Norwegian Institute of Bioeconomy Research *) |
Account statistics for agriculture 2002 |
Main table 17a, part 12. Summary of accounts for combined dairy and beef farming |
|
Regions | |
All |
| |
|
Size groups | |
decares1) | |
50-100 | |
100-200 | |
200-300 | |
300-500 | |
All |
|
Number of holdings | | | | 21 | | 170
| | 149 | | 81 | | 427 |
Output | | 1000 NOK | | 393,5 | | 657,0
| | 868,7 | | 1124,6 | | 813,4 |
| Plant products | | 1000 NOK | | 2,4 | | 9,7
| | 17,1 | | 42,0 | | 19,1 |
| Livestock products | | 1000 NOK | | 198,9 | | 359,9
| | 492,0 | | 642,5 | | 455,5 |
| Production allowances, etc. | | 1000 NOK | | 189,9 | | 281,1
| | 349,4 | | 421,9 | | 329,0 |
| Other income | | 1000 NOK | | 2,3 | | 6,4
| | 10,3 | | 18,2 | | 9,8 |
Total variable costs | | 1000 NOK | | 112,2 | | 180,1
| | 247,1 | | 339,0 | | 232,0 |
| Seeds | | 1000 NOK | | 0,9 | | 2,6
| | 5,5 | | 10,2 | | 5,3 |
| Fertilizer and lime | | 1000 NOK | | 8,3 | | 18,7
| | 27,9 | | 39,8 | | 25,7 |
| Pesticides | | 1000 NOK | | 0,1 | | 0,9
| | 1,7 | | 3,3 | | 1,6 |
| Preservatives | | 1000 NOK | | 4,2 | | 5,9
| | 7,8 | | 8,6 | | 7,0 |
| Fodder | | 1000 NOK | | 71,9 | | 116,9
| | 152,6 | | 204,2 | | 144,1 |
| Miscellaneous for animal husbandry | | 1000 NOK | | 10,4 | | 15,3
| | 21,4 | | 25,2 | | 19,3 |
| Purchase of cattle | | 1000 NOK | | 6,9 | | 6,2
| | 12,2 | | 21,0 | | 11,3 |
| Other variable costs | | 1000 NOK | | 9,5 | | 13,5
| | 17,9 | | 26,6 | | 17,7 |
Registered fixed costs: | | | | | |
| | | | | | |
| Hired labour | | 1000 NOK | | 34,7 | | 55,9
| | 72,1 | | 96,2 | | 69,0 |
| Machinery and equipment | | 1000 NOK | | 16,3 | | 20,2
| | 26,3 | | 34,5 | | 25,1 |
| Tractors | | 1000 NOK | | 6,8 | | 8,5
| | 13,8 | | 17,0 | | 12,1 |
| Outbuildings | | 1000 NOK | | 10,6 | | 18,3
| | 24,6 | | 30,3 | | 22,4 |
| Farmland, drainage and water supply | | 1000 NOK | | 3,3 | | 4,1
| | 6,2 | | 8,4 | | 5,8 |
| Fuel | | 1000 NOK | | 5,0 | | 9,7
| | 13,1 | | 19,1 | | 12,7 |
| Rented machinery | | 1000 NOK | | 3,8 | | 10,4
| | 14,2 | | 24,4 | | 14,9 |
| Rented farmland | | 1000 NOK | | 0,5 | | 2,6
| | 6,3 | | 9,6 | | 5,6 |
| Other fixed costs | | 1000 NOK | | 37,9 | | 52,5
| | 66,5 | | 79,2 | | 62,4 |
Total registered costs | | 1000 NOK | | 231,0 | | 362,3
| | 490,2 | | 657,6 | | 461,9 |
Result before depreciation | | 1000 NOK | | 162,5 | | 294,7
| | 378,5 | | 467,0 | | 351,6 |
Depreciation: | | | | | |
| | | | | | |
| Machinery and equipment | | 1000 NOK | | 8,4 | | 14,0
