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 | | | | 16 | | 13
| | 20 | | 18 | | 68 | | 11 | | 6 | | 16 |
Output | | 1000 NOK | | 304.1 | | 419.5
| | 663.2 | | 1649.4 | | 784.7 | | 516.8 | | 386.0 | | 562.8
|
| Plant products | | 1000 NOK | | 217.4 | | 300.2
| | 463.2 | | 1173.1 | | 556.3 | | 331.6 | | 251.9 | | 373.8
|
| Livestock products | | 1000 NOK | | 1.2 | | 0.2
| | 0.3 | | 0.2 | | 0.5 | | | | | |
|
| Production allowances, etc. | | 1000 NOK | | 67.1 | | 91.6
| | 137.2 | | 372.2 | | 172.4 | | 150.7 | | 127.2 | | 175.1
|
| Other income | | 1000 NOK | | 18.3 | | 27.5
| | 62.4 | | 103.8 | | 55.5 | | 34.5 | | 6.9 | | 14.0
|
Total variable costs | | 1000 NOK | | 76.5 | | 125.6
| | 185.5 | | 379.7 | | 197.6 | | 120.4 | | 81.8 | | 136.2
|
| Seeds | | 1000 NOK | | 24.0 | | 34.7
| | 54.3 | | 90.8 | | 52.4 | | 36.9 | | 14.1 | | 31.7
|
| Fertilizer and lime | | 1000 NOK | | 38.2 | | 60.7
| | 99.5 | | 201.3 | | 103.4 | | 65.0 | | 53.3 | | 81.1
|
| Pesticides | | 1000 NOK | | 7.7 | | 25.3
| | 23.5 | | 72.8 | | 32.9 | | 15.7 | | 10.4 | | 17.8
|
| Preservatives | | 1000 NOK | | | |
| | | | | | | | | | | |
|
| Fodder | | 1000 NOK | | 1.1 | | 0.1
| | 1.7 | | 0.7 | | 1.0 | | | | | |
|
| Miscellaneous for animal husbandry | | 1000 NOK | | 0.8 | | 0.2
| | 0.1 | | | | 0.2 | | | | | |
|
| Purchase of cattle | | 1000 NOK | | | |
| | | | 0.8 | | 0.2 | | | | | |
|
| Other variable costs | | 1000 NOK | | 4.8 | | 4.7
| | 6.5 | | 13.4 | | 7.5 | | 2.8 | | 3.9 | | 5.5
|
Registered fixed costs: | | | | | |
| | | | | | | | | | | |
|
| Hired labour | | 1000 NOK | | 0.6 | | 1.0
| | 2.4 | | 51.0 | | 14.5 | | 1.3 | | 0.8 | | 9.1
|
| Machinery and equipment | | 1000 NOK | | 17.2 | | 22.0
| | 27.4 | | 74.9 | | 36.1 | | 24.2 | | 30.2 | | 26.5
|
| Tractors | | 1000 NOK | | 12.0 | | 14.3
| | 17.5 | | 40.3 | | 21.5 | | 11.6 | | 9.8 | | 17.4
|
| Outbuildings, maintenance and rent | | 1000 NOK | | 9.1 | | 6.8
| | 15.9 | | 24.9 | | 14.7 | | 17.3 | | 18.0 | | 17.4
|
| Farmland, drainage and water supply | | 1000 NOK | | 6.3 | | 8.8
| | 12.0 | | 26.6 | | 14.0 | | 8.8 | | 0.7 | | 4.1
|
| Fuel | | 1000 NOK | | 12.2 | | 18.9
| | 31.6 | | 71.9 | | 34.9 | | 16.3 | | 21.1 | | 21.2
|
| Rented machinery | | 1000 NOK | | 21.9 | | 37.0
| | 53.3 | | 121.1 | | 60.2 | | 25.7 | | 39.9 | | 67.2
|
| Rented farmland and quota | | 1000 NOK | | 3.4 | | 11.1
| | 18.6 | | 151.8 | | 48.6 | | 20.9 | | 4.1 | | 8.5
|
| Other fixed costs | | 1000 NOK | | 45.4 | | 63.4
| | 83.8 | | 131.9 | | 82.6 | | 58.2 | | 62.5 | | 74.7
|
Total registered costs | | 1000 NOK | | 204.5 | | 309.0
| | 447.9 | | 1073.9 | | 524.6 | | 304.8 | | 268.8 | | 382.2
|
Result before depreciation | | 1000 NOK | | 99.5 | | 110.6
| | 215.2 | | 575.4 | | 260.1 | | 212.0 | | 117.1 | | 180.6
|
Depreciation: | | | | | |
| | | | | | | | | | | |
|
| Machinery and equipment | | 1000 NOK | | 21.9 | | 28.0
| | 30.4 | | 97.3 | | 45.2 | | 21.0 | | 30.7 | | 39.0
|
| Tractors | | 1000 NOK | | 14.0 | | 25.3
| | 32.9 | | 33.5 | | 27.1 | | 25.7 | | 25.1 | | 28.3
|
| Outbuildings | | 1000 NOK | | 30.3 | | 25.0
