Norwegian Institute of Bioeconomy Research *) |
Account statistics for agriculture 2002 |
Main table 17a, part 10. Summary of accounts for combined dairy and beef farming |
|
Regions | |
Northern Norway |
| |
|
Size groups | |
decares1) | |
100-200 | |
200-300 | |
300-500 | |
All |
|
Number of holdings | | | | 18 | | 31
| | 18 | | 67 |
Output | | 1000 NOK | | 704,3 | | 824,8
| | 1033,4 | | 848,4 |
| Plant products | | 1000 NOK | | 19,8 | | 8,0
| | 14,2 | | 12,8 |
| Livestock products | | 1000 NOK | | 323,0 | | 397,4
| | 501,2 | | 405,3 |
| Production allowances, etc. | | 1000 NOK | | 353,7 | | 410,6
| | 503,2 | | 420,2 |
| Other income | | 1000 NOK | | 7,7 | | 8,8
| | 14,7 | | 10,1 |
Total variable costs | | 1000 NOK | | 194,4 | | 238,0
| | 304,0 | | 244,0 |
| Seeds | | 1000 NOK | | 3,3 | | 4,3
| | 5,0 | | 4,2 |
| Fertilizer and lime | | 1000 NOK | | 20,1 | | 26,2
| | 37,8 | | 27,7 |
| Pesticides | | 1000 NOK | | 0,3 | | 0,6
| | 0,7 | | 0,5 |
| Preservatives | | 1000 NOK | | 7,2 | | 5,9
| | 8,8 | | 7,0 |
| Fodder | | 1000 NOK | | 132,1 | | 156,4
| | 195,6 | | 160,4 |
| Miscellaneous for animal husbandry | | 1000 NOK | | 14,9 | | 19,7
| | 24,7 | | 19,8 |
| Purchase of cattle | | 1000 NOK | | 2,5 | | 6,7
| | 6,5 | | 5,5 |
| Other variable costs | | 1000 NOK | | 14,0 | | 18,3
| | 24,9 | | 18,9 |
Registered fixed costs: | | | | | |
| | | | |
| Hired labour | | 1000 NOK | | 59,6 | | 69,5
| | 95,9 | | 73,9 |
| Machinery and equipment | | 1000 NOK | | 19,2 | | 23,7
| | 26,9 | | 23,4 |
| Tractors | | 1000 NOK | | 10,0 | | 11,4
| | 13,1 | | 11,5 |
| Outbuildings | | 1000 NOK | | 15,8 | | 18,1
| | 28,7 | | 20,3 |
| Farmland, drainage and water supply | | 1000 NOK | | 3,3 | | 3,4
| | 6,3 | | 4,1 |
| Fuel | | 1000 NOK | | 9,7 | | 13,6
| | 18,9 | | 14,0 |
| Rented machinery | | 1000 NOK | | 6,2 | | 5,5
| | 5,3 | | 5,6 |
| Rented farmland | | 1000 NOK | | 0,6 | | 1,2
| | 3,3 | | 1,6 |
| Other fixed costs | | 1000 NOK | | 57,4 | | 66,9
| | 73,0 | | 66,0 |
Total registered costs | | 1000 NOK | | 376,3 | | 451,4
| | 575,4 | | 464,5 |
Result before depreciation | | 1000 NOK | | 328,1 | | 373,4
| | 457,9 | | 383,9 |
Depreciation: | | | | | |
| | | | |
| Machinery and equipment | | 1000 NOK | | 15,1 | | 23,0
| | 33,3 | | 23,6 |
| Tractors | | 1000 NOK | | 19,9 | | 23,6
| | 19,2 | | 21,4 |
| Outbuildings | | 1000 NOK | | 27,9 | | 30,6
| | 42,1 | | 33,0 |
| Farmland, drainage and water supply | | 1000 NOK | | 2,0 | | 1,6
| | 2,0 | | 1,8 |
Required return on capital 7,0 % | | 1000 NOK | | 64,9 | | 80,1
| | 104,6 | | 82,6 |
| Net income agriculture | | 1000 NOK | | 263,3 | | 294,6
| | 361,3 | | 304,1 |
+ | Net income forestry | | 1000 NOK | | 13,9 | | 5,2
| | 2,5 | | 6,8 |
+ | Net income other farm-based | | 1000 NOK | | 10,7 | | 10,8
| | 7,0 | | 9,7 |
+ | Net income other off-farm | | 1000 NOK | | 2,5 | | 10,4
| | -0,5 | | 5,3 |
+ | Dividend | | 1000 NOK | | 0,3 | | 4,1
| | 0,8 | | 2,2 |
+ | Wage income | | 1000 NOK | | 159,2 | | 111,3
| | 132,5 | | 129,9 |
+ | Pensions/sick pay | | 1000 NOK | | 23,5 | | 33,2
| | 57,1 | | 37,0 |
+ | Family labour investments | | 1000 NOK | | 2,5 | | 7,1
| | 10,2 | | 6,7 |
+ | Interest received | | 1000 NOK | | 14,2 | | 7,7
| | 4,5 | | 8,6 |
- | Interest paid, payments to previous owner | | 1000 NOK | | 36,9 | | 77,8
| | 97,3 | | 72,1 |
= | Total net income | | 1000 NOK | | 453,2 | | 406,5
| | 478,1 | | 438,2 |
Change in own capital (savings) | | 1000 NOK | | 22,7 | | 7,4
| | 82,9 | | 31,8 |
| Working capital on 31 Dec. | | 1000 NOK | | 273,5 | | 64,6
| | -53,2 | | 89,1 |
| Change in working capital | | 1000 NOK | | -10,9 | | 7,9
| | -5,8 | | -0,8 |
Balance on 31 Dec: | | | | | |
| | | | |
| Agriculture | | 1000 NOK | | 921,1 | | 1145,3
| | 1527,0 | | 1187,7 |
| Forestry | | 1000 NOK | | 70,6 | | 17,7
| | 12,5 | | 30,6 |
| Other occupations | | 1000 NOK | | 58,0 | | 123,1
| | 62,9 | | 89,4 |
| Farm houses and private | | 1000 NOK | | 357,9 | | 366,0
| | 445,4 | | 385,1 |
| Outstanding claims and cash | | 1000 NOK | | 319,4 | | 197,8
| | 163,3 | | 221,2 |
| Total assets | | 1000 NOK | | 1727,1 | | 1850,0
| | 2211,1 | | 1914,0 |
| Short-term liabilities | | 1000 NOK | | 158,8 | | 251,3
| | 394,1 | | 264,8 |
| Long-term liabilities | | 1000 NOK | | 442,7 | | 810,8
| | 996,6 | | 761,8 |
| Own capital | | 1000 NOK | | 1125,6 | | 787,9
| | 820,4 | | 887,3 |
|
1)1 decare = 0.1 hectar |
|
|
|