| | 18,9 | | 31,0 | | 18,9 |
| Tractors | | 1000 NOK | | 12,5 | | 18,4
| | 23,5 | | 25,0 | | 21,2 |
| Outbuildings | | 1000 NOK | | 17,5 | | 28,7
| | 36,3 | | 49,6 | | 35,2 |
| Farmland, drainage and water supply | | 1000 NOK | | 1,4 | | 2,3
| | 2,4 | | 2,4 | | 2,3 |
Required return on capital 7,0 % | | 1000 NOK | | 44,4 | | 71,4
| | 97,2 | | 123,1 | | 90,2 |
| Net income agriculture | | 1000 NOK | | 122,6 | | 231,4
| | 297,4 | | 359,0 | | 273,9 |
+ | Net income forestry | | 1000 NOK | | 5,0 | | 7,2
| | 7,8 | | 13,6 | | 8,5 |
+ | Net income other farm-based | | 1000 NOK | | 6,6 | | 12,7
| | 20,7 | | 33,7 | | 19,6 |
+ | Net income other off-farm | | 1000 NOK | | 16,5 | | 4,2
| | 19,7 | | 5,1 | | 10,4 |
+ | Dividend | | 1000 NOK | | 5,0 | |
| | 1,4 | | 9,6 | | 2,6 |
+ | Wage income | | 1000 NOK | | 140,3 | | 162,4
| | 132,8 | | 124,7 | | 143,0 |
+ | Pensions/sick pay | | 1000 NOK | | 23,4 | | 24,4
| | 24,3 | | 32,5 | | 27,0 |
+ | Family labour investments | | 1000 NOK | | 3,0 | | 2,1
| | 7,6 | | 6,2 | | 4,9 |
+ | Interest received | | 1000 NOK | | 13,5 | | 17,5
| | 12,3 | | 10,0 | | 13,9 |
- | Interest paid, payments to previous owner | | 1000 NOK | | 34,5 | | 44,4
| | 72,7 | | 98,6 | | 65,4 |
= | Total net income | | 1000 NOK | | 301,4 | | 417,4
| | 451,3 | | 495,9 | | 438,3 |
Change in own capital (savings) | | 1000 NOK | | 14,0 | | 50,0
| | 71,1 | | 65,7 | | 57,6 |
| Working capital on 31 Dec. | | 1000 NOK | | 283,4 | | 398,3
| | 224,0 | | 230,0 | | 293,0 |
| Change in working capital | | 1000 NOK | | -16,7 | | 12,8
| | -16,3 | | 6,1 | | 0,2 |
Balance on 31 Dec: | | | | | |
| | | | | | |
| Agriculture | | 1000 NOK | | 640,0 | | 1022,0
| | 1422,4 | | 1771,3 | | 1304,2 |
| Forestry | | 1000 NOK | | 35,7 | | 60,0
| | 84,6 | | 73,3 | | 71,8 |
| Other occupations | | 1000 NOK | | 114,1 | | 131,6
| | 115,3 | | 184,9 | | 134,6 |
| Farm houses and private | | 1000 NOK | | 412,4 | | 417,8
| | 509,3 | | 540,6 | | 473,8 |
| Outstanding claims and cash | | 1000 NOK | | 277,2 | | 351,6
| | 283,8 | | 295,6 | | 311,5 |
| Total assets | | 1000 NOK | | 1479,5 | | 1983,0
| | 2415,5 | | 2865,7 | | 2295,9 |
| Short-term liabilities | | 1000 NOK | | 91,2 | | 151,7
| | 257,0 | | 347,0 | | 227,9 |
| Long-term liabilities | | 1000 NOK | | 457,7 | | 510,2
| | 860,3 | | 1086,0 | | 754,5 |
| Own capital | | 1000 NOK | | 930,5 | | 1321,2
| | 1298,2 | | 1432,7 | | 1313,5 |
|
1)1 decare = 0.1 hectar |
|
|
|