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 | |
All | |
200-300 | |
All |
|
Number of holdings | | | | 13 | | 13
| | 21 | | 17 | | 67 | | 13 | | 6 | | 15 |
Output | | 1000 NOK | | 250.5 | | 424.6
| | 636.1 | | 1667.5 | | 761.1 | | 411.4 | | 404.8 | | 567.9
|
| Plant products | | 1000 NOK | | 168.2 | | 295.8
| | 442.7 | | 1210.5 | | 540.3 | | 268.7 | | 247.5 | | 367.3
|
| Livestock products | | 1000 NOK | | 2.2 | | 0.2
| | | | 0.1 | | 0.5 | | | | | |
|
| Production allowances, etc. | | 1000 NOK | | 69.5 | | 110.3
| | 154.8 | | 403.1 | | 187.5 | | 123.9 | | 147.3 | | 178.0
|
| Other income | | 1000 NOK | | 10.7 | | 18.4
| | 38.6 | | 53.7 | | 32.7 | | 18.8 | | 10.0 | | 22.6
|
Total variable costs | | 1000 NOK | | 64.8 | | 103.0
| | 145.4 | | 363.3 | | 171.9 | | 118.7 | | 90.2 | | 117.0
|
| Seeds | | 1000 NOK | | 18.9 | | 25.1
| | 39.8 | | 76.2 | | 40.8 | | 31.0 | | 27.7 | | 29.5
|
| Fertilizer and lime | | 1000 NOK | | 32.2 | | 53.3
| | 74.2 | | 207.0 | | 93.0 | | 63.3 | | 48.9 | | 66.3
|
| Pesticides | | 1000 NOK | | 8.8 | | 17.6
| | 24.1 | | 69.9 | | 30.7 | | 18.0 | | 8.7 | | 16.1
|
| Preservatives | | 1000 NOK | | | |
| | | | | | | | | | | |
|
| Fodder | | 1000 NOK | | 1.1 | | 3.1
| | 0.4 | | 0.3 | | 1.0 | | 0.5 | | | |
|
| Miscellaneous for animal husbandry | | 1000 NOK | | 0.6 | |
| | 0.2 | | | | 0.2 | | | | | |
|
| Purchase of cattle | | 1000 NOK | | 0.1 | |
| | 0.5 | | | | 0.2 | | | | | |
|
| Other variable costs | | 1000 NOK | | 3.2 | | 3.9
| | 6.3 | | 9.9 | | 6.1 | | 6.0 | | 4.9 | | 5.0
|
Registered fixed costs: | | | | | |
| | | | | | | | | | | |
|
| Hired labour | | 1000 NOK | | 1.5 | | 1.2
| | 1.5 | | 37.5 | | 10.5 | | 2.5 | | 5.9 | | 18.0
|
| Machinery and equipment | | 1000 NOK | | 11.6 | | 19.9
| | 27.0 | | 43.4 | | 25.8 | | 26.3 | | 17.8 | | 18.4
|
| Tractors | | 1000 NOK | | 8.9 | | 11.1
| | 15.7 | | 39.1 | | 18.8 | | 7.5 | | 14.8 | | 20.8
|
| Outbuildings, maintenance and rent | | 1000 NOK | | 7.4 | | 18.4
| | 11.8 | | 40.8 | | 19.1 | | 13.4 | | 25.9 | | 20.3
|
| Farmland, drainage and water supply | | 1000 NOK | | 4.3 | | 7.6
| | 14.7 | | 19.8 | | 12.1 | | 13.2 | | 6.8 | | 5.9
|
| Fuel | | 1000 NOK | | 13.2 | | 19.8
| | 32.2 | | 77.0 | | 36.3 | | 18.3 | | 18.9 | | 29.1
|
| Rented machinery | | 1000 NOK | | 18.9 | | 13.5
| | 58.3 | | 101.8 | | 51.3 | | 22.2 | | 30.9 | | 51.6
|
| Rented farmland and quota | | 1000 NOK | | 3.9 | | 6.3
| | 22.4 | | 142.2 | | 45.1 | | 18.4 | | 4.5 | | 5.6
|
| Other fixed costs | | 1000 NOK | | 42.6 | | 57.5
| | 68.9 | | 116.9 | | 72.3 | | 59.2 | | 50.3 | | 64.5
|
Total registered costs | | 1000 NOK | | 177.3 | | 258.2
| | 398.0 | | 981.9 | | 463.2 | | 299.8 | | 266.0 | | 351.1
|
Result before depreciation | | 1000 NOK | | 73.3 | | 166.4
| | 238.1 | | 685.6 | | 297.9 | | 111.6 | | 138.8 | | 216.8
|
Depreciation: | | | | | |
| | | | | | | | | | | |
|
| Machinery and equipment | | 1000 NOK | | 17.4 | | 27.2
| | 28.1 | | 83.9 | | 38.8 | | 18.8 | | 32.1 | | 36.7
|
| Tractors | | 1000 NOK | | 13.4 | | 22.7
| | 32.8 | | 34.3 | | 26.5 | | 24.3 | | 26.7 | | 27.1
|
