Main table 17e, part 2. Summary of accounts for combined cereal and pig farming |
|
Regions | |
Eastern Norway | |
T.lag | |
All |
| |
| |
| |
|
| |
Lowlands | |
Lowlands | |
|
| |
| |
| |
|
Size groups | |
decares1) | |
All | |
300-500 | |
All | |
100-200 | |
300-500 | |
>500 | |
All |
|
Number of holdings | | | | 14 | | 6
| | 10 | | 6 | | 14 | | 6 | | 30 |
Output | | 1000 NOK | | 3723.3 | | 3359.2
| | 3362.7 | | 3466.0 | | 3577.1 | | 3876.9 | | 3635.2 |
| Plant products | | 1000 NOK | | 676.3 | | 481.1
| | 465.8 | | 242.1 | | 578.0 | | 1083.5 | | 577.2 |
| Livestock products | | 1000 NOK | | 2687.2 | | 2498.6
| | 2514.3 | | 3015.4 | | 2659.5 | | 2244.3 | | 2708.6 |
| Production allowances, etc. | | 1000 NOK | | 330.7 | | 273.9
| | 298.5 | | 190.5 | | 285.9 | | 493.4 | | 306.7 |
| Other income | | 1000 NOK | | 29.0 | | 105.6
| | 84.0 | | 18.1 | | 53.6 | | 55.7 | | 42.7 |
Total variable costs | | 1000 NOK | | 1898.0 | | 2025.7
| | 1929.3 | | 2019.5 | | 2047.9 | | 1739.1 | | 1945.2 |
| Seeds | | 1000 NOK | | 55.8 | | 21.1
| | 23.6 | | 18.7 | | 48.7 | | 95.1 | | 47.3 |
| Fertilizer and lime | | 1000 NOK | | 83.4 | | 86.7
| | 78.5 | | 18.1 | | 65.6 | | 164.9 | | 71.6 |
| Pesticides | | 1000 NOK | | 40.1 | | 40.9
| | 37.7 | | 9.1 | | 41.4 | | 57.8 | | 36.2 |
| Preservatives | | 1000 NOK | | 0.3 | | 1.9
| | 1.1 | | 4.9 | | 0.8 | | 0.7 | | 1.5 |
| Fodder | | 1000 NOK | | 1178.2 | | 1195.4
| | 1256.4 | | 1395.0 | | 1250.9 | | 1009.4 | | 1247.6 |
| Miscellaneous for animal husbandry | | 1000 NOK | | 89.1 | | 71.0
| | 96.0 | | 108.9 | | 87.0 | | 70.2 | | 100.1 |
| Purchase of cattle | | 1000 NOK | | 387.2 | | 564.2
| | 380.0 | | 412.3 | | 497.3 | | 262.6 | | 380.5 |
| Other variable costs | | 1000 NOK | | 63.9 | | 44.5
| | 55.9 | | 52.5 | | 56.3 | | 78.5 | | 60.3 |
Registered fixed costs: | | | | | |
| | | | | | | | | | |
| Hired labour | | 1000 NOK | | 160.2 | | 88.6
| | 103.9 | | 160.5 | | 148.5 | | 129.8 | | 145.6 |
| Machinery and equipment | | 1000 NOK | | 50.3 | | 35.6
| | 39.3 | | 22.0 | | 65.2 | | 52.2 | | 49.2 |
| Tractors | | 1000 NOK | | 34.2 | | 20.4
| | 25.2 | | 19.9 | | 20.4 | | 37.8 | | 27.2 |
| Outbuildings, maintenance and rent | | 1000 NOK | | 79.9 | | 31.2
| | 44.1 | | 44.0 | | 69.1 | | 69.9 | | 64.9 |
| Farmland, drainage and water supply | | 1000 NOK | | 17.8 | | 5.3
| | 5.0 | | 3.4 | | 13.4 | | 8.6 | | 10.1 |
| Fuel | | 1000 NOK | | 60.9 | | 46.2
| | 44.4 | | 25.8 | | 54.3 | | 83.9 | | 53.5 |
| Rented machinery | | 1000 NOK | | 164.3 | | 65.4
| | 62.6 | | 30.9 | | 108.5 | | 164.1 | | 109.5 |
| Rented farmland and quota | | 1000 NOK | | 77.2 | | 28.3
| | 33.7 | | 2.0 | | 35.1 | | 151.5 | | 49.7 |
| Other fixed costs | | 1000 NOK | | 429.8 | | 228.5
| | 225.1 | | 188.4 | | 235.1 | | 559.5 | | 322.2 |
Total registered costs | | 1000 NOK | | 2972.6 | | 2575.2
| | 2512.5 | | 2516.4 | | 2797.4 | | 2996.4 | | 2777.1 |
Result before depreciation | | 1000 NOK | | 750.7 | | 783.9
| | 850.1 | | 949.6 | | 779.6 | | 880.5 | | 858.1 |
Depreciation: | | | | | |
| | | | | | | | | | |
