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
| | 27 | | 21 | | 92 |
Output | | 1000 NOK | | 210.4 | | 305.9
| | 511.0 | | 1242.4 | | 552.9 |
| Plant products | | 1000 NOK | | 120.8 | | 178.3
| | 318.0 | | 859.4 | | 358.2 |
| Livestock products | | 1000 NOK | | 1.2 | | 1.9
| | | | | | 0.7 |
| Production allowances, etc. | | 1000 NOK | | 72.6 | | 109.9
| | 156.3 | | 323.3 | | 161.3 |
| Other income | | 1000 NOK | | 15.8 | | 15.8
| | 36.7 | | 59.7 | | 32.8 |
Total variable costs | | 1000 NOK | | 64.2 | | 90.7
| | 140.1 | | 340.2 | | 154.4 |
| Seeds | | 1000 NOK | | 17.9 | | 23.8
| | 41.6 | | 83.7 | | 41.0 |
| Fertilizer and lime | | 1000 NOK | | 31.3 | | 52.9
| | 74.3 | | 178.9 | | 81.8 |
| Pesticides | | 1000 NOK | | 8.2 | | 10.1
| | 18.8 | | 63.5 | | 24.3 |
| Preservatives | | 1000 NOK | | | |
| | | | | | |
| Fodder | | 1000 NOK | | 1.9 | | 0.1
| | 0.1 | | 0.5 | | 0.6 |
| Miscellaneous for animal husbandry | | 1000 NOK | | 0.3 | |
| | | | | | 0.1 |
| Purchase of cattle | | 1000 NOK | | 0.1 | |
| | | | | | |
| Other variable costs | | 1000 NOK | | 4.6 | | 3.7
| | 5.3 | | 13.6 | | 6.6 |
Registered fixed costs: | | | | | |
| | | | | | |
| Hired labour | | 1000 NOK | | 3.1 | | 0.7
| | 4.1 | | 26.9 | | 8.2 |
| Machinery and equipment | | 1000 NOK | | 13.8 | | 14.2
| | 23.0 | | 47.6 | | 24.0 |
| Tractors | | 1000 NOK | | 6.8 | | 8.6
| | 12.9 | | 22.7 | | 12.5 |
| Outbuildings, maintenance and rent | | 1000 NOK | | 8.7 | | 13.7
| | 12.8 | | 36.0 | | 17.1 |
| Farmland, drainage and water supply | | 1000 NOK | | 4.3 | | 3.5
| | 13.4 | | 19.2 | | 10.1 |
| Fuel | | 1000 NOK | | 14.9 | | 18.9
| | 27.2 | | 86.1 | | 35.4 |
| Rented machinery | | 1000 NOK | | 15.9 | | 25.7
| | 50.6 | | 52.1 | | 36.4 |
| Rented farmland and quota | | 1000 NOK | | 1.5 | | 6.7
| | 21.0 | | 118.9 | | 35.1 |
| Other fixed costs | | 1000 NOK | | 44.5 | | 51.1
| | 63.1 | | 110.2 | | 66.2 |
Total registered costs | | 1000 NOK | | 177.8 | | 233.7
| | 368.2 | | 859.8 | | 399.5 |
Result before depreciation | | 1000 NOK | | 32.5 | | 72.2
| | 142.8 | | 382.6 | | 153.4 |
Depreciation: | | | | | |
| | | | | | |
| Machinery and equipment | | 1000 NOK | | 15.6 | | 21.0
| | 26.4 | | 72.7 | | 32.6 |
| Tractors | | 1000 NOK | | 14.1 | | 18.7
| | 25.3 | | 34.2 | | 23.0 |
| Outbuildings | | 1000 NOK | | 24.0 | | 27.7
| | 27.0 | | 60.0 | | 33.5 |
| Farmland, drainage and water supply | | 1000 NOK | | 0.3 | | 0.5
| | 1.6 | | 4.7 | | 1.8 |
Required return on capital 3.0 % | | 1000 NOK | | 30.2 | | 32.4
| | 50.6 | | 108.5 | | 54.1 |
| Net income agriculture | | 1000 NOK | | -21.4 | | 4.3
| | 62.5 | | 211.0 | | 62.5 |
+ | Net income forestry | | 1000 NOK | | 37.5 | | 5.8
| | -4.9 | | 15.3 | | 12.3 |
+ | Net income other farm-based | | 1000 NOK | | 19.0 | | 24.0
| | 91.4 | | 74.3 | | 54.1 |
+ | Net income other off-farm | | 1000 NOK | | 28.7 | | 68.9
| | 73.0 | | 118.5 | | 70.3 |
+ | Dividend | | 1000 NOK | | 15.8 | | 11.2
| | 90.0 | | 14.7 | | 36.4 |
+ | Wage income | | 1000 NOK | | 726.7 | | 581.2
| | 580.9 | | 560.3 | | 619.8 |
+ | Pensions/sick pay | | 1000 NOK | | 50.9 | | 108.8
| | 84.9 | | 11.8 | | 63.4 |
+ | Family labour investments | | 1000 NOK | | | | 6.0
| | 1.2 | | 3.4 | | 2.4 |
+ | Interest received | | 1000 NOK | | 18.9 | | 15.3
| | 10.6 | | 36.2 | | 19.4 |
- | Interest paid, payments to previous owner | | 1000 NOK | | 67.5 | | 74.8
| | 96.1 | | 80.1 | | 79.7 |
= | Total net income | | 1000 NOK | | 808.5 | | 750.9
| | 893.6 | | 965.4 | | 861.0 |
Change in own capital (savings) | | 1000 NOK | | 51.7 | | 26.2
| | -60.9 | | 181.6 | | 43.8 |
| Working capital on 31 Dec. | | 1000 NOK | | 1199.1 | | 1009.2
| | 1285.7 | | 1720.9 | | 1310.9 |
| Change in working capital | | 1000 NOK | | -56.1 | | 21.0
| | -13.4 | | 47.8 | | -2.1 |
Balance on 31 Dec: | | | | | |
| | | | | | |
| Agriculture | | 1000 NOK | | 994.9 | | 1053.5
| | 1662.2 | | 3650.2 | | 1796.2 |
| Forestry | | 1000 NOK | | 442.3 | | 247.7
| | 223.6 | | 394.4 | | 316.3 |
| Other occupations | | 1000 NOK | | 472.7 | | 423.7
| | 1784.2 | | 596.9 | | 890.5 |
| Farm houses and private | | 1000 NOK | | 942.1 | | 1008.4
| | 1205.7 | | 1468.7 | | 1152.2 |
| Outstanding claims and cash | | 1000 NOK | | 980.4 | | 691.2
| | 573.6 | | 1533.2 | | 914.2 |
| Total assets | | 1000 NOK | | 3832.4 | | 3424.4
| | 5449.3 | | 7643.4 | | 5069.5 |
| Short-term liabilities | | 1000 NOK | | 122.0 | | 105.9
| | 320.4 | | 701.1 | | 307.8 |
| Long-term liabilities | | 1000 NOK | | 1320.7 | | 1398.6
| | 2007.0 | | 2138.4 | | 1714.0 |
| Own capital | | 1000 NOK | | 2389.7 | | 1919.9
| | 3121.9 | | 4803.9 | | 3047.7 |
|
1)1 decare = 0.1 hectar |