| Outbuildings | | 1000 NOK | | 20.3 | | 26.1
| | 30.9 | | 52.1 | | 33.4 | | 22.1 | | 35.0 | | 31.4
|
| Farmland, drainage and water supply | | 1000 NOK | | 0.2 | |
| | 1.5 | | 4.8 | | 1.7 | | 1.4 | | 0.6 | | 0.6
|
Required return on capital 3.0 % | | 1000 NOK | | 28.4 | | 41.5
| | 56.5 | | 107.7 | | 59.5 | | 36.6 | | 45.8 | | 52.3
|
| Net income agriculture | | 1000 NOK | | 22.0 | | 90.4
| | 144.6 | | 510.5 | | 197.4 | | 44.9 | | 44.4 | | 121.1
|
+ | Net income forestry | | 1000 NOK | | 42.8 | | 55.3
| | 87.6 | | 76.6 | | 65.8 | | 82.0 | | 101.4 | | 45.4
|
+ | Net income other farm-based | | 1000 NOK | | 57.5 | | 19.7
| | 136.0 | | 76.0 | | 77.9 | | 70.0 | | 39.1 | | 46.0
|
+ | Net income other off-farm | | 1000 NOK | | 85.9 | | 27.1
| | 62.5 | | 116.6 | | 71.1 | | -0.3 | | 155.6 | | 56.5
|
+ | Dividend | | 1000 NOK | | 6.0 | | 13.5
| | 107.3 | | 15.5 | | 41.7 | | 48.5 | | 5.8 | | 35.2
|
+ | Wage income | | 1000 NOK | | 732.2 | | 559.7
| | 500.5 | | 576.7 | | 595.7 | | 719.8 | | 842.4 | | 763.4
|
+ | Pensions/sick pay | | 1000 NOK | | 84.5 | | 125.6
| | 115.9 | | 29.1 | | 88.5 | | 36.4 | | | | 49.1
|
+ | Family labour investments | | 1000 NOK | | | | 9.5
| | 5.9 | | | | 3.7 | | | | | |
|
+ | Interest received | | 1000 NOK | | 18.5 | | 32.3
| | 18.5 | | 27.4 | | 25.2 | | 17.0 | | 7.7 | | 9.5
|
- | Interest paid, payments to previous owner | | 1000 NOK | | 77.2 | | 75.1
| | 89.8 | | 97.9 | | 83.7 | | 83.8 | | 99.8 | | 92.8
|
= | Total net income | | 1000 NOK | | 972.1 | | 858.2
| | 1089.0 | | 1330.5 | | 1083.4 | | 934.5 | | 1096.6 | | 1033.4
|
Change in own capital (savings) | | 1000 NOK | | 169.7 | | 71.7
| | 123.9 | | 497.7 | | 229.7 | | 264.3 | | 131.1 | | 91.0
|
| Working capital on 31 Dec. | | 1000 NOK | | 985.3 | | 1686.5
| | 1603.0 | | 1847.6 | | 1622.3 | | 1310.5 | | 794.4 | | 706.6
|
| Change in working capital | | 1000 NOK | | -63.5 | | -37.3
| | -71.2 | | 198.4 | | 11.6 | | -90.6 | | -41.1 | | -66.9
|
Balance on 31 Dec: | | | | | |
| | | | | | | | | | | |
|
| Agriculture | | 1000 NOK | | 924.8 | | 1355.7
| | 1932.2 | | 3774.0 | | 2036.7 | | 1211.0 | | 1534.2 | | 1721.0
|
| Forestry | | 1000 NOK | | 150.5 | | 335.7
| | 278.0 | | 404.5 | | 286.1 | | 1009.3 | | 97.8 | | 160.3
|
| Other occupations | | 1000 NOK | | 337.2 | | 695.2
| | 1569.7 | | 667.2 | | 904.9 | | 741.5 | | 323.0 | | 607.5
|
| Farm houses and private | | 1000 NOK | | 1050.2 | | 1117.2
| | 1338.2 | | 1747.8 | | 1332.3 | | 1189.4 | | 1419.7 | | 1573.3
|
| Outstanding claims and cash | | 1000 NOK | | 932.4 | | 1206.0
| | 774.3 | | 1439.7 | | 1116.6 | | 1031.1 | | 576.7 | | 602.1
|
| Total assets | | 1000 NOK | | 3395.2 | | 4709.7
| | 5892.4 | | 8033.2 | | 5676.7 | | 5182.4 | | 3951.4 | | 4664.1
|
| Short-term liabilities | | 1000 NOK | | 151.0 | | 133.9
| | 312.2 | | 656.3 | | 319.8 | | 271.4 | | 108.5 | | 263.7
|
| Long-term liabilities | | 1000 NOK | | 1321.8 | | 1399.5
| | 1967.7 | | 2207.5 | | 1728.9 | | 1596.3 | | 2029.3 | | 1813.6
|
| Own capital | | 1000 NOK | | 1922.4 | | 3176.3
| | 3612.5 | | 5169.5 | | 3628.0 | | 3314.6 | | 1813.6 | | 2586.8
|
|
1)1 decare = 0.1 hectar |