 | | | | 0.4 |
| Production allowances, etc. | | 1000 NOK | | 68.9 | | 107.7
| | 155.0 | | 276.4 | | 143.3 |
| Other income | | 1000 NOK | | 9.3 | | 18.4
| | 27.7 | | 24.1 | | 21.0 |
Total variable costs | | 1000 NOK | | 52.8 | | 66.3
| | 110.2 | | 227.0 | | 107.3 |
| Seeds | | 1000 NOK | | 15.3 | | 19.5
| | 30.5 | | 58.7 | | 29.3 |
| Fertilizer and lime | | 1000 NOK | | 25.9 | | 33.1
| | 56.6 | | 114.5 | | 54.1 |
| Pesticides | | 1000 NOK | | 8.1 | | 9.4
| | 17.7 | | 49.3 | | 19.4 |
| Preservatives | | 1000 NOK | | | |
| | | | | | |
| Fodder | | 1000 NOK | | 0.4 | |
| | 0.6 | | | | 0.3 |
| Miscellaneous for animal husbandry | | 1000 NOK | | | |
| | 0.1 | | | | |
| Purchase of cattle | | 1000 NOK | | | |
| | 0.1 | | | | |
| Other variable costs | | 1000 NOK | | 3.1 | | 4.3
| | 4.7 | | 4.4 | | 4.2 |
Registered fixed costs: | | | | | |
| | | | | | |
| Hired labour | | 1000 NOK | | 0.2 | | 0.7
| | 5.8 | | 12.8 | | 4.5 |
| Machinery and equipment | | 1000 NOK | | 14.4 | | 16.6
| | 21.2 | | 42.1 | | 22.3 |
| Tractors | | 1000 NOK | | 7.2 | | 11.5
| | 13.9 | | 21.0 | | 12.8 |
| Outbuildings, maintenance and rent | | 1000 NOK | | 9.1 | | 9.0
| | 18.0 | | 27.4 | | 15.7 |
| Farmland, drainage and water supply | | 1000 NOK | | 2.6 | | 4.4
| | 10.4 | | 19.9 | | 8.8 |
| Fuel | | 1000 NOK | | 11.5 | | 16.9
| | 25.8 | | 53.9 | | 25.3 |
| Rented machinery | | 1000 NOK | | 25.3 | | 19.9
| | 38.5 | | 40.6 | | 30.9 |
| Rented farmland and quota | | 1000 NOK | | 0.2 | | 6.9
| | 19.3 | | 73.1 | | 22.0 |
| Other fixed costs | | 1000 NOK | | 44.1 | | 47.7
| | 61.7 | | 94.8 | | 60.1 |
Total registered costs | | 1000 NOK | | 167.5 | | 199.8
| | 324.9 | | 612.5 | | 309.6 |
Result before depreciation | | 1000 NOK | | 35.8 | | 120.1
| | 200.7 | | 411.2 | | 179.0 |
Depreciation: | | | | | |
| | | | | | |
| Machinery and equipment | | 1000 NOK | | 14.9 | | 15.4
| | 26.3 | | 60.5 | | 27.2 |
| Tractors | | 1000 NOK | | 12.8 | | 20.4
| | 22.1 | | 33.4 | | 21.4 |
| Outbuildings | | 1000 NOK | | 20.9 | | 23.1
| | 28.7 | | 49.0 | | 29.0 |
| Farmland, drainage and water supply | | 1000 NOK | | 0.8 | | 0.8
| | 1.9 | | 2.2 | | 1.4 |
Required return on capital 3.0 % | | 1000 NOK | | 30.3 | | 29.5
| | 49.7 | | 91.8 | | 47.8 |
| Net income agriculture | | 1000 NOK | | -13.7 | | 60.3
| | 121.6 | | 266.1 | | 100.0 |
+ | Net income forestry | | 1000 NOK | | 77.9 | | 14.0
| | 46.2 | | 51.7 | | 47.6 |
+ | Net income other farm-based | | 1000 NOK | | 29.2 | | 18.5
| | 60.5 | | 73.7 | | 44.8 |
+ | Net income other off-farm | | 1000 NOK | | 43.4 | | 70.3
| | 25.3 | | 107.2 | | 54.9 |
+ | Dividend | | 1000 NOK | | 5.5 | | 9.2
| | 3.7 | | 27.5 | | 10.6 |
+ | Wage income | | 1000 NOK | | 589.4 | | 576.0
| | 518.4 | | 435.2 | | 533.7 |
+ | Pensions/sick pay | | 1000 NOK | | 23.2 | | 19.2
| | 78.9 | | 9.2 | | 35.8 |
+ | Family labour investments | | 1000 NOK | | 0.6 | |
| | 0.9 | | 1.8 | | 0.8 |
+ | Interest received | | 1000 NOK | | 17.8 | | 8.5
| | 11.7 | | 18.3 | | 13.7 |
- | Interest paid, payments to previous owner | | 1000 NOK | | 64.4 | | 55.2
| | 67.7 | | 63.1 | | 62.0 |
= | Total net income | | 1000 NOK | | 708.8 | | 720.8
| | 799.4 | | 927.6 | | 779.8 |
Change in own capital (savings) | | 1000 NOK | | 48.3 | | 33.9
| | 559.1 | | 248.3 | | 240.9 |
| Working capital on 31 Dec. | | 1000 NOK | | 1075.6 | | 1096.9
| | 1200.2 | | 1321.7 | | 1147.7 |
| Change in working capital | | 1000 NOK | | 0.8 | | 5.2
| | -113.6 | | 4.6 | | -32.8 |
Balance on 31 Dec: | | | | | |
| | | | | | |
| Agriculture | | 1000 NOK | | 1038.8 | | 981.1
| | 1648.9 | | 3091.7 | | 1604.4 |
| Forestry | | 1000 NOK | | 452.2 | | 115.5
| | 263.5 | | 418.2 | | 303.6 |
| Other occupations | | 1000 NOK | | 452.1 | | 669.9
| | 1056.6 | | 427.9 | | 669.5 |
| Farm houses and private | | 1000 NOK | | 909.2 | | 1118.9
| | 1055.0 | | 1287.9 | | 1068.6 |
| Outstanding claims and cash | | 1000 NOK | | 916.8 | | 509.5
| | 661.3 | | 980.6 | | 746.3 |
| Total assets | | 1000 NOK | | 3769.0 | | 3394.8
| | 4685.3 | | 6206.3 | | 4392.4 |
| Short-term liabilities | | 1000 NOK | | 133.7 | | 89.7
| | 238.6 | | 352.1 | | 197.7 |
| Long-term liabilities | | 1000 NOK | | 1423.5 | | 1059.8
| | 1550.9 | | 1339.9 | | 1348.2 |
| Own capital | | 1000 NOK | | 2211.7 | | 2245.4
| | 2895.7 | | 4514.3 | | 2846.5 |
|
1)1 decare = 0.1 hectar |