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 | | | | 18 | | 30
| | 29 | | 20 | | 99 |
Output | | 1000 NOK | | 268.5 | | 402.3
| | 638.4 | | 1625.2 | | 688.0 |
| Plant products | | 1000 NOK | | 175.9 | | 286.0
| | 436.8 | | 1221.6 | | 494.5 |
| Livestock products | | 1000 NOK | | 0.3 | | 1.5
| | | | 0.2 | | 0.5 |
| Production allowances, etc. | | 1000 NOK | | 66.3 | | 94.4
| | 158.9 | | 319.3 | | 152.2 |
| Other income | | 1000 NOK | | 26.0 | | 20.3
| | 42.8 | | 84.1 | | 40.8 |
Total variable costs | | 1000 NOK | | 63.7 | | 107.4
| | 152.6 | | 340.3 | | 158.5 |
| Seeds | | 1000 NOK | | 20.6 | | 28.0
| | 49.3 | | 81.6 | | 43.5 |
| Fertilizer and lime | | 1000 NOK | | 30.9 | | 50.7
| | 70.9 | | 168.1 | | 76.1 |
| Pesticides | | 1000 NOK | | 8.0 | | 17.1
| | 24.1 | | 74.6 | | 28.9 |
| Preservatives | | 1000 NOK | | | |
| | | | | | |
| Fodder | | 1000 NOK | | 0.8 | | 1.6
| | 0.3 | | 1.9 | | 1.1 |
| Miscellaneous for animal husbandry | | 1000 NOK | | 0.6 | | 0.2
| | | | 0.1 | | 0.2 |
| Purchase of cattle | | 1000 NOK | | | | 5.0
| | | | 0.7 | | 1.7 |
| Other variable costs | | 1000 NOK | | 2.9 | | 4.7
| | 7.9 | | 13.3 | | 7.0 |
Registered fixed costs: | | | | | |
| | | | | | |
| Hired labour | | 1000 NOK | | 0.4 | | 2.0
| | 2.3 | | 66.8 | | 14.8 |
| Machinery and equipment | | 1000 NOK | | 16.7 | | 26.6
| | 38.4 | | 68.2 | | 36.3 |
| Tractors | | 1000 NOK | | 8.3 | | 13.6
| | 19.4 | | 32.2 | | 17.8 |
| Outbuildings, maintenance and rent | | 1000 NOK | | 11.9 | | 8.5
| | 21.2 | | 36.7 | | 18.4 |
| Farmland, drainage and water supply | | 1000 NOK | | 1.0 | | 6.0
| | 11.0 | | 18.1 | | 8.9 |
| Fuel | | 1000 NOK | | 9.1 | | 19.3
| | 26.1 | | 73.3 | | 30.1 |
| Rented machinery | | 1000 NOK | | 17.4 | | 41.6
| | 68.1 | | 151.3 | | 66.5 |
| Rented farmland and quota | | 1000 NOK | | 2.8 | | 12.6
| | 17.3 | | 129.4 | | 35.5 |
| Other fixed costs | | 1000 NOK | | 50.4 | | 64.0
| | 83.4 | | 129.1 | | 79.8 |
Total registered costs | | 1000 NOK | | 181.7 | | 301.5
| | 439.7 | | 1045.4 | | 466.5 |
Result before depreciation | | 1000 NOK | | 86.9 | | 100.7
| | 198.7 | | 579.8 | | 221.5 |
Depreciation: | | | | | |
| | | | | | |
| Machinery and equipment | | 1000 NOK | | 17.7 | | 28.4
| | 32.5 | | 94.3 | | 40.4 |
| Tractors | | 1000 NOK | | 14.7 | | 24.9
| | 27.6 | | 37.2 | | 26.1 |
| Outbuildings | | 1000 NOK | | 25.0 | | 40.4
| | 44.6 | | 64.2 | | 43.0 |
| Farmland, drainage and water supply | | 1000 NOK | | 0.9 | | 1.4
| | 1.5 | | 7.7 | | 2.6 |
Required return on capital 2.0 % | | 1000 NOK | | 22.2 | | 29.7
| | 47.0 | | 84.5 | | 44.0 |
| Net income agriculture | | 1000 NOK | | 28.6 | | 5.8
| | 92.5 | | 376.4 | | 109.4 |
+ | Net income forestry | | 1000 NOK | | 48.7 | | 60.4
| | 7.1 | | 25.8 | | 34.5 |
+ | Net income other farm-based | | 1000 NOK | | 15.3 | | 156.5
| | 116.9 | | 98.6 | | 104.4 |
+ | Net income other off-farm | | 1000 NOK | | 58.1 | | 37.8
| | 23.2 | | 32.5 | | 35.4 |
+ | Dividend | | 1000 NOK | | 5.1 | | 29.5
| | 57.4 | | 23.1 | | 31.5 |
+ | Wage income | | 1000 NOK | | 662.4 | | 690.2
| | 724.3 | | 771.0 | | 720.3 |
+ | Pensions/sick pay | | 1000 NOK | | 162.2 | | 108.0
| | 80.3 | | 28.5 | | 91.5 |
+ | Family labour investments | | 1000 NOK | | | | 3.5
| | 0.8 | | 12.0 | | 3.7 |
+ | Interest received | | 1000 NOK | | 6.0 | | 10.6
| | 6.4 | | 10.3 | | 8.3 |
- | Interest paid, payments to previous owner | | 1000 NOK | | 69.6 | | 67.5
| | 94.0 | | 86.2 | | 78.5 |
= | Total net income | | 1000 NOK | | 916.9 | | 1034.8
| | 1014.9 | | 1292.1 | | 1060.5 |
Change in own capital (savings) | | 1000 NOK | | 308.9 | | 224.8
| | 98.0 | | 83.7 | | 174.6 |
| Working capital on 31 Dec. | | 1000 NOK | | 816.2 | | 1977.3
| | 1766.4 | | 1960.0 | | 1694.2 |
| Change in working capital | | 1000 NOK | | -32.7 | | -258.9
| | -67.0 | | 86.1 | | -87.9 |
Balance on 31 Dec: | | | | | |
| | | | | | |
| Agriculture | | 1000 NOK | | 1111.7 | | 1514.5
| | 2346.0 | | 4288.6 | | 2221.6 |
| Forestry | | 1000 NOK | | 234.3 | | 407.9
| | 407.4 | | 692.9 | | 425.9 |
| Other occupations | | 1000 NOK | | 377.6 | | 1399.9
| | 1756.7 | | 1116.7 | | 1258.6 |
| Farm houses and private | | 1000 NOK | | 1343.9 | | 1681.4
| | 2314.0 | | 1876.5 | | 1832.1 |
| Outstanding claims and cash | | 1000 NOK | | 786.7 | | 1397.7
| | 803.8 | | 1316.3 | | 1074.9 |
| Total assets | | 1000 NOK | | 3854.1 | | 6401.4
| | 7627.9 | | 9291.0 | | 6813.1 |
| Short-term liabilities | | 1000 NOK | | 184.3 | | 391.2
| | 252.9 | | 547.3 | | 337.0 |
| Long-term liabilities | | 1000 NOK | | 1366.0 | | 2125.3
| | 2701.6 | | 2499.2 | | 2200.5 |
| Own capital | | 1000 NOK | | 2303.8 | | 3884.9
| | 4673.4 | | 6244.5 | | 4275.5 |
|
1)1 decare = 0.1 hectar |