Main table 17d, part 2. Summary of accounts for cereal production |
|
Regions | |
Eastern Norway | |
Trøndelag |
| |
| |
|
| |
Lowlands | |
Other parts | |
Lowlands |
| |
| |
| |
|
Size groups | |
decares1) | |
100-200 | |
200-300 | |
300-500 | |
>500 | |
All | |
100-200 | |
200-300 | |
All | |
200-300 | |
All |
|
Number of holdings | | | | 13 | | 12
| | 20 | | 15 | | 63 | | 6 | | 6 | | 18
| | 6 | | 13 |
Output | | 1000 NOK | | 183.1 | | 263.5
| | 502.2 | | 978.0 | | 485.4 | | 174.4 | | 240.5 | | 329.4
| | 295.4 | | 387.1 |
| Plant products | | 1000 NOK | | 119.1 | | 167.1
| | 335.2 | | 666.6 | | 323.3 | | 78.8 | | 131.2 | | 188.3
| | 143.0 | | 222.5 |
| Livestock products | | 1000 NOK | | 0.4 | |
| | 0.2 | | 4.1 | | 1.1 | | | | 6.0 | | 2.0
| | | | |
| Production allowances, etc. | | 1000 NOK | | 56.0 | | 78.6
| | 129.1 | | 270.5 | | 133.0 | | 81.0 | | 102.2 | | 119.6
| | 151.3 | | 163.3 |
| Other income | | 1000 NOK | | 7.6 | | 17.8
| | 37.8 | | 36.8 | | 28.0 | | 14.6 | | 1.1 | | 19.4
| | 1.2 | | 1.3 |
Total variable costs | | 1000 NOK | | 51.9 | | 57.2
| | 112.7 | | 221.1 | | 110.7 | | 43.7 | | 72.0 | | 77.8
| | 36.7 | | 71.4 |
| Seeds | | 1000 NOK | | 14.7 | | 16.9
| | 30.6 | | 52.9 | | 28.8 | | 12.0 | | 21.7 | | 18.8
| | 7.5 | | 18.1 |
| Fertilizer and lime | | 1000 NOK | | 25.3 | | 31.1
| | 58.5 | | 107.5 | | 55.6 | | 18.7 | | 35.9 | | 38.1
| | 21.3 | | 39.6 |
| Pesticides | | 1000 NOK | | 8.6 | | 7.3
| | 20.0 | | 49.4 | | 21.3 | | 5.1 | | 10.7 | | 14.9
| | 2.4 | | 8.9 |
| Preservatives | | 1000 NOK | | | |
| | | | | | | | | | | |
| | 0.2 | | 0.1 |
| Fodder | | 1000 NOK | | 0.1 | |
| | 0.2 | | 3.0 | | 0.8 | | | | 0.6 | | 0.2
| | | | |
| Miscellaneous for animal husbandry | | 1000 NOK | | | |
| | 0.1 | | 0.4 | | 0.1 | | | | 0.2 | | 0.1
| | | | |
| Purchase of cattle | | 1000 NOK | | 0.3 | |
| | | | | | 0.1 | | | | 0.4 | | 0.1
| | | | |
| Other variable costs | | 1000 NOK | | 2.9 | | 1.9
| | 3.3 | | 8.0 | | 4.0 | | 7.9 | | 2.6 | | 5.6
| | 5.2 | | 4.6 |
Registered fixed costs: | | | | | |
| | | | | | | | | | | |
| | | | |
| Hired labour | | 1000 NOK | | | | 0.4
| | 5.3 | | 14.7 | | 5.3 | | | | 1.3 | | 3.5
| | 3.9 | | 11.3 |
| Machinery and equipment | | 1000 NOK | | 12.7 | | 12.3
| | 17.0 | | 45.7 | | 21.8 | | 11.5 | | 16.5 | | 17.1
| | 13.8 | | 13.8 |
| Tractors | | 1000 NOK | | 8.7 | | 6.7
| | 17.4 | | 19.3 | | 13.4 | | 5.2 | | 1.9 | | 7.6
| | 16.0 | | 11.5 |
| Outbuildings, maintenance and rent | | 1000 NOK | | 8.0 | | 6.7
