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 | |
200-300 | |
All | |
200-300 | |
All |
|
Number of holdings | | | | 15 | | 10
| | 19 | | 13 | | 59 | | 7 | | 16 | | 7
| | 15 |
Output | | 1000 NOK | | 226.1 | | 281.0
| | 557.8 | | 1159.4 | | 543.8 | | 303.7 | | 342.1 | | 392.8
| | 519.3 |
| Plant products | | 1000 NOK | | 154.8 | | 187.4
| | 377.8 | | 862.9 | | 384.4 | | 171.0 | | 198.1 | | 226.6
| | 331.1 |
| Livestock products | | 1000 NOK | | 0.3 | |
| | 0.3 | | 0.3 | | 0.2 | | 5.6 | | 2.5 | | 0.2
| | 0.1 |
| Production allowances, etc. | | 1000 NOK | | 59.5 | | 82.1
| | 139.7 | | 278.8 | | 135.9 | | 114.5 | | 129.7 | | 155.7
| | 180.5 |
| Other income | | 1000 NOK | | 11.5 | | 11.5
| | 40.0 | | 17.5 | | 23.3 | | 12.5 | | 11.9 | | 10.2
| | 7.6 |
Total variable costs | | 1000 NOK | | 48.0 | | 59.2
| | 126.2 | | 263.7 | | 121.6 | | 76.3 | | 71.6 | | 52.6
| | 72.6 |
| Seeds | | 1000 NOK | | 13.7 | | 16.9
| | 33.7 | | 67.6 | | 32.3 | | 20.8 | | 16.6 | | 21.3
| | 24.2 |
| Fertilizer and lime | | 1000 NOK | | 22.8 | | 34.1
| | 64.8 | | 128.9 | | 61.2 | | 38.8 | | 39.8 | | 19.4
| | 34.2 |
| Pesticides | | 1000 NOK | | 9.2 | | 6.3
| | 20.2 | | 61.5 | | 23.5 | | 10.1 | | 9.3 | | 3.5
| | 8.1 |
| Preservatives | | 1000 NOK | | | |
| | | | | | | | | | | |
| | |
| Fodder | | 1000 NOK | | | |
| | 0.8 | | | | 0.3 | | 0.7 | | 1.2 | |
| | -0.1 |
| Miscellaneous for animal husbandry | | 1000 NOK | | | |
| | 0.1 | | | | | | 0.6 | | 0.3 | |
| | |
| Purchase of cattle | | 1000 NOK | | | |
| | | | | | | | | | | |
| | |
| Other variable costs | | 1000 NOK | | 2.2 | | 1.9
| | 6.6 | | 5.7 | | 4.3 | | 5.3 | | 4.4 | | 8.3
| | 6.1 |
Registered fixed costs: | | | | | |
| | | | | | | | | | | |
| | |
| Hired labour | | 1000 NOK | | | | 0.2
| | 4.5 | | 14.1 | | 4.6 | | 4.0 | | 3.5 | | 4.7
| | 10.0 |
| Machinery and equipment | | 1000 NOK | | 11.9 | | 24.1
| | 17.8 | | 39.8 | | 21.9 | | 14.0 | | 17.4 | | 20.5
| | 22.8 |
| Tractors | | 1000 NOK | | 7.2 | | 9.7
| | 11.6 | | 18.3 | | 11.5 | | 3.7 | | 10.3 | | 10.0
| | 12.5 |
| Outbuildings, maintenance and rent | | 1000 NOK | | 10.2 | | 5.0
| | 21.3 | | 24.6 | | 16.4 | | 13.5 | | 10.1 | | 13.7
| | 12.2 |
| Farmland, drainage and water supply | | 1000 NOK | | 5.4 | | 4.4
| | 10.4 | | 16.8 | | 9.5 | | 3.3 | | 4.3 | | 5.1
| | 2.5 |
| Fuel | | 1000 NOK | | 9.7 | | 18.0
| | 32.6 | | 67.9 | | 31.1 | | 16.8 | | 19.3 | | 20.5
| | 17.7 |
| Rented machinery | | 1000 NOK | | 23.8 | | 12.4
| | 29.7 | | 61.8 | | 31.6 | | 18.2 | | 30.2 | | 25.2
| | 23.4 |
| Rented farmland and quota | | 1000 NOK | | | | 6.9
| | 18.0 | | 92.3 | | 27.3 | | 9.4 | | 8.1 | | 3.6
| | 5.0 |
| Other fixed costs | | 1000 NOK | | 36.7 | | 42.5
| | 63.8 | | 94.7 | | 58.8 | | 43.5 | | 43.3 | | 49.4
| | 57.0 |
Total registered costs | | 1000 NOK | | 153.0 | | 182.4
| | 335.9 | | 693.9 | | 334.3 | | 202.7 | | 218.2 | | 205.3
| | 235.7 |
Result before depreciation | | 1000 NOK | | 73.1 | | 98.5
| | 221.9 | | 465.5 | | 209.5 | | 101.0 | | 124.0 | | 187.4
| | 283.7 |
Depreciation: | | | | | |
| | | | | | | | | | | |
| | |
| Machinery and equipment | | 1000 NOK | | 19.8 | | 11.0
| | 21.6 | | 55.1 | | 26.1 | | 11.5 | | 15.4 | | 16.5
| | 20.7 |
| Tractors | | 1000 NOK | | 13.1 | | 17.3
| | 22.5 | | 25.3 | | 19.5 | | 21.0 | | 17.8 | | 21.5
| | 23.7 |
