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 | |
300-500 | |
All | |
200-300 | |
All |
|
Number of holdings | | | | 14 | | 16
| | 17 | | 15 | | 64 | | 6 | | 15 | | 6
| | 16 |
Output | | 1000 NOK | | 268.1 | | 454.1
| | 657.1 | | 1795.2 | | 770.5 | | 567.1 | | 525.4 | | 348.4
| | 581.9 |
| Plant products | | 1000 NOK | | 177.8 | | 335.0
| | 470.6 | | 1364.3 | | 569.1 | | 367.4 | | 355.4 | | 227.9
| | 381.8 |
| Livestock products | | 1000 NOK | | 0.4 | | 0.1
| | | | 0.2 | | 0.2 | | | | 1.2 | | 4.4
| | 1.6 |
| Production allowances, etc. | | 1000 NOK | | 66.0 | | 88.9
| | 150.5 | | 331.1 | | 155.0 | | 167.4 | | 143.2 | | 107.1
| | 160.1 |
| Other income | | 1000 NOK | | 23.9 | | 30.2
| | 36.0 | | 99.6 | | 46.3 | | 32.3 | | 25.7 | | 9.0
| | 38.4 |
Total variable costs | | 1000 NOK | | 64.1 | | 108.0
| | 155.7 | | 386.2 | | 174.3 | | 145.3 | | 133.9 | | 98.6
| | 120.6 |
| Seeds | | 1000 NOK | | 19.8 | | 29.0
| | 49.0 | | 91.0 | | 46.4 | | 56.1 | | 41.0 | | 26.3
| | 32.9 |
| Fertilizer and lime | | 1000 NOK | | 31.0 | | 56.1
| | 72.4 | | 190.2 | | 85.3 | | 58.9 | | 58.5 | | 39.4
| | 59.7 |
| Pesticides | | 1000 NOK | | 8.5 | | 16.7
| | 23.6 | | 87.3 | | 33.0 | | 25.4 | | 23.3 | | 13.4
| | 17.1 |
| Preservatives | | 1000 NOK | | | |
| | | | | | | | | | | |
| | |
| Fodder | | 1000 NOK | | 1.0 | | 0.6
| | 0.6 | | 2.5 | | 1.1 | | | | 1.2 | | 0.7
| | 0.3 |
| Miscellaneous for animal husbandry | | 1000 NOK | | 0.7 | | 0.3
| | | | 0.1 | | 0.3 | | | | 0.1 | |
| | |
| Purchase of cattle | | 1000 NOK | | | | 0.2
| | | | 0.9 | | 0.3 | | | | 3.3 | | 16.3
| | 6.1 |
| Other variable costs | | 1000 NOK | | 3.0 | | 5.2
| | 10.2 | | 14.3 | | 8.1 | | 4.9 | | 6.4 | | 2.6
| | 4.4 |
Registered fixed costs: | | | | | |
| | | | | | | | | | | |
| | |
| Hired labour | | 1000 NOK | | 0.6 | | 3.0
| | 3.9 | | 73.2 | | 19.0 | | | | | | 1.9
| | 15.6 |
| Machinery and equipment | | 1000 NOK | | 20.5 | | 24.1
| | 34.4 | | 79.9 | | 38.6 | | 57.7 | | 39.1 | | 34.8
| | 29.2 |
| Tractors | | 1000 NOK | | 7.8 | | 16.5
| | 22.9 | | 37.9 | | 20.9 | | 15.4 | | 11.4 | | 11.0
| | 12.5 |
| Outbuildings, maintenance and rent | | 1000 NOK | | 10.3 | | 7.5
| | 21.6 | | 43.1 | | 20.0 | | 13.2 | | 16.1 | | 7.8
| | 18.3 |
| Farmland, drainage and water supply | | 1000 NOK | | 1.1 | | 6.7
| | 13.7 | | 23.3 | | 11.1 | | 6.3 | | 3.7 | | 5.8
| | 5.8 |
| Fuel | | 1000 NOK | | 9.3 | | 21.4
| | 23.1 | | 82.6 | | 33.1 | | 39.6 | | 28.8 | | 17.9
| | 23.0 |
| Rented machinery | | 1000 NOK | | 13.2 | | 44.7
| | 67.0 | | 177.2 | | 73.6 | | 15.9 | | 30.4 | | 53.7
| | 85.7 |
| Rented farmland and quota | | 1000 NOK | | 3.5 | | 11.3
| | 17.4 | | 160.1 | | 45.7 | | 22.6 | | 22.5 | | 6.5
| | 9.2 |
| Other fixed costs | | 1000 NOK | | 50.6 | | 68.1
| | 93.5 | | 140.8 | | 87.0 | | 60.9 | | 54.7 | | 65.0
| | 76.2 |
Total registered costs | | 1000 NOK | | 181.0 | | 311.2
| | 453.0 | | 1204.3 | | 523.3 | | 377.0 | | 340.6 | | 302.9
| | 395.9 |
Result before depreciation | | 1000 NOK | | 87.2 | | 142.9
| | 204.0 | | 590.9 | | 247.2 | | 190.1 | | 184.8 | | 45.6
| | 186.1 |
Depreciation: | | | | | |
| | | | | | | | | | | |
| | |
| Machinery and equipment | | 1000 NOK | | 20.9 | | 29.9
| | 29.8 | | 100.6 | | 43.6 | | 31.5 | | 26.0 | | 30.7
| | 39.5 |
| Tractors | | 1000 NOK | | 14.1 | | 25.0
| | 28.3 | | 35.0 | | 25.5 | | 26.3 | | 20.2 | | 25.3
| | 29.5 |
