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 | | | | 22 | | 20
| | 31 | | 19 | | 97 |
Output | | 1000 NOK | | 210.3 | | 322.6
| | 530.3 | | 1056.6 | | 497.4 |
| Plant products | | 1000 NOK | | 113.0 | | 204.0
| | 336.3 | | 740.5 | | 322.6 |
| Livestock products | | 1000 NOK | | 0.7 | | 0.9
| | | | | | 0.3 |
| Production allowances, etc. | | 1000 NOK | | 70.7 | | 104.7
| | 158.1 | | 289.6 | | 146.2 |
| Other income | | 1000 NOK | | 25.8 | | 13.1
| | 35.9 | | 26.5 | | 28.2 |
Total variable costs | | 1000 NOK | | 58.1 | | 85.3
| | 135.7 | | 272.2 | | 128.8 |
| Seeds | | 1000 NOK | | 17.4 | | 18.9
| | 34.9 | | 73.7 | | 33.7 |
| Fertilizer and lime | | 1000 NOK | | 30.8 | | 47.1
| | 73.1 | | 136.8 | | 67.7 |
| Pesticides | | 1000 NOK | | 7.2 | | 12.9
| | 21.5 | | 52.3 | | 21.6 |
| Preservatives | | 1000 NOK | | | |
| | | | | | |
| Fodder | | 1000 NOK | | 0.6 | | 1.0
| | 0.5 | | 0.9 | | 0.7 |
| Miscellaneous for animal husbandry | | 1000 NOK | | 0.1 | |
| | | | 0.3 | | 0.1 |
| Purchase of cattle | | 1000 NOK | | | | 2.1
| | | | | | 0.4 |
| Other variable costs | | 1000 NOK | | 2.0 | | 3.2
| | 5.8 | | 8.1 | | 4.7 |
Registered fixed costs: | | | | | |
| | | | | | |
| Hired labour | | 1000 NOK | | 2.2 | | 0.1
| | 11.7 | | 18.3 | | 7.9 |
| Machinery and equipment | | 1000 NOK | | 19.4 | | 21.1
| | 26.6 | | 40.6 | | 25.5 |
| Tractors | | 1000 NOK | | 10.0 | | 13.4
| | 12.6 | | 21.9 | | 13.5 |
| Outbuildings, maintenance and rent | | 1000 NOK | | 3.2 | | 9.1
| | 13.7 | | 20.8 | | 11.5 |
| Farmland, drainage and water supply | | 1000 NOK | | 5.0 | | 6.1
| | 10.5 | | 20.6 | | 10.7 |
| Fuel | | 1000 NOK | | 15.5 | | 20.2
| | 30.9 | | 81.3 | | 33.7 |
| Rented machinery | | 1000 NOK | | 12.7 | | 16.6
| | 47.9 | | 36.9 | | 29.3 |
| Rented farmland and quota | | 1000 NOK | | 0.7 | | 7.9
| | 23.8 | | 87.2 | | 26.5 |
| Other fixed costs | | 1000 NOK | | 43.6 | | 50.2
| | 60.0 | | 98.5 | | 60.5 |
Total registered costs | | 1000 NOK | | 170.3 | | 230.1
| | 373.4 | | 698.3 | | 347.9 |
Result before depreciation | | 1000 NOK | | 40.0 | | 92.5
| | 156.9 | | 358.3 | | 149.5 |
Depreciation: | | | | | |
| | | | | | |
| Machinery and equipment | | 1000 NOK | | 14.4 | | 17.7
| | 29.6 | | 65.2 | | 29.3 |
| Tractors | | 1000 NOK | | 16.4 | | 21.4
| | 25.1 | | 34.7 | | 23.6 |
| Outbuildings | | 1000 NOK | | 21.9 | | 24.4
| | 31.1 | | 50.7 | | 30.3 |
| Farmland, drainage and water supply | | 1000 NOK | | 0.4 | | 0.5
| | 1.6 | | 2.8 | | 1.4 |
Required return on capital 3.0 % | | 1000 NOK | | 29.9 | | 30.6
| | 52.7 | | 96.1 | | 49.6 |
| Net income agriculture | | 1000 NOK | | -13.2 | | 28.5
| | 69.5 | | 204.9 | | 65.0 |
+ | Net income forestry | | 1000 NOK | | 72.5 | | 25.1
| | 17.6 | | 29.9 | | 32.8 |
+ | Net income other farm-based | | 1000 NOK | | 8.4 | | 16.8
| | 60.5 | | 78.7 | | 41.2 |
+ | Net income other off-farm | | 1000 NOK | | 56.7 | | 33.8
| | 53.4 | | 85.3 | | 53.6 |
+ | Dividend | | 1000 NOK | | 17.5 | | 5.9
| | 136.4 | | 8.9 | | 50.8 |
+ | Wage income | | 1000 NOK | | 707.2 | | 609.5
| | 604.9 | | 489.3 | | 614.8 |
+ | Pensions/sick pay | | 1000 NOK | | 42.9 | | 59.9
| | 43.3 | | 10.8 | | 38.0 |
+ | Family labour investments | | 1000 NOK | | | | 1.3
| | 2.9 | | 1.9 | | 1.6 |
+ | Interest received | | 1000 NOK | | 17.6 | | 14.1
| | 14.9 | | 20.1 | | 16.2 |
- | Interest paid, payments to previous owner | | 1000 NOK | | 69.2 | | 69.0
| | 92.8 | | 74.0 | | 76.6 |
= | Total net income | | 1000 NOK | | 840.3 | | 726.0
| | 910.6 | | 855.8 | | 837.4 |
Change in own capital (savings) | | 1000 NOK | | -34.0 | | 46.4
| | 157.2 | | 79.0 | | 75.9 |
| Working capital on 31 Dec. | | 1000 NOK | | 978.6 | | 843.5
| | 1067.4 | | 1498.9 | | 1064.9 |
| Change in working capital | | 1000 NOK | | -28.7 | | -87.0
| | -62.1 | | -120.3 | | -65.8 |
Balance on 31 Dec: | | | | | |
| | | | | | |
| Agriculture | | 1000 NOK | | 976.9 | | 1030.6
| | 1773.4 | | 3249.7 | | 1665.5 |
| Forestry | | 1000 NOK | | 427.5 | | 226.5
| | 228.2 | | 415.9 | | 304.7 |
| Other occupations | | 1000 NOK | | 415.7 | | 329.6
| | 1446.3 | | 524.6 | | 734.3 |
| Farm houses and private | | 1000 NOK | | 975.8 | | 1114.5
| | 1176.0 | | 1371.7 | | 1135.3 |
| Outstanding claims and cash | | 1000 NOK | | 832.5 | | 679.4
| | 611.4 | | 1184.1 | | 786.2 |
| Total assets | | 1000 NOK | | 3628.5 | | 3380.5
| | 5235.3 | | 6746.0 | | 4626.0 |
| Short-term liabilities | | 1000 NOK | | 99.0 | | 143.7
| | 319.1 | | 515.4 | | 258.2 |
| Long-term liabilities | | 1000 NOK | | 1458.3 | | 1312.7
| | 1930.6 | | 1481.4 | | 1558.2 |
| Own capital | | 1000 NOK | | 2071.2 | | 1924.1
| | 2985.7 | | 4749.2 | | 2809.7 |
|
1)1 decare = 0.1 hectar |