Main table 17a, part 2. Summary of accounts for combined dairy and |
beef farming |
|
Regions | | Eastern Norway |
| | |
| | Lowlands | | Other parts |
| | | | |
Size groups | | decares1) | | 100-200 | | 200-300 | | 300-500 | | 50-100 | | 100-200 | | 200-300 | | 300-500 | |
|
Number of holdings | | | | 13 | | 17 | | 11 | | 8 | | 42 | | 18 | | 7 |
Output | | NOK | | 623914 | | 844349 | | 1136806 | | 386760 | | 542623 | | 836015 | | 1051517 |
| Plant products | | NOK | | 24935 | | 61627 | | 86696 | | 3937 | | 6766 | | 19982 | | 90650 |
| Livestock products | | NOK | | 447623 | | 581886 | | 816593 | | 259038 | | 376711 | | 612109 | | 698412 |
| Production allowances, etc. | | NOK | | 136933 | | 184097 | | 215573 | | 118326 | | 149737 | | 193239 | | 243071 |
| Other income | | NOK | | 14422 | | 16738 | | 17944 | | 5460 | | 9409 | | 10686 | | 19384 |
Total variable costs | | NOK | | 195648 | | 250043 | | 344039 | | 103571 | | 134894 | | 253018 | | 311611 |
| Seeds | | NOK | | 7665 | | 11890 | | 17492 | | 2033 | | 3946 | | 7059 | | 18577 |
| Fertilizer and lime | | NOK | | 23365 | | 32766 | | 51034 | | 10273 | | 14874 | | 29017 | | 34301 |
| Pesticides | | NOK | | 1840 | | 3627 | | 3714 | | 132 | | 365 | | 644 | | 5282 |
| Preservatives | | NOK | | 4667 | | 7479 | | 10406 | | 3239 | | 3385 | | 6727 | | 6960 |
| Fodder | | NOK | | 115584 | | 142002 | | 210056 | | 66245 | | 86293 | | 168022 | | 160677 |
| Miscellaneous for animal husbandry | | NOK | | 15408 | | 22302 | | 26438 | | 9651 | | 11298 | | 19335 | | 19133 |
| Purchase of cattle | | NOK | | 14434 | | 12139 | | 5328 | | 4404 | | 4944 | | 7435 | | 47255 |
| Other variable costs | | NOK | | 12685 | | 17838 | | 19573 | | 7594 | | 9789 | | 14779 | | 19425 |
Registered fixed costs: | | | | | | | | | | | | | | | | |
| Hired labour | | NOK | | 63031 | | 98683 | | 166449 | | 36065 | | 52890 | | 77356 | | 118857 |
| Machinery and equipment | | NOK | | 19440 | | 30010 | | 35316 | | 6533 | | 19345 | | 28706 | | 34430 |
| Tractors | | NOK | | 12691 | | 15464 | | 16976 | | 6755 | | 7424 | | 16708 | | 28716 |
| Outbuildings | | NOK | | 14378 | | 21890 | | 48844 | | 12728 | | 19545 | | 29056 | | 21860 |
| Farmland, drainage and water supply | | NOK | | 2809 | | 6499 | | 9398 | | 3332 | | 3287 | | 5697 | | 3866 |
| Fuel | | NOK | | 8493 | | 11829 | | 16638 | | 6817 | | 9180 | | 12915 | | 13121 |
| Rented machinery | | NOK | | 9376 | | 17143 | | 32050 | | 5455 | | 8893 | | 10962 | | 18489 |
| Rented farmland | | NOK | | 2896 | | 8168 | | 12700 | | 1525 | | 3082 | | 5119 | | 8086 |
| Other fixed costs | | NOK | | 52303 | | 60170 | | 77436 | | 40519 | | 43781 | | 63005 | | 76311 |
Total registered costs | | NOK | | 381064 | | 519900 | | 759847 | | 223298 | | 302321 | | 502542 | | 635345 |
Result before depreciation | | NOK | | 242849 | | 324449 | | 376959 | | 163462 | | 240302 | | 333473 | | 416172 |
Depreciation: | | | | | | | | | | | | | | | | |
