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 | |
200-300 | |
All | |
300-500 | |
All |
|
Number of holdings | | | | 11 | | 15
| | 22 | | 17 | | 66 | | 6 | | 17 | | 6
| | 15 |
Output | | 1000 NOK | | 282.7 | | 499.4
| | 779.7 | | 1963.0 | | 926.9 | | 419.0 | | 681.9 | | 743.3
| | 648.6 |
| Plant products | | 1000 NOK | | 185.6 | | 353.6
| | 563.0 | | 1402.9 | | 660.6 | | 305.6 | | 457.9 | | 419.1
| | 412.6 |
| Livestock products | | 1000 NOK | | 2.4 | | 0.6
| | | | | | 0.5 | | 3.4 | | 1.2 | |
| | |
| Production allowances, etc. | | 1000 NOK | | 75.2 | | 114.0
| | 184.6 | | 447.3 | | 215.4 | | 107.1 | | 189.7 | | 199.8
| | 180.0 |
| Other income | | 1000 NOK | | 19.5 | | 31.3
| | 32.1 | | 112.7 | | 50.3 | | 3.0 | | 33.1 | | 124.4
| | 56.0 |
Total variable costs | | 1000 NOK | | 78.9 | | 124.5
| | 186.4 | | 408.8 | | 209.3 | | 136.0 | | 178.7 | | 146.7
| | 130.9 |
| Seeds | | 1000 NOK | | 27.3 | | 33.5
| | 52.0 | | 82.2 | | 50.9 | | 24.2 | | 51.4 | | 36.7
| | 35.5 |
| Fertilizer and lime | | 1000 NOK | | 35.4 | | 59.2
| | 89.4 | | 237.9 | | 110.7 | | 83.9 | | 96.6 | | 79.7
| | 70.9 |
| Pesticides | | 1000 NOK | | 11.6 | | 20.2
| | 31.7 | | 74.9 | | 36.4 | | 12.4 | | 19.5 | | 21.4
| | 17.4 |
| Preservatives | | 1000 NOK | | | |
| | | | | | | | | | | |
| | |
| Fodder | | 1000 NOK | | 0.5 | | 0.3
| | 0.4 | | 0.9 | | 0.5 | | 9.5 | | 3.6 | |
| | |
| Miscellaneous for animal husbandry | | 1000 NOK | | 0.4 | | 0.7
| | | | | | 0.2 | | 1.0 | | 0.3 | |
| | |
| Purchase of cattle | | 1000 NOK | | | | 0.2
| | | | | | | | 1.1 | | 0.4 | |
| | |
| Other variable costs | | 1000 NOK | | 3.7 | | 10.3
| | 12.9 | | 12.9 | | 10.6 | | 3.8 | | 6.9 | | 8.9
| | 7.1 |
Registered fixed costs: | | | | | |
| | | | | | | | | | | |
| | |
| Hired labour | | 1000 NOK | | 0.7 | | 5.9
| | 5.9 | | 73.9 | | 22.4 | | | | 3.9 | | 21.6
| | 8.6 |
| Machinery and equipment | | 1000 NOK | | 14.6 | | 18.6
| | 44.0 | | 74.1 | | 40.4 | | 26.7 | | 33.8 | | 31.9
| | 29.2 |
| Tractors | | 1000 NOK | | 18.5 | | 17.2
| | 18.8 | | 31.5 | | 21.4 | | 4.6 | | 19.9 | | 16.1
| | 13.0 |
| Outbuildings, maintenance and rent | | 1000 NOK | | 16.7 | | 13.2
| | 10.0 | | 44.3 | | 20.5 | | 6.8 | | 17.8 | | 16.4
| | 18.7 |
| Farmland, drainage and water supply | | 1000 NOK | | 4.8 | | 9.9
| | 10.5 | | 18.8 | | 11.4 | | 5.0 | | 7.8 | | 5.0
| | 3.8 |
| Fuel | | 1000 NOK | | 14.7 | | 19.9
| | 34.5 | | 99.6 | | 44.2 | | 18.2 | | 31.1 | | 38.7
| | 31.1 |
| Rented machinery | | 1000 NOK | | 19.7 | | 20.1
| | 57.4 | | 171.3 | | 71.4 | | 41.6 | | 75.3 | | 193.8
| | 117.2 |
| Rented farmland and quota | | 1000 NOK | | 0.1 | | 10.8
| | 31.9 | | 146.4 | | 50.8 | | 21.6 | | 36.0 | | 10.3
| | 16.8 |
| Other fixed costs | | 1000 NOK | | 57.1 | | 77.6
| | 95.4 | | 133.9 | | 93.6 | | 47.5 | | 71.7 | | 90.8
| | 84.9 |
Total registered costs | | 1000 NOK | | 225.9 | | 317.5
| | 494.7 | | 1202.7 | | 585.5 | | 308.1 | | 476.1 | | 571.4
| | 454.2 |
Result before depreciation | | 1000 NOK | | 56.8 | | 181.9
| | 285.0 | | 760.3 | | 341.4 | | 110.9 | | 205.8 | | 171.9
| | 194.4 |
Depreciation: | | | | | |
| | | | | | | | | | | |
| | |
| Machinery and equipment | | 1000 NOK | | 28.8 | | 33.4
| | 49.5 | | 101.5 | | 55.0 | | 19.6 | | 48.1 | | 46.5
| | 44.3 |
| Tractors | | 1000 NOK | | 17.8 | | 21.1
| | 29.9 | | 44.4 | | 29.6 | | 16.4 | | 33.7 | | 14.3
| | 23.8 |
| Outbuildings | | 1000 NOK | | 33.9 | | 50.0
