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 | |
All |
|
Number of holdings | | | | 14 | | 11
| | 20 | | 17 | | 64 | | 6 | | 12 | | 6
| | 16 |
Output | | 1000 NOK | | 200.6 | | 310.5
| | 515.0 | | 1290.6 | | 604.7 | | 227.6 | | 291.7 | | 316.4
| | 541.8 |
| Plant products | | 1000 NOK | | 119.7 | | 203.4
| | 327.5 | | 888.3 | | 401.0 | | 114.6 | | 139.8 | | 163.3
| | 350.9 |
| Livestock products | | 1000 NOK | | 1.8 | | 0.2
| | | | | | 0.4 | | | | | | 6.0
| | 2.3 |
| Production allowances, etc. | | 1000 NOK | | 64.5 | | 96.4
| | 147.5 | | 334.3 | | 166.1 | | 89.0 | | 121.7 | | 139.0
| | 171.7 |
| Other income | | 1000 NOK | | 14.6 | | 10.5
| | 40.1 | | 68.0 | | 37.2 | | 23.9 | | 30.2 | | 8.0
| | 16.9 |
Total variable costs | | 1000 NOK | | 65.7 | | 97.0
| | 145.5 | | 384.8 | | 179.5 | | 65.0 | | 89.9 | | 76.3
| | 102.1 |
| Seeds | | 1000 NOK | | 17.5 | | 26.2
| | 44.2 | | 93.2 | | 47.2 | | 19.1 | | 28.6 | | 15.1
| | 25.4 |
| Fertilizer and lime | | 1000 NOK | | 31.8 | | 55.7
| | 75.6 | | 202.0 | | 94.1 | | 30.6 | | 42.7 | | 51.9
| | 62.0 |
| Pesticides | | 1000 NOK | | 9.1 | | 12.1
| | 19.9 | | 73.2 | | 29.8 | | 7.8 | | 11.5 | | 5.7
| | 11.5 |
| Preservatives | | 1000 NOK | | | |
| | | | | | | | | | | |
| | |
| Fodder | | 1000 NOK | | 2.9 | | 0.2
| | 0.2 | | 0.6 | | 0.9 | | | | | |
| | |
| Miscellaneous for animal husbandry | | 1000 NOK | | 0.5 | |
| | | | | | 0.1 | | | | | |
| | |
| Purchase of cattle | | 1000 NOK | | 0.1 | |
| | | | | | | | | | | |
| | |
| Other variable costs | | 1000 NOK | | 3.8 | | 2.8
| | 5.6 | | 15.9 | | 7.3 | | 7.5 | | 7.2 | | 3.6
| | 3.2 |
Registered fixed costs: | | | | | |
| | | | | | | | | | | |
| | |
| Hired labour | | 1000 NOK | | 4.9 | |
| | 4.6 | | 26.4 | | 9.5 | | | | | | 2.2
| | 9.3 |
| Machinery and equipment | | 1000 NOK | | 9.8 | | 11.0
| | 24.0 | | 52.7 | | 25.5 | | 24.1 | | 24.2 | | 18.1
| | 17.7 |
| Tractors | | 1000 NOK | | 5.4 | | 5.2
| | 11.9 | | 24.0 | | 12.3 | | 11.3 | | 12.4 | | 12.1
| | 13.6 |
| Outbuildings, maintenance and rent | | 1000 NOK | | 8.1 | | 11.6
| | 13.2 | | 37.0 | | 17.8 | | 8.1 | | 13.1 | | 9.7
| | 17.3 |
| Farmland, drainage and water supply | | 1000 NOK | | 3.7 | | 4.2
| | 17.9 | | 22.7 | | 13.1 | | 5.7 | | 3.2 | | 2.0
| | 3.2 |
| Fuel | | 1000 NOK | | 10.7 | | 16.8
| | 30.2 | | 98.8 | | 41.1 | | 27.3 | | 28.1 | | 18.1
| | 18.3 |
| Rented machinery | | 1000 NOK | | 8.9 | | 7.2
| | 47.9 | | 60.2 | | 34.6 | | 27.5 | | 27.3 | | 45.7
| | 50.8 |
| Rented farmland and quota | | 1000 NOK | | 2.3 | | 6.0
| | 24.9 | | 144.1 | | 47.6 | | | | 7.3 | | 7.8
| | 6.0 |
| Other fixed costs | | 1000 NOK | | 43.4 | | 53.5
| | 59.2 | | 113.0 | | 68.4 | | 48.3 | | 53.3 | | 49.1
| | 67.4 |
Total registered costs | | 1000 NOK | | 163.0 | | 212.6
| | 379.2 | | 963.7 | | 449.4 | | 217.3 | | 258.8 | | 241.0
| | 305.7 |
Result before depreciation | | 1000 NOK | | 37.6 | | 97.9
| | 135.8 | | 326.9 | | 155.3 | | 10.2 | | 32.9 | | 75.4
| | 236.1 |
Depreciation: | | | | | |
| | | | | | | | | | | |
| | |
| Machinery and equipment | | 1000 NOK | | 16.4 | | 20.4
| | 25.4 | | 74.6 | | 34.9 | | 16.9 | | 19.7 | | 28.3
| | 33.4 |
| Tractors | | 1000 NOK | | 14.5 | | 18.8
| | 25.4 | | 30.1 | | 22.8 | | 16.5 | | 18.4 | | 22.9
| | 27.4 |
| Outbuildings | | 1000 NOK | | 25.9 | | 25.8