| Machinery and equipment | | NOK | | 18361 | | 30291 | | 34321 | | 12118 | | 15947 | | 20227 | | 35199 |
| Tractors | | NOK | | 30079 | | 20350 | | 22926 | | 11784 | | 16125 | | 20363 | | 18814 |
| Outbuildings | | NOK | | 17817 | | 32254 | | 40376 | | 19393 | | 21134 | | 33446 | | 46802 |
| Farmland, drainage and water supply | | NOK | | 2876 | | 1921 | | 1686 | | 2302 | | 1953 | | 2990 | | 4880 |
Required return on capital 6.0 % | | NOK | | 52822 | | 77921 | | 104088 | | 37345 | | 52353 | | 80539 | | 108071 |
| Net income agriculture | | NOK | | 173716 | | 239633 | | 277650 | | 117867 | | 185144 | | 256447 | | 310476 |
+ | Net income forestry | | NOK | | 6723 | | 6136 | | 31032 | | 14631 | | 19311 | | 18850 | | 30186 |
+ | Net income other farm-based | | NOK | | 3576 | | 11699 | | 16696 | | 5002 | | 5413 | | 16917 | | 17513 |
+ | Net income other off-farm | | NOK | | | | 16739 | | 9091 | | 4791 | | 4821 | | 4981 | | 4708 |
+ | Dividend | | NOK | | 4314 | | 8345 | | 11872 | | 5393 | | 11260 | | 3822 | | 15250 |
+ | Wage income | | NOK | | 77229 | | 72376 | | 82683 | | 89693 | | 99616 | | 102139 | | 108841 |
+ | Pensions/sick pay | | NOK | | 17093 | | 22432 | | 18150 | | 3654 | | 17924 | | 13122 | | 32494 |
+ | Family labour investments | | NOK | | | | 2302 | | 2932 | | 52 | | 2647 | | 2675 | | 448 |
+ | Interest received | | NOK | | 7135 | | 3955 | | 2704 | | 5139 | | 6532 | | 8489 | | 2289 |
- | Interest paid, payments to previous owner | | NOK | | 32172 | | 48943 | | 65240 | | 13127 | | 25202 | | 56915 | | 64394 |
= | Total net income | | NOK | | 257615 | | 334675 | | 387569 | | 233095 | | 327465 | | 370528 | | 457812 |
Change in own capital (savings) | | NOK | | 13803 | | -5913 | | 76325 | | 21383 | | 50900 | | 48197 | | 88436 |
| Working capital on 31 Dec. | | NOK | | 246938 | | 52930 | | -3623 | | 201289 | | 250990 | | 269415 | | 218351 |
| Change in working capital | | NOK | | 17836 | | -28677 | | 56062 | | 13779 | | 7948 | | -20304 | | 1332 |
Balance on 31 Dec: | | | | | | | | | | | | | | | | |
| Agriculture | | NOK | | 885187 | | 1325970 | | 1726359 | | 613567 | | 878336 | | 1358997 | | 1820434 |
| Forestry | | NOK | | 58889 | | 53972 | | 102520 | | 35797 | | 71916 | | 79072 | | 85670 |
| Other occupations | | NOK | | 62094 | | 42095 | | 72986 | | 88110 | | 83147 | | 108690 | | 211336 |
| Farm houses and private | | NOK | | 345031 | | 367798 | | 515664 | | 258120 | | 343447 | | 439923 | | 448364 |
| Outstanding claims and cash | | NOK | | 265512 | | 180587 | | 160010 | | 194129 | | 284198 | | 301781 | | 236194 |
| Total assets | | NOK | | 1616713 | | 1970422 | | 2577538 | | 1189724 | | 1661043 | | 2288463 | | 2801998 |
| Short-term liabilities | | NOK | | 168622 | | 337744 | | 494675 | | 57951 | | 152659 | | 262594 | | 369112 |
| Long-term liabilities | | NOK | | 343629 | | 579633 | | 809542 | | 151508 | | 330286 | | 668307 | | 823323 |
| Own capital | | NOK | | 1104462 | | 1053046 | | 1273320 | | 980266 | | 1178099 | | 1357562 | | 1609564 |
|
1)1 decare = 0.1 hectar |