| Machinery and equipment | | 1000 NOK | | 71.8 | | 73.7
| | 72.1 | | 39.4 | | 75.7 | | 119.5 | | 74.1 |
| Tractors | | 1000 NOK | | 33.5 | | 55.5
| | 49.1 | | 24.8 | | 45.9 | | 44.7 | | 40.2 |
| Outbuildings | | 1000 NOK | | 225.0 | | 155.1
| | 152.4 | | 222.3 | | 233.8 | | 151.2 | | 213.5 |
| Farmland, drainage and water supply | | 1000 NOK | | 2.0 | | 3.6
| | 2.6 | | 1.8 | | 2.4 | | 4.0 | | 2.4 |
Required return on capital 2.0 % | | 1000 NOK | | 102.4 | | 82.5
| | 83.1 | | 89.2 | | 110.9 | | 103.6 | | 103.5 |
| Net income agriculture | | 1000 NOK | | 418.3 | | 496.0
| | 574.0 | | 661.4 | | 421.8 | | 561.0 | | 527.9 |
+ | Net income forestry | | 1000 NOK | | 1.6 | | 62.5
| | 36.7 | | 2.9 | | 23.0 | | -9.6 | | 9.3 |
+ | Net income other farm-based | | 1000 NOK | | 104.7 | | 63.9
| | 83.2 | | 1.1 | | 67.6 | | 293.8 | | 92.1 |
+ | Net income other off-farm | | 1000 NOK | | 97.4 | | 2.8
| | 3.4 | | 2.8 | | 60.5 | | 125.9 | | 65.7 |
+ | Dividend | | 1000 NOK | | 33.5 | | 17.1
| | 16.5 | | 11.9 | | 12.3 | | 19.1 | | 22.6 |
+ | Wage income | | 1000 NOK | | 461.0 | | 494.6
| | 379.4 | | 272.8 | | 487.1 | | 277.8 | | 391.4 |
+ | Pensions/sick pay | | 1000 NOK | | 36.6 | | 51.7
| | 65.0 | | 70.1 | | 49.5 | | 59.5 | | 49.0 |
+ | Family labour investments | | 1000 NOK | | | |
| | | | | | 3.8 | | | | 1.8 |
+ | Interest received | | 1000 NOK | | 16.2 | | 9.7
| | 8.4 | | 27.5 | | 7.3 | | 7.4 | | 12.7 |
- | Interest paid, payments to previous owner | | 1000 NOK | | 187.1 | | 138.4
| | 138.0 | | 95.8 | | 195.4 | | 198.7 | | 169.7 |
= | Total net income | | 1000 NOK | | 982.2 | | 1059.9
| | 1028.6 | | 954.8 | | 937.4 | | 1136.1 | | 1002.8 |
Change in own capital (savings) | | 1000 NOK | | 169.7 | | 429.7
| | 391.2 | | 503.4 | | 157.3 | | -11.9 | | 253.8 |
| Working capital on 31 Dec. | | 1000 NOK | | 2824.7 | | 1413.6
| | 1323.2 | | 3923.7 | | 1165.7 | | 1642.7 | | 2178.6 |
| Change in working capital | | 1000 NOK | | 165.7 | | -51.1
| | -17.1 | | -65.2 | | 123.7 | | 86.5 | | 92.3 |
Balance on 31 Dec: | | | | | |
| | | | | | | | | | |
| Agriculture | | 1000 NOK | | 5154.2 | | 4096.5
| | 4114.4 | | 4366.4 | | 5542.5 | | 5221.8 | | 5177.4 |
| Forestry | | 1000 NOK | | 127.8 | | 174.1
| | 127.3 | | 44.6 | | 372.0 | | 88.6 | | 214.1 |
| Other occupations | | 1000 NOK | | 1975.1 | | 498.7
| | 547.7 | | 918.6 | | 614.0 | | 1844.5 | | 1231.1 |
| Farm houses and private | | 1000 NOK | | 1580.7 | | 1207.1
| | 1069.3 | | 769.2 | | 1467.5 | | 2352.4 | | 1403.4 |
| Outstanding claims and cash | | 1000 NOK | | 2118.8 | | 951.3
| | 828.7 | | 2989.6 | | 743.5 | | 1747.7 | | 1517.2 |
| Total assets | | 1000 NOK | | 10956.5 | | 6927.8
| | 6687.4 | | 9088.5 | | 8739.5 | | 11254.9 | | 9543.2 |
| Short-term liabilities | | 1000 NOK | | 1247.8 | | 765.1
| | 735.8 | | 499.2 | | 931.4 | | 1535.9 | | 967.6 |
| Long-term liabilities | | 1000 NOK | | 4067.8 | | 3549.4
| | 3228.8 | | 2148.6 | | 4294.4 | | 4427.7 | | 3818.3 |
| Own capital | | 1000 NOK | | 5641.0 | | 2613.2
| | 2722.8 | | 6440.7 | | 3513.7 | | 5291.4 | | 4757.3 |
|
1)1 decare = 0.1 hectar |