| | 66.9 | | 91.8 | | 63.1 | | 39.5 | | 43.1 | | 45.4
| | 36.3 |
| Farmland, drainage and water supply | | 1000 NOK | | 0.5 | | 1.2
| | 1.7 | | 14.7 | | 4.7 | | 3.8 | | 1.8 | | 3.5
| | 2.7 |
Required return on capital 2.0 % | | 1000 NOK | | 36.2 | | 43.3
| | 64.0 | | 110.5 | | 65.7 | | 28.4 | | 49.6 | | 37.3
| | 34.3 |
| Net income agriculture | | 1000 NOK | | -24.2 | | 76.2
| | 137.0 | | 507.9 | | 188.9 | | 31.6 | | 79.1 | | 62.2
| | 87.4 |
+ | Net income forestry | | 1000 NOK | | 129.8 | | 6.1
| | 38.2 | | 262.4 | | 103.3 | | 42.0 | | 195.5 | | -2.5
| | -0.9 |
+ | Net income other farm-based | | 1000 NOK | | 13.5 | | 259.6
| | 85.9 | | 133.5 | | 124.4 | | 28.9 | | 55.4 | | 1617.4
| | 723.2 |
+ | Net income other off-farm | | 1000 NOK | | 8.2 | | 150.6
| | 32.8 | | 48.1 | | 58.9 | | 219.2 | | 92.1 | | 79.4
| | 31.7 |
+ | Dividend | | 1000 NOK | | 17.3 | | 356.7
| | 93.1 | | 339.4 | | 202.5 | | 14.8 | | 45.2 | | 72.9
| | 36.3 |
+ | Wage income | | 1000 NOK | | 820.9 | | 945.6
| | 724.7 | | 839.2 | | 815.3 | | 724.6 | | 802.8 | | 861.4
| | 924.5 |
+ | Pensions/sick pay | | 1000 NOK | | 124.8 | | 47.8
| | 63.5 | | 40.5 | | 65.8 | | 208.0 | | 73.4 | | 89.9
| | 174.2 |
+ | Family labour investments | | 1000 NOK | | | |
| | 18.1 | | | | 6.0 | | | | 4.6 | |
| | 0.2 |
+ | Interest received | | 1000 NOK | | 9.0 | | 8.6
| | 6.9 | | 13.2 | | 9.1 | | 11.2 | | 11.4 | | 6.3
| | 7.7 |
- | Interest paid, payments to previous owner | | 1000 NOK | | 70.1 | | 108.4
| | 106.4 | | 118.3 | | 102.9 | | 123.3 | | 123.5 | | 126.0
| | 87.4 |
= | Total net income | | 1000 NOK | | 1029.2 | | 1742.6
| | 1093.8 | | 2065.7 | | 1471.5 | | 1157.1 | | 1236.1 | | 2661.0
| | 1896.9 |
Change in own capital (savings) | | 1000 NOK | | 344.5 | | 2698.0
| | 457.5 | | 839.1 | | 1036.6 | | 229.7 | | 310.6 | | 352.4
| | 276.1 |
| Working capital on 31 Dec. | | 1000 NOK | | 1168.4 | | 3443.4
| | 1799.0 | | 3380.8 | | 2499.9 | | 2859.1 | | 2266.1 | | 1532.8
| | 1590.8 |
| Change in working capital | | 1000 NOK | | -12.2 | | 90.2
| | 59.1 | | 195.4 | | 87.3 | | -221.7 | | -44.2 | | -70.4
| | -28.8 |
Balance on 31 Dec: | | | | | |
| | | | | | | | | | | |
| | |
| Agriculture | | 1000 NOK | | 1820.1 | | 2420.6
| | 3340.4 | | 5800.0 | | 3463.2 | | 1421.7 | | 2508.9 | | 1844.1
| | 1684.9 |
| Forestry | | 1000 NOK | | 199.5 | | 348.6
| | 436.2 | | 775.6 | | 458.3 | | 951.7 | | 1260.0 | | 150.4
| | 105.2 |
| Other occupations | | 1000 NOK | | 680.4 | | 3369.0
| | 1351.1 | | 2856.8 | | 2111.9 | | 3828.3 | | 1889.4 | | 1359.1
| | 907.3 |
| Farm houses and private | | 1000 NOK | | 1498.4 | | 3501.3
| | 1900.3 | | 2447.0 | | 2328.8 | | 1804.0 | | 2350.0 | | 2435.3
| | 2196.2 |
| Outstanding claims and cash | | 1000 NOK | | 931.6 | | 946.9
| | 1093.3 | | 1484.7 | | 1123.9 | | 1609.3 | | 1582.5 | | 1327.9
| | 1241.6 |
| Total assets | | 1000 NOK | | 5129.9 | | 10586.3
| | 8121.3 | | 13364.2 | | 9486.0 | | 9615.0 | | 9590.9 | | 7116.8
| | 6135.1 |
| Short-term liabilities | | 1000 NOK | | 112.7 | | 324.0
| | 255.1 | | 727.8 | | 365.9 | | 172.3 | | 242.8 | | 509.1
| | 294.8 |
| Long-term liabilities | | 1000 NOK | | 1949.6 | | 2980.2
| | 3075.8 | | 3321.5 | | 2887.5 | | 3551.2 | | 3689.4 | | 2713.1
| | 1906.7 |
| Own capital | | 1000 NOK | | 3067.5 | | 7282.1
| | 4790.3 | | 9315.0 | | 6232.6 | | 5891.5 | | 5658.7 | | 3894.6
| | 3933.6 |
|
1)1 decare = 0.1 hectar |