| Outbuildings | | 1000 NOK | | 29.7 | | 45.6
| | 53.0 | | 74.5 | | 49.8 | | 25.2 | | 30.6 | | 40.6
| | 35.7 |
| Farmland, drainage and water supply | | 1000 NOK | | 0.5 | | 1.2
| | 1.8 | | 8.8 | | 3.0 | | | | 2.4 | | 0.6
| | 1.9 |
Required return on capital 2.0 % | | 1000 NOK | | 25.3 | | 30.3
| | 52.7 | | 96.5 | | 50.0 | | 38.3 | | 33.2 | | 30.8
| | 34.0 |
| Net income agriculture | | 1000 NOK | | 22.0 | | 41.2
| | 91.1 | | 372.1 | | 125.4 | | 107.2 | | 105.6 | | -51.5
| | 79.5 |
+ | Net income forestry | | 1000 NOK | | 29.5 | | 52.6
| | -1.5 | | 6.9 | | 20.8 | | 33.7 | | 121.2 | | 2.2
| | 5.0 |
+ | Net income other farm-based | | 1000 NOK | | 11.3 | | 256.9
| | 108.2 | | 118.0 | | 123.2 | | 127.4 | | 70.2 | | 46.9
| | 77.1 |
+ | Net income other off-farm | | 1000 NOK | | 74.7 | | 31.7
| | 7.1 | | 43.3 | | 36.3 | | | | 42.0 | | -0.4
| | 33.1 |
+ | Dividend | | 1000 NOK | | 4.8 | | 45.2
| | 14.3 | | 27.0 | | 22.7 | | 192.0 | | 88.1 | | 7.0
| | 8.8 |
+ | Wage income | | 1000 NOK | | 700.6 | | 622.5
| | 711.3 | | 779.8 | | 715.9 | | 599.1 | | 696.9 | | 988.1
| | 813.6 |
+ | Pensions/sick pay | | 1000 NOK | | 148.0 | | 99.3
| | 91.6 | | 10.3 | | 83.9 | | 32.7 | | 76.7 | | 116.8
| | 143.2 |
+ | Family labour investments | | 1000 NOK | | | | 3.2
| | | | 16.0 | | 4.6 | | 0.5 | | 2.1 | | 4.0
| | 2.7 |
+ | Interest received | | 1000 NOK | | 5.8 | | 11.7
| | 5.8 | | 10.3 | | 8.2 | | 8.3 | | 9.4 | | 6.3
| | 7.4 |
- | Interest paid, payments to previous owner | | 1000 NOK | | 67.1 | | 72.8
| | 100.8 | | 93.8 | | 82.3 | | 83.7 | | 75.3 | | 73.0
| | 76.2 |
= | Total net income | | 1000 NOK | | 929.6 | | 1091.4
| | 927.2 | | 1289.7 | | 1058.6 | | 1017.2 | | 1137.0 | | 1046.3
| | 1094.3 |
Change in own capital (savings) | | 1000 NOK | | 343.1 | | 339.8
| | -5.4 | | 66.3 | | 181.4 | | 296.6 | | 343.5 | | -122.7
| | 83.0 |
| Working capital on 31 Dec. | | 1000 NOK | | 754.8 | | 2151.1
| | 1984.3 | | 2207.9 | | 1798.8 | | 1250.0 | | 1691.6 | | 1455.5
| | 1325.0 |
| Change in working capital | | 1000 NOK | | -47.3 | | -353.9
| | -21.9 | | 126.0 | | -77.1 | | -76.5 | | -93.1 | | -215.8
| | -124.5 |
Balance on 31 Dec: | | | | | |
| | | | | | | | | | | |
| | |
| Agriculture | | 1000 NOK | | 1263.1 | | 1503.3
| | 2647.0 | | 4916.4 | | 2518.3 | | 1877.1 | | 1650.7 | | 1755.8
| | 1766.4 |
| Forestry | | 1000 NOK | | 155.9 | | 306.1
| | 323.4 | | 675.0 | | 355.3 | | 909.2 | | 1064.8 | | 96.2
| | 143.6 |
| Other occupations | | 1000 NOK | | 474.6 | | 1600.5
| | 2214.5 | | 1359.1 | | 1450.2 | | 485.1 | | 727.5 | | 609.4
| | 867.9 |
| Farm houses and private | | 1000 NOK | | 1364.7 | | 2187.3
| | 2118.4 | | 1727.0 | | 1845.8 | | 2866.3 | | 1914.7 | | 1233.9
| | 1954.8 |
| Outstanding claims and cash | | 1000 NOK | | 689.7 | | 1624.0
| | 681.3 | | 1459.7 | | 1090.7 | | 810.0 | | 1100.5 | | 1156.7
| | 1049.5 |
| Total assets | | 1000 NOK | | 3947.9 | | 7221.2
| | 7984.6 | | 10137.2 | | 7260.3 | | 6947.7 | | 6458.1 | | 4852.0
| | 5782.2 |
| Short-term liabilities | | 1000 NOK | | 196.7 | | 541.9
| | 223.4 | | 670.5 | | 395.5 | | 203.8 | | 199.7 | | 311.4
| | 290.3 |
| Long-term liabilities | | 1000 NOK | | 1493.1 | | 2281.1
| | 2961.4 | | 2679.5 | | 2329.9 | | 2174.9 | | 1890.5 | | 2265.9
| | 2275.9 |
| Own capital | | 1000 NOK | | 2258.1 | | 4398.1
| | 4799.9 | | 6787.2 | | 4534.9 | | 4569.0 | | 4367.9 | | 2274.6
| | 3215.9 |
|
1)1 decare = 0.1 hectar |