| | 11.2 | | 12.6 | | 9.8 | | 9.4 | | 14.0 | | 12.5
| | 12.4 | | 9.0 |
| Farmland, drainage and water supply | | 1000 NOK | | 4.8 | | 10.0
| | 7.5 | | 8.4 | | 7.3 | | 5.9 | | 1.7 | | 3.3
| | 3.5 | | 3.5 |
| Fuel | | 1000 NOK | | 7.9 | | 11.9
| | 17.9 | | 46.8 | | 20.8 | | 18.5 | | 9.2 | | 18.1
| | 17.1 | | 15.2 |
| Rented machinery | | 1000 NOK | | 9.4 | | 21.6
| | 34.3 | | 48.0 | | 28.6 | | 34.6 | | 15.2 | | 26.6
| | 24.8 | | 26.5 |
| Rented farmland and quota | | 1000 NOK | | 1.6 | | 4.4
| | 23.4 | | 88.5 | | 29.7 | | | | 6.8 | | 18.5
| | 1.0 | | 3.7 |
| Other fixed costs | | 1000 NOK | | 34.9 | | 42.1
| | 49.4 | | 86.7 | | 53.3 | | 38.8 | | 34.7 | | 41.6
| | 50.6 | | 53.4 |
Total registered costs | | 1000 NOK | | 139.9 | | 173.3
| | 296.2 | | 591.8 | | 300.7 | | 167.6 | | 173.2 | | 226.4
| | 179.8 | | 219.3 |
Result before depreciation | | 1000 NOK | | 43.2 | | 90.2
| | 206.0 | | 386.1 | | 184.7 | | 6.9 | | 67.2 | | 102.9
| | 115.6 | | 167.8 |
Depreciation: | | | | | |
| | | | | | | | | | | |
| | | | |
| Machinery and equipment | | 1000 NOK | | 15.2 | | 13.5
| | 19.4 | | 58.0 | | 25.8 | | 18.6 | | 10.1 | | 15.1
| | 16.8 | | 19.7 |
| Tractors | | 1000 NOK | | 12.9 | | 16.7
| | 23.3 | | 25.5 | | 19.8 | | 9.6 | | 13.8 | | 17.0
| | 19.1 | | 20.3 |
| Outbuildings | | 1000 NOK | | 21.1 | | 20.7
| | 23.4 | | 40.1 | | 25.7 | | 17.7 | | 9.7 | | 15.9
| | 17.1 | | 17.4 |
| Farmland, drainage and water supply | | 1000 NOK | | 1.3 | | 1.3
| | 1.5 | | 3.2 | | 1.8 | | 1.5 | | 1.4 | | 1.8
| | 2.1 | | 1.5 |
Required return on capital 5.0 % | | 1000 NOK | | 50.8 | | 47.5
| | 72.1 | | 121.7 | | 72.1 | | 44.8 | | 28.9 | | 43.7
| | 47.4 | | 53.2 |
| Net income agriculture | | 1000 NOK | | -7.3 | | 38.0
| | 138.2 | | 259.3 | | 111.6 | | -40.5 | | 32.2 | | 53.1
| | 60.6 | | 109.0 |
+ | Net income forestry | | 1000 NOK | | 62.2 | | 5.8
| | 9.2 | | 74.8 | | 35.5 | | 144.4 | | 80.9 | | 112.5
| | 44.8 | | 20.5 |
+ | Net income other farm-based | | 1000 NOK | | 7.2 | | 41.7
| | 263.9 | | 104.3 | | 117.7 | | 17.9 | | 23.3 | | 25.2
| | 145.8 | | 80.1 |
+ | Net income other off-farm | | 1000 NOK | | 93.3 | | 42.1
| | 46.6 | | 59.3 | | 56.3 | | 11.4 | | | | 26.3
| | 8.8 | | 2.7 |
+ | Dividend | | 1000 NOK | | 1.1 | | 7.2
| | 3.7 | | 5.9 | | 4.3 | | 12.4 | | 3.9 | | 6.3
| | -81.8 | | -29.7 |
+ | Wage income | | 1000 NOK | | 564.3 | | 555.3
| | 466.8 | | 318.8 | | 462.4 | | 470.1 | | 566.5 | | 439.6
