Norwegian Institute of Bioeconomy Research *) |
Account statistics for agriculture 2002 |
Main table 17a, part 8. Summary of accounts for combined dairy and beef farming |
|
Regions | |
Trøndelag | |
| |
|
| |
Lowlands | | Other parts |
| |
| |
|
Size groups | |
decares1) | |
100-200 | |
200-300 | |
300-500 | |
All | |
100-200 | |
200-300 | |
300-500 | |
All |
|
Number of holdings | | | | 16 | | 18
| | 9 | | 44 | | 24 | | 21 | | 10 | | 55 |
Output | | 1000 NOK | | 678,1 | | 813,4
| | 1011,1 | | 813,3 | | 696,4 | | 834,1 | | 1123,2 | | 826,6
|
| Plant products | | 1000 NOK | | 8,7 | | 28,0
| | 56,6 | | 28,6 | | 8,9 | | 17,3 | | 49,7 | | 19,5
|
| Livestock products | | 1000 NOK | | 404,7 | | 470,0
| | 569,6 | | 470,7 | | 388,1 | | 464,9 | | 634,7 | | 462,3
|
| Production allowances, etc. | | 1000 NOK | | 262,5 | | 310,3
| | 367,0 | | 307,3 | | 293,4 | | 344,2 | | 428,3 | | 337,3
|
| Other income | | 1000 NOK | | 2,3 | | 5,0
| | 17,9 | | 6,7 | | 6,0 | | 7,6 | | 10,5 | | 7,4
|
Total variable costs | | 1000 NOK | | 179,6 | | 221,0
| | 304,8 | | 227,1 | | 185,8 | | 230,6 | | 357,5 | | 234,1
|
| Seeds | | 1000 NOK | | 3,5 | | 7,4
| | 9,4 | | 6,3 | | 2,7 | | 5,4 | | 9,4 | | 4,9
|
| Fertilizer and lime | | 1000 NOK | | 20,2 | | 30,1
| | 40,0 | | 29,7 | | 22,8 | | 28,8 | | 40,3 | | 28,3
|
| Pesticides | | 1000 NOK | | 0,7 | | 1,7
| | 3,0 | | 1,6 | | 0,8 | | 1,4 | | 4,3 | | 1,7
|
| Preservatives | | 1000 NOK | | 6,0 | | 8,5
| | 11,7 | | 8,4 | | 7,0 | | 9,0 | | 13,4 | | 8,9
|
| Fodder | | 1000 NOK | | 111,9 | | 129,6
| | 197,4 | | 139,2 | | 116,7 | | 138,9 | | 215,5 | | 143,1
|
| Miscellaneous for animal husbandry | | 1000 NOK | | 13,4 | | 19,3
| | 16,5 | | 17,0 | | 17,8 | | 19,5 | | 23,1 | | 19,4
|
| Purchase of cattle | | 1000 NOK | | 7,8 | | 9,1
| | 12,0 | | 9,1 | | 4,6 | | 12,9 | | 27,5 | | 11,9
|
| Other variable costs | | 1000 NOK | | 16,1 | | 15,4
| | 14,8 | | 15,8 | | 13,3 | | 14,8 | | 24,0 | | 15,8
|
Registered fixed costs: | | | | | |
| | | | | | | | | | | |
|
| Hired labour | | 1000 NOK | | 73,0 | | 63,3
| | 74,9 | | 69,5 | | 56,0 | | 76,7 | | 96,2 | | 71,2
|
| Machinery and equipment | | 1000 NOK | | 14,5 | | 22,5
| | 33,2 | | 22,2 | | 22,2 | | 19,2 | | 33,9 | | 23,2
|
| Tractors | | 1000 NOK | | 7,2 | | 10,9
| | 8,7 | | 9,3 | | 12,6 | | 13,5 | | 17,3 | | 13,8
|
| Outbuildings | | 1000 NOK | | 16,0 | | 27,0
| | 28,9 | | 23,2 | | 22,4 | | 25,0 | | 33,7 | | 25,5
|
| Farmland, drainage and water supply | | 1000 NOK | | 3,4 | | 7,1
| | 7,1 | | 7,1 | | 4,1 | | 5,1 | | 7,7 | | 5,1
|
| Fuel | | 1000 NOK | | 8,2 | | 13,0
| | 13,8 | | 11,8 | | 10,1 | | 13,1 | | 15,8 | | 12,3
|
| Rented machinery | | 1000 NOK | | 11,1 | | 14,5
| | 28,9 | | 15,9 | | 13,7 | | 13,2 | | 19,6 | | 14,6
|
| Rented farmland | | 1000 NOK | | 2,3 | | 7,0
| | 6,6 | | 6,3 | | 2,2 | | 6,9 | | 5,0 | | 4,5
|
| Other fixed costs | | 1000 NOK | | 48,9 | | 60,7
| | 69,4 | | 58,7 | | 56,9 | | 63,4 | | 84,0 | | 64,3
|
Total registered costs | | 1000 NOK | | 364,3 | | 447,0
| | 576,4 | | 451,2 | | 385,9 | | 466,6 | | 670,9 | | 468,6
|
Result before depreciation | | 1000 NOK | | 313,8 | | 366,4
| | 434,7 | | 362,1 | | 310,5 | | 367,5 | | 452,3 | | 358,0
|
Depreciation: | | | | | |
| | | | | | | | | | | |
|