| | 43.8 | | 76.8 | | 45.2 | | 25.7 | | 23.7 | | 31.7
|
| Farmland, drainage and water supply | | 1000 NOK | | 0.8 | | 0.1
| | 0.9 | | 7.6 | | 2.5 | | 3.3 | | 0.6 | | 1.6
|
Required return on capital 2.0 % | | 1000 NOK | | 26.5 | | 30.4
| | 47.4 | | 94.9 | | 51.2 | | 27.6 | | 27.2 | | 32.6
|
| Net income agriculture | | 1000 NOK | | 32.4 | | 32.2
| | 107.2 | | 360.2 | | 140.1 | | 136.4 | | 37.1 | | 79.9
|
+ | Net income forestry | | 1000 NOK | | 9.4 | | 72.9
| | -12.4 | | 150.9 | | 52.5 | | 43.0 | | -0.1 | | 14.5
|
+ | Net income other farm-based | | 1000 NOK | | 10.5 | | 306.5
| | 122.5 | | 102.9 | | 124.4 | | 74.9 | | 44.2 | | 56.1
|
+ | Net income other off-farm | | 1000 NOK | | 94.4 | | 30.8
| | 2.3 | | 110.4 | | 58.0 | | -2.3 | | -3.9 | | 38.0
|
+ | Dividend | | 1000 NOK | | 5.0 | | 42.2
| | 126.3 | | 20.2 | | 51.8 | | 56.3 | | 10.1 | | 11.6
|
+ | Wage income | | 1000 NOK | | 697.1 | | 659.4
| | 686.0 | | 661.9 | | 691.4 | | 765.8 | | 931.4 | | 760.0
|
+ | Pensions/sick pay | | 1000 NOK | | 104.5 | | 86.7
| | 105.9 | | 13.6 | | 75.9 | | 78.7 | | 103.0 | | 108.4
|
+ | Family labour investments | | 1000 NOK | | | |
| | | | 1.2 | | 0.3 | | 6.2 | | | |
|
+ | Interest received | | 1000 NOK | | 5.7 | | 14.5
| | 4.2 | | 16.5 | | 9.7 | | 6.4 | | 12.7 | | 8.3
|
- | Interest paid, payments to previous owner | | 1000 NOK | | 69.8 | | 58.4
| | 75.5 | | 110.3 | | 79.3 | | 60.3 | | 66.9 | | 66.9
|
= | Total net income | | 1000 NOK | | 889.3 | | 1186.7
| | 1066.6 | | 1327.5 | | 1124.8 | | 1105.2 | | 1067.7 | | 1009.8
|
Change in own capital (savings) | | 1000 NOK | | -30.8 | | 483.6
| | 140.2 | | 679.3 | | 310.3 | | 527.2 | | 274.8 | | 328.4
|
| Working capital on 31 Dec. | | 1000 NOK | | 715.9 | | 2540.8
| | 1762.7 | | 2451.5 | | 1856.2 | | 2063.8 | | 1558.8 | | 1276.4
|
| Change in working capital | | 1000 NOK | | -22.3 | | -43.3
| | -99.3 | | -287.1 | | -118.7 | | -56.1 | | -8.1 | | 83.7
|
Balance on 31 Dec: | | | | | |
| | | | | | | | | | | |
|
| Agriculture | | 1000 NOK | | 1313.2 | | 1477.2
| | 2393.5 | | 4802.2 | | 2569.3 | | 1368.2 | | 1327.9 | | 1628.9
|
| Forestry | | 1000 NOK | | 154.2 | | 353.3
| | 490.0 | | 478.1 | | 375.1 | | 930.7 | | 96.8 | | 145.7
|
| Other occupations | | 1000 NOK | | 489.9 | | 1196.4
| | 1969.3 | | 1049.2 | | 1230.2 | | 1041.3 | | 411.7 | | 763.4
|
| Farm houses and private | | 1000 NOK | | 1112.7 | | 1411.8
| | 1625.8 | | 1906.2 | | 1539.2 | | 1677.2 | | 1169.3 | | 1363.6
|
| Outstanding claims and cash | | 1000 NOK | | 738.9 | | 1574.2
| | 709.1 | | 2032.3 | | 1226.7 | | 1275.4 | | 1264.7 | | 1016.7
|
| Total assets | | 1000 NOK | | 3808.9 | | 6012.9
| | 7187.6 | | 10267.9 | | 6940.6 | | 6292.8 | | 4270.4 | | 4918.4
|
| Short-term liabilities | | 1000 NOK | | 247.5 | | 152.0
| | 248.7 | | 720.8 | | 351.3 | | 130.1 | | 106.3 | | 174.4
|
| Long-term liabilities | | 1000 NOK | | 1750.9 | | 1369.2
| | 2308.2 | | 3261.8 | | 2227.6 | | 1348.6 | | 1785.3 | | 1616.0
|
| Own capital | | 1000 NOK | | 1810.5 | | 4491.7
| | 4630.7 | | 6285.3 | | 4361.7 | | 4814.1 | | 2378.7 | | 3128.0
|
|
1)1 decare = 0.1 hectar |