| | 28.2 | | 64.0 | | 36.1 | | 26.1 | | 24.3 | | 32.3
| | 30.0 |
| Farmland, drainage and water supply | | 1000 NOK | | 0.2 | |
| | 1.8 | | 5.3 | | 2.2 | | 0.5 | | 1.5 | |
| | 0.5 |
Required return on capital 3.0 % | | 1000 NOK | | 30.8 | | 34.3
| | 52.3 | | 115.2 | | 60.0 | | 35.8 | | 33.2 | | 33.8
| | 46.4 |
| Net income agriculture | | 1000 NOK | | -19.3 | | 32.9
| | 55.0 | | 152.9 | | 59.4 | | -49.8 | | -30.9 | | -8.1
| | 144.7 |
+ | Net income forestry | | 1000 NOK | | 5.8 | | -1.4
| | -4.4 | | 2.7 | | 0.4 | | 119.3 | | 84.1 | | 1.5
| | 6.1 |
+ | Net income other farm-based | | 1000 NOK | | 13.9 | | 22.2
| | 90.8 | | 82.7 | | 58.1 | | 32.5 | | 29.1 | | 25.0
| | 57.2 |
+ | Net income other off-farm | | 1000 NOK | | 44.9 | | 6.3
| | 98.5 | | 143.0 | | 79.7 | | 0.5 | | 38.4 | | 151.6
| | 56.8 |
+ | Dividend | | 1000 NOK | | 4.8 | | 9.5
| | 108.3 | | 15.8 | | 41.3 | | 44.6 | | 24.4 | | 18.4
| | 25.7 |
+ | Wage income | | 1000 NOK | | 690.0 | | 600.9
| | 464.7 | | 578.3 | | 583.6 | | 834.6 | | 648.0 | | 703.7
| | 743.2 |
+ | Pensions/sick pay | | 1000 NOK | | 35.3 | | 155.6
| | 105.2 | | 14.6 | | 71.2 | | 39.5 | | 51.2 | | 45.6
| | 41.3 |
+ | Family labour investments | | 1000 NOK | | | | 10.9
| | 0.7 | | 4.2 | | 3.2 | | | | | |
| | 1.1 |
+ | Interest received | | 1000 NOK | | 25.5 | | 14.1
| | 12.0 | | 42.4 | | 23.3 | | 5.4 | | 11.7 | | 10.1
| | 9.8 |
- | Interest paid, payments to previous owner | | 1000 NOK | | 64.4 | | 78.6
| | 92.9 | | 83.0 | | 79.8 | | 90.1 | | 71.3 | | 85.0
| | 85.5 |
= | Total net income | | 1000 NOK | | 736.5 | | 772.4
| | 838.0 | | 953.6 | | 840.4 | | 936.5 | | 784.8 | | 862.7
| | 1000.5 |
Change in own capital (savings) | | 1000 NOK | | 68.8 | | 45.0
| | -80.7 | | 155.0 | | 41.9 | | 8.9 | | 16.5 | | 1.2
| | 72.1 |
| Working capital on 31 Dec. | | 1000 NOK | | 1206.9 | | 974.9
| | 1602.4 | | 1946.4 | | 1499.2 | | 1358.8 | | 1176.9 | | 782.9
| | 658.4 |
| Change in working capital | | 1000 NOK | | -13.9 | | 19.1
| | 10.2 | | -15.0 | | -0.9 | | -153.1 | | -114.9 | | 64.4
| | 77.6 |
Balance on 31 Dec: | | | | | |
| | | | | | | | | | | |
| | |
| Agriculture | | 1000 NOK | | 1016.4 | | 1119.6
| | 1723.6 | | 3830.2 | | 1982.7 | | 1180.4 | | 1094.4 | | 1082.0
| | 1576.7 |
| Forestry | | 1000 NOK | | 147.3 | | 302.3
| | 200.1 | | 408.5 | | 256.7 | | 1271.8 | | 865.2 | | 54.8
| | 143.2 |
| Other occupations | | 1000 NOK | | 349.0 | | 474.8
| | 2078.1 | | 584.5 | | 999.2 | | 914.3 | | 736.9 | | 321.4
| | 570.9 |
| Farm houses and private | | 1000 NOK | | 915.3 | | 974.8
| | 1023.8 | | 1570.6 | | 1131.6 | | 847.3 | | 931.9 | | 1183.1
| | 1399.7 |
| Outstanding claims and cash | | 1000 NOK | | 1076.2 | | 633.5
| | 647.9 | | 1780.5 | | 1035.8 | | 854.4 | | 852.9 | | 522.2
| | 473.8 |
| Total assets | | 1000 NOK | | 3504.2 | | 3505.0
| | 5673.5 | | 8174.2 | | 5406.1 | | 5068.2 | | 4481.2 | | 3163.5
| | 4164.2 |
| Short-term liabilities | | 1000 NOK | | 82.1 | | 128.7
| | 297.5 | | 820.7 | | 353.2 | | 224.7 | | 189.1 | | 69.1
| | 215.0 |
| Long-term liabilities | | 1000 NOK | | 1138.5 | | 1455.6
| | 2022.4 | | 2240.6 | | 1750.9 | | 2058.9 | | 1581.2 | | 1585.8
| | 1666.2 |
| Own capital | | 1000 NOK | | 2283.5 | | 1920.7
| | 3353.5 | | 5112.9 | | 3302.0 | | 2784.5 | | 2710.8 | | 1508.7
| | 2283.0 |
|
1)1 decare = 0.1 hectar |