Main table 17e, part 2. Summary of accounts for combined cereal and pig farming |
|
Regions | |
Eastern Norway | |
T.lag | |
All |
| |
| |
| |
|
| |
Lowlands | |
Lowlands | |
|
| |
| |
| |
|
Size groups | |
decares1) | |
200-300 | |
300-500 | |
All | |
All | |
200-300 | |
300-500 | |
>500 | |
All |
|
Number of holdings | | | | 8 | | 6
| | 21 | | 8 | | 9 | | 11 | | 8 | | 33 |
Output | | 1000 NOK | | 2383.2 | | 2830.6
| | 2589.5 | | 2598.6 | | 2243.9 | | 2715.2 | | 2750.3 | | 2589.3
|
| Plant products | | 1000 NOK | | 216.2 | | 403.3
| | 385.1 | | 249.4 | | 203.3 | | 343.1 | | 562.6 | | 328.3
|
| Livestock products | | 1000 NOK | | 1901.6 | | 2122.5
| | 1899.8 | | 2018.3 | | 1780.3 | | 2054.1 | | 1746.8 | | 1952.2
|
| Production allowances, etc. | | 1000 NOK | | 183.0 | | 296.1
| | 256.0 | | 292.6 | | 186.9 | | 303.6 | | 376.7 | | 267.0
|
| Other income | | 1000 NOK | | 82.3 | | 8.8
| | 48.5 | | 38.3 | | 73.5 | | 14.4 | | 64.2 | | 41.8
|
Total variable costs | | 1000 NOK | | 1193.1 | | 1524.5
| | 1395.1 | | 1499.3 | | 1164.1 | | 1536.1 | | 1452.2 | | 1430.4
|
| Seeds | | 1000 NOK | | 29.6 | | 48.4
| | 49.7 | | 23.9 | | 29.4 | | 39.8 | | 67.1 | | 40.3
|
| Fertilizer and lime | | 1000 NOK | | 35.4 | | 66.8
| | 73.3 | | 43.8 | | 34.6 | | 69.0 | | 124.9 | | 65.3
|
| Pesticides | | 1000 NOK | | 11.4 | | 31.3
| | 28.1 | | 14.3 | | 10.2 | | 29.6 | | 37.4 | | 22.9
|
| Preservatives | | 1000 NOK | | | | 1.5
| | 0.4 | | | | | | 0.8 | | | | 0.3
|
| Fodder | | 1000 NOK | | 853.9 | | 1131.6
| | 881.8 | | 1160.0 | | 830.3 | | 1133.1 | | 831.7 | | 970.7
|
| Miscellaneous for animal husbandry | | 1000 NOK | | 63.7 | | 95.3
| | 59.7 | | 98.1 | | 62.7 | | 90.4 | | 63.1 | | 71.3
|
| Purchase of cattle | | 1000 NOK | | 161.1 | | 92.1
| | 259.2 | | 103.9 | | 160.9 | | 118.8 | | 285.1 | | 213.9
|
| Other variable costs | | 1000 NOK | | 37.9 | | 57.7
| | 42.8 | | 55.2 | | 36.1 | | 54.6 | | 42.8 | | 45.7
|
Registered fixed costs: | | | | | |
| | | | | | | | | | | |
|
| Hired labour | | 1000 NOK | | 105.5 | | 124.8
| | 96.9 | | 109.2 | | 101.7 | | 115.8 | | 93.0 | | 102.4
|
| Machinery and equipment | | 1000 NOK | | 41.1 | | 44.7
| | 42.7 | | 33.0 | | 39.2 | | 43.9 | | 51.1 | | 41.9
|
| Tractors | | 1000 NOK | | 13.3 | | 26.5
| | 19.8 | | 17.4 | | 12.0 | | 21.3 | | 22.8 | | 18.2
|
| Outbuildings, maintenance and rent | | 1000 NOK | | 40.0 | | 58.4
| | 44.6 | | 42.0 | | 38.3 | | 48.7 | | 36.7 | | 41.4
|
| Farmland, drainage and water supply | | 1000 NOK | | 24.0 | | 29.4
| | 27.2 | | 5.6 | | 23.2 | | 19.1 | | 21.3 | | 19.4
|
| Fuel | | 1000 NOK | | 28.2 | | 53.8
| | 48.3 | | 38.8 | | 26.3 | | 47.7 | | 69.8 | | 44.4
|
| Rented machinery | | 1000 NOK | | 62.8 | | 149.9
| | 85.2 | | 45.5 | | 59.5 | | 93.1 | | 74.7 | | 67.0
|
| Rented farmland and quota | | 1000 NOK | | 14.6 | | 40.2
| | 70.1 | | 47.1 | | 13.2 | | 36.9 | | 165.5 | | 56.0
|
| Other fixed costs | | 1000 NOK | | 433.4 | | 287.5
| | 351.8 | | 182.3 | | 399.1 | | 238.9 | | 323.8 | | 288.5
|
Total registered costs | | 1000 NOK | | 1956.0 | | 2339.7
| | 2181.7 | | 2020.1 | | 1876.5 | | 2201.5 | | 2310.8 | | 2109.5
|
Result before depreciation | | 1000 NOK | | 427.2 | | 490.9
| | 407.8 | | 578.5 | | 367.4 | | 513.7 | | 439.5 | | 479.8
|
Depreciation: | | | | | |
| | | | | | | | | | | |
|
| Machinery and equipment | | 1000 NOK | | 27.2 | | 51.6