| | 531.2 | | 546.4 |
+ | Pensions/sick pay | | 1000 NOK | | 20.6 | | 58.6
| | 44.3 | | 27.1 | | 46.3 | | 11.8 | | 6.7 | | 15.9
| | 42.0 | | 55.3 |
+ | Family labour investments | | 1000 NOK | | 4.9 | | 2.5
| | | | | | 1.5 | | | | | | 1.2
| | 0.5 | | 1.4 |
+ | Interest received | | 1000 NOK | | 40.7 | | 35.7
| | 8.7 | | 26.1 | | 24.5 | | 23.4 | | 15.7 | | 18.6
| | 6.3 | | 17.5 |
- | Interest paid, payments to previous owner | | 1000 NOK | | 65.3 | | 81.7
| | 78.5 | | 69.5 | | 71.7 | | 89.9 | | 59.2 | | 59.1
| | 132.4 | | 86.1 |
= | Total net income | | 1000 NOK | | 721.7 | | 705.3
| | 902.9 | | 806.2 | | 788.4 | | 560.8 | | 670.0 | | 639.6
| | 625.8 | | 717.1 |
Change in own capital (savings) | | 1000 NOK | | 119.1 | | 104.4
| | 179.6 | | 161.1 | | 134.7 | | 200.4 | | 37.8 | | 110.0
| | -99.3 | | -5.7 |
| Working capital on 31 Dec. | | 1000 NOK | | 591.1 | | 604.6
| | 513.3 | | 1249.1 | | 714.5 | | 1151.4 | | 527.8 | | 766.2
| | 591.3 | | 650.5 |
| Change in working capital | | 1000 NOK | | 260.0 | | -26.5
| | 8.0 | | 15.3 | | 54.5 | | -43.4 | | -37.4 | | -62.9
| | 50.5 | | -9.0 |
Balance on 31 Dec: | | | | | |
| | | | | | | | | | | |
| | | | |
| Agriculture | | 1000 NOK | | 1014.3 | | 927.8
| | 1434.5 | | 2472.4 | | 1446.6 | | 870.0 | | 582.9 | | 862.1
| | 984.1 | | 1068.1 |
| Forestry | | 1000 NOK | | 180.8 | | 142.5
| | 154.8 | | 340.5 | | 197.2 | | 392.5 | | 505.4 | | 486.2
| | 169.6 | | 124.1 |
| Other occupations | | 1000 NOK | | 293.7 | | 310.0
| | 279.8 | | 302.6 | | 287.4 | | 699.4 | | 152.4 | | 394.0
| | 815.6 | | 487.0 |
| Farm houses and private | | 1000 NOK | | 947.0 | | 612.3
| | 1032.0 | | 1171.9 | | 973.3 | | 667.1 | | 1159.1 | | 764.2
| | 1060.7 | | 890.7 |
| Outstanding claims and cash | | 1000 NOK | | 465.9 | | 533.7
| | 536.1 | | 967.8 | | 611.8 | | 857.0 | | 456.7 | | 615.1
| | 430.4 | | 529.8 |
| Total assets | | 1000 NOK | | 2901.7 | | 2526.3
| | 3437.1 | | 5255.1 | | 3516.3 | | 3486.0 | | 2856.5 | | 3121.6
| | 3460.4 | | 3099.7 |
| Short-term liabilities | | 1000 NOK | | 100.5 | | 100.7
| | 208.4 | | 358.2 | | 194.2 | | 127.9 | | 74.3 | | 128.3
| | 129.4 | | 127.7 |
| Long-term liabilities | | 1000 NOK | | 1111.2 | | 1146.1
| | 1447.4 | | 1053.7 | | 1214.9 | | 1445.9 | | 968.4 | | 928.3
| | 2358.9 | | 1483.5 |
| Own capital | | 1000 NOK | | 1690.0 | | 1279.4
| | 1781.4 | | 3843.2 | | 2107.1 | | 1912.2 | | 1813.7 | | 2065.0
| | 972.0 | | 1488.4 |
|
1)1 decare = 0.1 hectar |