| Machinery and equipment | | 1000 NOK | | 10,3 | | 15,9
| | 24,2 | | 16,4 | | 10,8 | | 16,3 | | 21,4 | | 14,8
|
| Tractors | | 1000 NOK | | 13,5 | | 17,6
| | 13,2 | | 15,7 | | 13,7 | | 21,1 | | 24,0 | | 18,4
|
| Outbuildings | | 1000 NOK | | 22,0 | | 32,0
| | 53,6 | | 33,3 | | 31,8 | | 29,2 | | 39,6 | | 32,2
|
| Farmland, drainage and water supply | | 1000 NOK | | 1,3 | | 1,3
| | 0,2 | | 1,1 | | 2,2 | | 1,2 | | 0,8 | | 1,6
|
Required return on capital 7,0 % | | 1000 NOK | | 56,7 | | 78,4
| | 114,3 | | 79,4 | | 76,8 | | 82,0 | | 101,8 | | 83,4
|
| Net income agriculture | | 1000 NOK | | 266,7 | | 299,6
| | 343,5 | | 295,7 | | 252,0 | | 299,8 | | 366,5 | | 291,1
|
+ | Net income forestry | | 1000 NOK | | 4,4 | | 6,1
| | 27,2 | | 9,8 | | 5,7 | | 22,4 | | 21,9 | | 15,0
|
+ | Net income other farm-based | | 1000 NOK | | 2,8 | | 10,1
| | 27,8 | | 11,1 | | 13,9 | | 9,9 | | 62,6 | | 21,2
|
+ | Net income other off-farm | | 1000 NOK | | 12,6 | | 17,1
| | | | 11,6 | | 4,8 | | 9,7 | | 0,9 | | 5,9
|
+ | Dividend | | 1000 NOK | | 1,1 | | 2,0
| | 7,2 | | 2,7 | | -0,5 | | 1,1 | | 1,0 | | 0,4
|
+ | Wage income | | 1000 NOK | | 116,1 | | 92,5
| | 104,5 | | 103,3 | | 148,3 | | 153,7 | | 108,5 | | 143,1
|
+ | Pensions/sick pay | | 1000 NOK | | 46,5 | | 19,0
| | 20,7 | | 28,9 | | 13,2 | | 9,5 | | 7,2 | | 10,7
|
+ | Family labour investments | | 1000 NOK | | | |
| | | | | | 0,4 | | 4,0 | | 17,2 | | 4,8
|
+ | Interest received | | 1000 NOK | | 36,0 | | 12,8
| | 4,6 | | 19,3 | | 16,9 | | 10,3 | | 18,0 | | 14,6
|
- | Interest paid, payments to previous owner | | 1000 NOK | | 35,7 | | 48,7
| | 86,2 | | 53,2 | | 46,3 | | 51,5 | | 67,6 | | 52,2
|
= | Total net income | | 1000 NOK | | 450,4 | | 410,5
| | 449,3 | | 429,1 | | 408,3 | | 468,9 | | 536,1 | | 454,7
|
Change in own capital (savings) | | 1000 NOK | | 141,4 | | 126,8
| | 65,3 | | 116,7 | | 53,0 | | 95,8 | | 69,2 | | 72,3
|
| Working capital on 31 Dec. | | 1000 NOK | | 670,1 | | 254,6
| | 190,5 | | 390,2 | | 383,7 | | 283,6 | | 426,9 | | 353,3
|
| Change in working capital | | 1000 NOK | | 16,9 | | 1,1
| | 136,8 | | 32,9 | | 40,6 | | -50,3 | | 1,6 | | -1,2
|
Balance on 31 Dec: | | | | | |
| | | | | | | | | | | |
|
| Agriculture | | 1000 NOK | | 809,0 | | 1144,3
| | 1599,5 | | 1138,2 | | 1099,7 | | 1204,2 | | 1468,0 | | 1206,5
|
| Forestry | | 1000 NOK | | 30,2 | | 64,2
| | 57,6 | | 49,0 | | 50,2 | | 91,3 | | 51,9 | | 66,2
|
| Other occupations | | 1000 NOK | | 67,8 | | 48,1
| | 75,1 | | 59,7 | | 78,5 | | 89,8 | | 146,3 | | 95,2
|
| Farm houses and private | | 1000 NOK | | 271,0 | | 377,2
| | 312,7 | | 321,8 | | 415,5 | | 473,1 | | 722,0 | | 493,2
|
| Outstanding claims and cash | | 1000 NOK | | 676,9 | | 291,1
| | 172,8 | | 402,8 | | 350,8 | | 285,8 | | 388,4 | | 332,8
|
| Total assets | | 1000 NOK | | 1854,9 | | 1925,0
| | 2217,8 | | 1971,6 | | 1994,8 | | 2144,2 | | 2776,6 | | 2194,0
|
| Short-term liabilities | | 1000 NOK | | 146,7 | | 203,5
| | 236,1 | | 191,8 | | 156,6 | | 228,0 | | 256,4 | | 202,0
|
| Long-term liabilities | | 1000 NOK | | 330,3 | | 516,6
| | 964,0 | | 553,9 | | 496,0 | | 642,8 | | 832,2 | | 613,2
|
| Own capital | | 1000 NOK | | 1377,9 | | 1204,9
| | 1017,7 | | 1225,9 | | 1342,2 | | 1273,4 | | 1688,0 | | 1378,8
|
|
1)1 decare = 0.1 hectar |
|
|
|