| | 49.5 | | 47.5 | | 25.3 | | 52.6 | | 79.2 | | 46.6
|
| Tractors | | 1000 NOK | | 19.7 | | 15.5
| | 21.9 | | 32.0 | | 18.5 | | 21.5 | | 38.0 | | 24.2
|
| Outbuildings | | 1000 NOK | | 162.6 | | 282.8
| | 177.9 | | 171.3 | | 152.0 | | 232.0 | | 147.8 | | 175.0
|
| Farmland, drainage and water supply | | 1000 NOK | | 0.7 | | 0.7
| | 1.1 | | 2.8 | | 0.7 | | 1.8 | | 0.8 | | 1.4
|
Required return on capital 3.0 % | | 1000 NOK | | 127.6 | | 204.4
| | 146.8 | | 128.7 | | 119.1 | | 175.4 | | 145.2 | | 140.0
|
| Net income agriculture | | 1000 NOK | | 216.9 | | 140.3
| | 157.4 | | 324.8 | | 171.1 | | 205.8 | | 173.7 | | 232.6
|
+ | Net income forestry | | 1000 NOK | | 35.6 | | 12.7
| | 18.6 | | 12.9 | | 32.1 | | 52.1 | | 17.8 | | 30.9
|
+ | Net income other farm-based | | 1000 NOK | | 15.5 | | 54.4
| | 62.0 | | 62.1 | | 13.8 | | 49.0 | | 142.1 | | 56.9
|
+ | Net income other off-farm | | 1000 NOK | | | | 175.5
| | 57.3 | | 3.7 | | | | 78.3 | | 21.0 | | 31.5
|
+ | Dividend | | 1000 NOK | | 21.5 | | 22.3
| | 20.5 | | 16.4 | | 20.0 | | 23.3 | | 17.0 | | 18.9
|
+ | Wage income | | 1000 NOK | | 375.1 | | 345.3
| | 407.6 | | 327.1 | | 399.0 | | 344.2 | | 366.7 | | 367.5
|
+ | Pensions/sick pay | | 1000 NOK | | 32.3 | | 31.7
| | 23.9 | | 0.9 | | 28.7 | | 18.0 | | 6.8 | | 15.4
|
+ | Family labour investments | | 1000 NOK | | 3.2 | |
| | 1.2 | | | | 2.9 | | | | | | 1.6
|
+ | Interest received | | 1000 NOK | | 23.4 | | 8.6
| | 25.5 | | 11.7 | | 21.2 | | 8.7 | | 9.5 | | 20.4
|
- | Interest paid, payments to previous owner | | 1000 NOK | | 184.9 | | 297.0
| | 209.1 | | 169.0 | | 181.5 | | 225.2 | | 212.0 | | 191.4
|
= | Total net income | | 1000 NOK | | 538.6 | | 493.7
| | 564.8 | | 590.7 | | 507.1 | | 554.2 | | 542.6 | | 584.2
|
Change in own capital (savings) | | 1000 NOK | | -40.8 | | -352.0
| | -130.1 | | -161.8 | | -62.9 | | -248.6 | | -162.3 | | -143.0
|
| Working capital on 31 Dec. | | 1000 NOK | | 858.4 | | -120.7
| | 971.5 | | 566.6 | | 684.6 | | 216.8 | | 964.1 | | 837.6
|
| Change in working capital | | 1000 NOK | | -92.0 | | -183.9
| | -84.0 | | -85.9 | | -106.0 | | -189.8 | | 14.9 | | -93.1
|
Balance on 31 Dec: | | | | | |
| | | | | | | | | | | |
|
| Agriculture | | 1000 NOK | | 4298.7 | | 6692.3
| | 4834.7 | | 4345.0 | | 4002.9 | | 5759.9 | | 4851.6 | | 4643.6
|
| Forestry | | 1000 NOK | | 291.6 | | 214.1
| | 219.1 | | 104.8 | | 260.4 | | 408.7 | | 186.7 | | 267.0
|
| Other occupations | | 1000 NOK | | 409.0 | | 638.0
| | 970.9 | | 310.6 | | 364.5 | | 555.2 | | 1704.5 | | 718.0
|
| Farm houses and private | | 1000 NOK | | 1115.7 | | 871.1
| | 1144.2 | | 827.4 | | 1034.1 | | 827.3 | | 1537.3 | | 1009.0
|
| Outstanding claims and cash | | 1000 NOK | | 951.4 | | 368.4
| | 1029.8 | | 491.1 | | 857.4 | | 385.4 | | 555.1 | | 827.5
|
| Total assets | | 1000 NOK | | 7066.5 | | 8783.9
| | 8198.6 | | 6078.8 | | 6519.2 | | 7936.4 | | 8835.3 | | 7465.1
|
| Short-term liabilities | | 1000 NOK | | 924.2 | | 1208.3
| | 993.1 | | 765.5 | | 935.8 | | 996.9 | | 845.9 | | 871.2
|
| Long-term liabilities | | 1000 NOK | | 3635.6 | | 5950.5
| | 4167.8 | | 3281.6 | | 3475.4 | | 4437.4 | | 4686.2 | | 3818.7
|
| Own capital | | 1000 NOK | | 2506.7 | | 1625.1
| | 3037.7 | | 2031.7 | | 2108.0 | | 2502.1 | | 3303.2 | | 2775.2
|
|
1)1 decare = 0.1 hectar |