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 | | 22
| | 29 | | 23 | | 97 |
Output | | 1000 NOK | | 302.8 | | 398.4
| | 635.2 | | 1524.3 | | 711.3 |
| Plant products | | 1000 NOK | | 209.3 | | 274.3
| | 433.4 | | 1077.4 | | 495.4 |
| Livestock products | | 1000 NOK | | 0.9 | | 0.1
| | 0.2 | | 0.2 | | 0.3 |
| Production allowances, etc. | | 1000 NOK | | 68.0 | | 105.1
| | 151.0 | | 358.7 | | 169.6 |
| Other income | | 1000 NOK | | 24.6 | | 18.9
| | 50.6 | | 88.0 | | 45.9 |
Total variable costs | | 1000 NOK | | 74.9 | | 106.7
| | 176.1 | | 349.4 | | 177.0 |
| Seeds | | 1000 NOK | | 23.0 | | 27.4
| | 49.7 | | 86.1 | | 46.8 |
| Fertilizer and lime | | 1000 NOK | | 39.0 | | 55.2
| | 95.6 | | 186.6 | | 94.4 |
| Pesticides | | 1000 NOK | | 7.1 | | 19.2
| | 23.7 | | 63.4 | | 28.2 |
| Preservatives | | 1000 NOK | | | |
| | | | | | |
| Fodder | | 1000 NOK | | 0.8 | | 0.8
| | 1.2 | | 0.5 | | 0.8 |
| Miscellaneous for animal husbandry | | 1000 NOK | | 0.6 | | 0.1
| | | | | | 0.2 |
| Purchase of cattle | | 1000 NOK | | | |
| | | | 0.7 | | 0.2 |
| Other variable costs | | 1000 NOK | | 4.4 | | 3.9
| | 5.7 | | 12.2 | | 6.5 |
Registered fixed costs: | | | | | |
| | | | | | |
| Hired labour | | 1000 NOK | | 0.7 | | 0.8
| | 2.6 | | 45.2 | | 11.8 |
| Machinery and equipment | | 1000 NOK | | 14.6 | | 22.8
| | 29.0 | | 67.0 | | 33.0 |
| Tractors | | 1000 NOK | | 10.5 | | 13.6
| | 16.1 | | 37.7 | | 19.3 |
| Outbuildings, maintenance and rent | | 1000 NOK | | 11.8 | | 9.9
| | 15.1 | | 24.7 | | 15.3 |
| Farmland, drainage and water supply | | 1000 NOK | | 5.5 | | 6.8
| | 10.6 | | 22.8 | | 11.6 |
| Fuel | | 1000 NOK | | 11.0 | | 19.6
| | 28.8 | | 62.1 | | 30.3 |
| Rented machinery | | 1000 NOK | | 25.1 | | 34.5
| | 56.5 | | 109.5 | | 56.6 |
| Rented farmland and quota | | 1000 NOK | | 2.6 | | 8.0
| | 18.5 | | 126.6 | | 37.9 |
| Other fixed costs | | 1000 NOK | | 48.2 | | 61.6
| | 77.8 | | 125.7 | | 78.1 |
Total registered costs | | 1000 NOK | | 204.9 | | 284.2
| | 431.1 | | 970.8 | | 471.0 |
Result before depreciation | | 1000 NOK | | 97.9 | | 114.2
| | 204.1 | | 553.5 | | 240.3 |
Depreciation: | | | | | |
| | | | | | |
| Machinery and equipment | | 1000 NOK | | 18.6 | | 26.9
| | 32.0 | | 91.3 | | 41.5 |
| Tractors | | 1000 NOK | | 14.3 | | 23.7
| | 31.6 | | 37.3 | | 27.2 |
| Outbuildings | | 1000 NOK | | 27.5 | | 24.7
| | 40.3 | | 68.8 | | 40.2 |
| Farmland, drainage and water supply | | 1000 NOK | | 1.0 | | 1.1
| | 1.0 | | 6.9 | | 2.4 |
Required return on capital 2.0 % | | 1000 NOK | | 24.5 | | 29.0
| | 43.2 | | 84.7 | | 45.2 |
| Net income agriculture | | 1000 NOK | | 36.5 | | 37.9
| | 99.3 | | 349.3 | | 129.0 |
+ | Net income forestry | | 1000 NOK | | 1.1 | | 58.5
| | 2.7 | | 124.3 | | 43.8 |
+ | Net income other farm-based | | 1000 NOK | | 14.1 | | 194.2
| | 120.7 | | 94.9 | | 105.9 |
+ | Net income other off-farm | | 1000 NOK | | 67.5 | | 17.1
| | 24.1 | | 86.4 | | 46.9 |
+ | Dividend | | 1000 NOK | | 27.5 | | 30.7
| | 90.7 | | 18.4 | | 44.7 |
+ | Wage income | | 1000 NOK | | 692.0 | | 740.6
| | 692.1 | | 681.7 | | 710.5 |
+ | Pensions/sick pay | | 1000 NOK | | 140.4 | | 81.5
| | 97.7 | | 12.4 | | 82.5 |
+ | Family labour investments | | 1000 NOK | | | | 3.1
| | | | 0.9 | | 0.9 |
+ | Interest received | | 1000 NOK | | 5.6 | | 13.8
| | 4.7 | | 14.5 | | 9.3 |
- | Interest paid, payments to previous owner | | 1000 NOK | | 67.1 | | 57.5
| | 75.8 | | 95.4 | | 73.8 |
= | Total net income | | 1000 NOK | | 917.8 | | 1119.8
| | 1056.2 | | 1287.4 | | 1099.7 |
Change in own capital (savings) | | 1000 NOK | | -54.5 | | 481.8
| | 322.4 | | 568.1 | | 330.9 |
| Working capital on 31 Dec. | | 1000 NOK | | 988.1 | | 2364.0
| | 1641.2 | | 2166.2 | | 1788.9 |
| Change in working capital | | 1000 NOK | | -49.2 | | -20.3
| | -34.5 | | -206.1 | | -74.9 |
Balance on 31 Dec: | | | | | |
| | | | | | |
| Agriculture | | 1000 NOK | | 1215.1 | | 1410.8
| | 2170.9 | | 4288.9 | | 2263.5 |
| Forestry | | 1000 NOK | | 239.3 | | 411.6
| | 428.1 | | 537.9 | | 403.6 |
| Other occupations | | 1000 NOK | | 615.5 | | 1067.3
| | 1715.3 | | 900.8 | | 1128.7 |
| Farm houses and private | | 1000 NOK | | 1141.7 | | 1335.1
| | 1712.3 | | 1798.5 | | 1517.5 |
| Outstanding claims and cash | | 1000 NOK | | 873.8 | | 1484.2
| | 790.8 | | 1771.0 | | 1194.9 |
| Total assets | | 1000 NOK | | 4085.4 | | 5708.9
| | 6817.5 | | 9297.1 | | 6508.1 |
| Short-term liabilities | | 1000 NOK | | 233.9 | | 126.2
| | 234.1 | | 588.8 | | 291.3 |
| Long-term liabilities | | 1000 NOK | | 1539.9 | | 1492.9
| | 2066.5 | | 2814.4 | | 1981.1 |
| Own capital | | 1000 NOK | | 2311.6 | | 4089.8
| | 4516.8 | | 5893.9 | | 4235.7 |
|
1)1 decare = 0.1 hectar |