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 | | | | 16 | | 28
| | 36 | | 23 | | 104 |
Output | | 1000 NOK | | 293.4 | | 469.7
| | 749.7 | | 1796.2 | | 828.8 |
| Plant products | | 1000 NOK | | 192.2 | | 332.3
| | 515.1 | | 1258.8 | | 575.9 |
| Livestock products | | 1000 NOK | | 1.6 | | 1.0
| | 0.2 | | | | 0.6 |
| Production allowances, etc. | | 1000 NOK | | 74.2 | | 115.5
| | 191.9 | | 437.0 | | 205.8 |
| Other income | | 1000 NOK | | 25.4 | | 20.9
| | 42.5 | | 100.4 | | 46.6 |
Total variable costs | | 1000 NOK | | 81.8 | | 128.0
| | 172.7 | | 378.5 | | 190.8 |
| Seeds | | 1000 NOK | | 26.7 | | 30.7
| | 48.7 | | 88.4 | | 48.9 |
| Fertilizer and lime | | 1000 NOK | | 39.3 | | 66.7
| | 85.3 | | 216.1 | | 101.5 |
| Pesticides | | 1000 NOK | | 10.6 | | 19.7
| | 27.6 | | 62.1 | | 30.2 |
| Preservatives | | 1000 NOK | | | |
| | | | | | |
| Fodder | | 1000 NOK | | 0.4 | | 2.2
| | 0.4 | | 0.7 | | 1.0 |
| Miscellaneous for animal husbandry | | 1000 NOK | | 0.3 | | 0.6
| | | | | | 0.2 |
| Purchase of cattle | | 1000 NOK | | | | 0.4
| | | | | | 0.1 |
| Other variable costs | | 1000 NOK | | 4.5 | | 7.7
| | 10.7 | | 11.3 | | 9.0 |
Registered fixed costs: | | | | | |
| | | | | | |
| Hired labour | | 1000 NOK | | 0.5 | | 3.2
| | 7.2 | | 57.5 | | 16.1 |
| Machinery and equipment | | 1000 NOK | | 13.2 | | 22.2
| | 41.3 | | 71.8 | | 38.2 |
| Tractors | | 1000 NOK | | 13.9 | | 12.7
| | 17.2 | | 35.2 | | 19.3 |
| Outbuildings, maintenance and rent | | 1000 NOK | | 14.0 | | 12.7
| | 11.8 | | 43.3 | | 19.2 |
| Farmland, drainage and water supply | | 1000 NOK | | 5.7 | | 7.5
| | 7.5 | | 17.3 | | 9.3 |
| Fuel | | 1000 NOK | | 13.2 | | 19.7
| | 34.8 | | 88.6 | | 39.0 |
| Rented machinery | | 1000 NOK | | 21.6 | | 31.4
| | 79.8 | | 171.9 | | 77.6 |
| Rented farmland and quota | | 1000 NOK | | 0.3 | | 15.0
| | 26.5 | | 130.8 | | 42.2 |
| Other fixed costs | | 1000 NOK | | 56.4 | | 71.0
| | 90.5 | | 134.5 | | 89.0 |
Total registered costs | | 1000 NOK | | 220.6 | | 323.5
| | 489.4 | | 1129.3 | | 540.8 |
Result before depreciation | | 1000 NOK | | 72.8 | | 146.2
| | 260.3 | | 667.0 | | 288.0 |
Depreciation: | | | | | |
| | | | | | |
| Machinery and equipment | | 1000 NOK | | 22.9 | | 30.6
| | 49.4 | | 105.2 | | 52.1 |
| Tractors | | 1000 NOK | | 17.3 | | 22.7
| | 30.0 | | 47.0 | | 29.9 |
| Outbuildings | | 1000 NOK | | 27.7 | | 40.2
| | 58.9 | | 82.4 | | 53.8 |
| Farmland, drainage and water supply | | 1000 NOK | | 0.9 | | 1.6
| | 1.6 | | 11.5 | | 3.7 |
Required return on capital 2.0 % | | 1000 NOK | | 30.4 | | 35.8
| | 57.4 | | 102.1 | | 56.8 |
| Net income agriculture | | 1000 NOK | | 3.9 | | 51.1
| | 120.3 | | 420.8 | | 148.6 |
+ | Net income forestry | | 1000 NOK | | 87.6 | | 12.2
| | 84.0 | | 236.0 | | 98.0 |
+ | Net income other farm-based | | 1000 NOK | | 30.9 | | 515.0
| | 338.7 | | 134.2 | | 290.4 |
+ | Net income other off-farm | | 1000 NOK | | 5.6 | | 126.3
| | 36.0 | | 62.1 | | 61.1 |
+ | Dividend | | 1000 NOK | | 44.4 | | 197.1
| | 73.3 | | 254.0 | | 141.5 |
+ | Wage income | | 1000 NOK | | 775.0 | | 874.1
| | 769.4 | | 844.2 | | 811.3 |
+ | Pensions/sick pay | | 1000 NOK | | 153.2 | | 113.7
| | 60.8 | | 30.7 | | 83.6 |
+ | Family labour investments | | 1000 NOK | | | | 0.1
| | 13.2 | | | | 4.6 |
+ | Interest received | | 1000 NOK | | 7.9 | | 8.9
| | 8.0 | | 12.2 | | 9.1 |
- | Interest paid, payments to previous owner | | 1000 NOK | | 63.5 | | 105.9
| | 109.8 | | 134.5 | | 106.4 |
= | Total net income | | 1000 NOK | | 1045.0 | | 1792.8
| | 1394.0 | | 1859.6 | | 1541.8 |
Change in own capital (savings) | | 1000 NOK | | 300.5 | | 1847.7
| | 405.6 | | 726.8 | | 843.2 |
| Working capital on 31 Dec. | | 1000 NOK | | 1491.1 | | 3214.7
| | 1696.2 | | 2837.5 | | 2342.7 |
| Change in working capital | | 1000 NOK | | -26.4 | | -6.3
| | 40.9 | | 173.5 | | 46.0 |
Balance on 31 Dec: | | | | | |
| | | | | | |
| Agriculture | | 1000 NOK | | 1527.9 | | 1935.1
| | 2971.9 | | 5298.9 | | 2958.1 |
| Forestry | | 1000 NOK | | 266.2 | | 411.7
| | 555.3 | | 816.0 | | 524.8 |
| Other occupations | | 1000 NOK | | 659.6 | | 2925.0
| | 1162.4 | | 2417.3 | | 1855.5 |
| Farm houses and private | | 1000 NOK | | 1433.9 | | 2588.0
| | 2343.9 | | 2356.2 | | 2262.2 |
| Outstanding claims and cash | | 1000 NOK | | 1162.4 | | 1483.3
| | 1160.5 | | 1428.3 | | 1299.9 |
| Total assets | | 1000 NOK | | 5050.0 | | 9343.1
| | 8194.0 | | 12316.7 | | 8900.6 |
| Short-term liabilities | | 1000 NOK | | 102.0 | | 250.6
| | 304.4 | | 715.2 | | 347.3 |
| Long-term liabilities | | 1000 NOK | | 1616.6 | | 2910.1
| | 3091.4 | | 3531.7 | | 2886.1 |
| Own capital | | 1000 NOK | | 3331.4 | | 6182.3
| | 4798.2 | | 8069.8 | | 5667.2 |
|
1)1 decare = 0.1 hectar |