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 | | | | 20 | | 23
| | 28 | | 22 | | 96 |
Output | | 1000 NOK | | 255.9 | | 405.5
| | 619.4 | | 1494.5 | | 679.0 |
| Plant products | | 1000 NOK | | 174.0 | | 268.6
| | 421.1 | | 1072.3 | | 472.2 |
| Livestock products | | 1000 NOK | | 1.4 | | 0.4
| | | | 0.1 | | 0.4 |
| Production allowances, etc. | | 1000 NOK | | 68.7 | | 120.4
| | 161.1 | | 374.0 | | 177.1 |
| Other income | | 1000 NOK | | 11.7 | | 16.2
| | 37.2 | | 48.2 | | 29.2 |
Total variable costs | | 1000 NOK | | 65.9 | | 97.0
| | 148.4 | | 320.7 | | 154.9 |
| Seeds | | 1000 NOK | | 18.1 | | 25.9
| | 40.6 | | 66.7 | | 37.4 |
| Fertilizer and lime | | 1000 NOK | | 33.6 | | 49.1
| | 78.6 | | 182.8 | | 84.0 |
| Pesticides | | 1000 NOK | | 9.0 | | 14.5
| | 22.1 | | 62.7 | | 26.4 |
| Preservatives | | 1000 NOK | | | |
| | | | | | |
| Fodder | | 1000 NOK | | 0.7 | | 3.0
| | 0.3 | | 0.2 | | 1.0 |
| Miscellaneous for animal husbandry | | 1000 NOK | | 0.4 | |
| | 0.1 | | | | 0.1 |
| Purchase of cattle | | 1000 NOK | | | |
| | 0.3 | | | | 0.1 |
| Other variable costs | | 1000 NOK | | 4.1 | | 4.5
| | 6.3 | | 8.2 | | 5.8 |
Registered fixed costs: | | | | | |
| | | | | | |
| Hired labour | | 1000 NOK | | 1.0 | | 2.2
| | 3.6 | | 38.0 | | 10.5 |
| Machinery and equipment | | 1000 NOK | | 14.0 | | 16.8
| | 25.9 | | 42.9 | | 24.5 |
| Tractors | | 1000 NOK | | 7.4 | | 12.6
| | 15.7 | | 36.2 | | 17.5 |
| Outbuildings, maintenance and rent | | 1000 NOK | | 8.0 | | 19.6
| | 11.3 | | 37.7 | | 18.3 |
| Farmland, drainage and water supply | | 1000 NOK | | 3.7 | | 7.8
| | 12.7 | | 20.5 | | 11.1 |
| Fuel | | 1000 NOK | | 13.0 | | 18.8
| | 31.4 | | 69.5 | | 32.5 |
| Rented machinery | | 1000 NOK | | 20.1 | | 19.7
| | 61.9 | | 85.4 | | 47.1 |
| Rented farmland and quota | | 1000 NOK | | 2.7 | | 5.6
| | 19.7 | | 118.7 | | 34.9 |
| Other fixed costs | | 1000 NOK | | 44.6 | | 55.3
| | 69.3 | | 110.5 | | 69.2 |
Total registered costs | | 1000 NOK | | 180.5 | | 255.5
| | 400.0 | | 880.3 | | 420.6 |
Result before depreciation | | 1000 NOK | | 75.4 | | 150.0
| | 219.5 | | 614.2 | | 258.4 |
Depreciation: | | | | | |
| | | | | | |
| Machinery and equipment | | 1000 NOK | | 15.9 | | 26.0
| | 26.8 | | 79.3 | | 35.6 |
| Tractors | | 1000 NOK | | 14.2 | | 21.8
| | 31.1 | | 36.8 | | 26.1 |
| Outbuildings | | 1000 NOK | | 18.9 | | 28.1
| | 29.5 | | 48.8 | | 31.5 |
| Farmland, drainage and water supply | | 1000 NOK | | 0.2 | | 0.5
| | 1.3 | | 4.1 | | 1.5 |
Required return on capital 3.0 % | | 1000 NOK | | 28.3 | | 40.0
| | 53.8 | | 100.8 | | 54.9 |
| Net income agriculture | | 1000 NOK | | 26.2 | | 73.6
| | 130.9 | | 445.1 | | 163.8 |
+ | Net income forestry | | 1000 NOK | | 53.2 | | 56.6
| | 72.1 | | 81.9 | | 64.4 |
+ | Net income other farm-based | | 1000 NOK | | 50.2 | | 23.0
| | 130.4 | | 72.9 | | 71.4 |
+ | Net income other off-farm | | 1000 NOK | | 56.4 | | 55.9
| | 43.8 | | 89.4 | | 58.4 |
+ | Dividend | | 1000 NOK | | 31.6 | | 11.6
| | 97.1 | | 14.9 | | 41.3 |
+ | Wage income | | 1000 NOK | | 743.7 | | 633.7
| | 565.5 | | 602.1 | | 638.9 |
+ | Pensions/sick pay | | 1000 NOK | | 102.7 | | 73.7
| | 94.4 | | 22.5 | | 74.6 |
+ | Family labour investments | | 1000 NOK | | | | 5.4
| | 4.4 | | | | 2.6 |
+ | Interest received | | 1000 NOK | | 16.9 | | 27.1
| | 15.1 | | 25.1 | | 22.0 |
- | Interest paid, payments to previous owner | | 1000 NOK | | 84.9 | | 73.3
| | 93.5 | | 91.8 | | 84.4 |
= | Total net income | | 1000 NOK | | 996.0 | | 887.3
| | 1060.2 | | 1262.0 | | 1053.0 |
Change in own capital (savings) | | 1000 NOK | | 183.0 | | 127.4
| | 117.3 | | 414.4 | | 210.2 |
| Working capital on 31 Dec. | | 1000 NOK | | 1079.9 | | 1526.0
| | 1332.4 | | 1620.0 | | 1443.1 |
| Change in working capital | | 1000 NOK | | -80.7 | | -22.5
| | -63.5 | | 115.5 | | -12.0 |
Balance on 31 Dec: | | | | | |
| | | | | | |
| Agriculture | | 1000 NOK | | 927.8 | | 1317.8
| | 1831.9 | | 3486.6 | | 1864.0 |
| Forestry | | 1000 NOK | | 451.9 | | 337.3
| | 290.0 | | 486.1 | | 372.3 |
| Other occupations | | 1000 NOK | | 497.8 | | 568.5
| | 1412.3 | | 656.3 | | 832.5 |
| Farm houses and private | | 1000 NOK | | 1183.6 | | 1154.0
| | 1453.2 | | 1575.1 | | 1342.0 |
| Outstanding claims and cash | | 1000 NOK | | 891.5 | | 1131.6
| | 719.1 | | 1313.9 | | 1033.0 |
| Total assets | | 1000 NOK | | 3952.6 | | 4509.1
| | 5706.4 | | 7518.0 | | 5443.8 |
| Short-term liabilities | | 1000 NOK | | 174.2 | | 123.9
| | 329.4 | | 609.7 | | 301.9 |
| Long-term liabilities | | 1000 NOK | | 1539.3 | | 1416.7
| | 1947.8 | | 2017.2 | | 1707.2 |
| Own capital | | 1000 NOK | | 2239.1 | | 2968.5
| | 3429.2 | | 4891.1 | | 3434.7 |
|
1)1 decare = 0.1 hectar |