| Outbuildings | | 1000 NOK | | 20.1 | | 23.3
| | 21.5 | | 47.2 | | 26.6 | | 11.0 | | 14.9 | | 31.1
| | 24.6 |
| Farmland, drainage and water supply | | 1000 NOK | | 1.5 | | 0.7
| | 2.6 | | 2.9 | | 2.0 | | 2.3 | | 2.1 | | 1.8
| | 1.4 |
Required return on capital 6.0 % | | 1000 NOK | | 59.7 | | 56.2
| | 84.1 | | 162.9 | | 88.6 | | 41.0 | | 51.9 | | 71.3
| | 74.3 |
| Net income agriculture | | 1000 NOK | | 18.6 | | 46.3
| | 153.8 | | 335.0 | | 135.3 | | 55.2 | | 73.7 | | 116.5
| | 213.3 |
+ | Net income forestry | | 1000 NOK | | 29.8 | | -1.3
| | 24.0 | | 64.9 | | 31.6 | | 124.4 | | 108.5 | | -16.7
| | -5.7 |
+ | Net income other farm-based | | 1000 NOK | | 6.4 | | 45.7
| | 75.5 | | 175.3 | | 72.5 | | 24.8 | | 336.6 | | 181.1
| | 97.6 |
+ | Net income other off-farm | | 1000 NOK | | 133.6 | | -0.4
| | 33.6 | | 112.5 | | 70.3 | | 17.9 | | 9.7 | | 47.1
| | 23.5 |
+ | Dividend | | 1000 NOK | | 1.4 | | 2.2
| | 1.6 | | 6.4 | | 2.8 | | 5.0 | | 7.2 | | -23.3
| | -10.0 |
+ | Wage income | | 1000 NOK | | 572.8 | | 602.1
| | 361.9 | | 291.5 | | 445.3 | | 585.5 | | 527.4 | | 565.5
| | 580.8 |
+ | Pensions/sick pay | | 1000 NOK | | 51.0 | | 32.7
| | 61.5 | | 28.4 | | 48.8 | | 7.8 | | 9.1 | |
| | 26.3 |
+ | Family labour investments | | 1000 NOK | | 1.0 | |
| | 7.4 | | | | 2.6 | | | | 5.0 | | 0.1
| | 0.1 |
+ | Interest received | | 1000 NOK | | 23.9 | | 22.6
| | 34.9 | | 55.6 | | 33.8 | | 32.4 | | 33.2 | | 12.2
| | 22.5 |
- | Interest paid, payments to previous owner | | 1000 NOK | | 69.5 | | 89.0
| | 94.9 | | 81.2 | | 83.4 | | 63.4 | | 61.4 | | 150.0
| | 105.3 |
= | Total net income | | 1000 NOK | | 768.9 | | 660.9
| | 659.2 | | 988.4 | | 759.5 | | 789.7 | | 1049.0 | | 732.6
| | 843.1 |
Change in own capital (savings) | | 1000 NOK | | 55.5 | | 177.8
| | -160.4 | | 493.8 | | 106.2 | | 277.1 | | 504.4 | | -184.9
| | 130.9 |
| Working capital on 31 Dec. | | 1000 NOK | | 718.1 | | 745.1
| | 480.3 | | 1619.2 | | 840.6 | | 977.0 | | 1176.0 | | 568.0
| | 644.2 |
| Change in working capital | | 1000 NOK | | -29.0 | | -1.3
| | -23.9 | | -70.9 | | -32.6 | | -49.0 | | -66.4 | | -14.4
| | 17.9 |
Balance on 31 Dec: | | | | | |
| | | | | | | | | | | |
| | |
| Agriculture | | 1000 NOK | | 994.1 | | 906.9
| | 1481.0 | | 2792.2 | | 1513.0 | | 726.1 | | 903.0 | | 1212.2
| | 1268.5 |
| Forestry | | 1000 NOK | | 178.1 | | 140.2
| | 187.3 | | 344.7 | | 207.0 | | 481.1 | | 444.6 | | 146.3
| | 112.1 |
| Other occupations | | 1000 NOK | | 350.0 | | 184.2
| | 517.6 | | 398.8 | | 381.1 | | 205.7 | | 402.9 | | 697.8
| | 452.2 |
| Farm houses and private | | 1000 NOK | | 847.9 | | 670.5
| | 971.2 | | 1059.1 | | 901.2 | | 993.8 | | 783.0 | | 1044.4
| | 1057.4 |
| Outstanding claims and cash | | 1000 NOK | | 625.8 | | 618.7
| | 481.0 | | 1313.0 | | 725.5 | | 838.9 | | 982.1 | | 375.2
| | 487.9 |
| Total assets | | 1000 NOK | | 2995.8 | | 2520.5
| | 3638.1 | | 5907.8 | | 3727.7 | | 3245.7 | | 3515.6 | | 3476.0
| | 3378.1 |
| Short-term liabilities | | 1000 NOK | | 136.4 | | 62.3
| | 246.3 | | 462.2 | | 228.7 | | 96.3 | | 136.9 | | 140.7
| | 129.3 |
| Long-term liabilities | | 1000 NOK | | 1018.2 | | 1153.1
| | 1338.4 | | 1028.2 | | 1148.4 | | 766.3 | | 651.5 | | 2275.4
| | 1438.7 |
| Own capital | | 1000 NOK | | 1841.3 | | 1305.0
| | 2053.4 | | 4417.4 | | 2350.6 | | 2383.0 | | 2727.2 | | 1060.0
| | 1810.0 |
|
1)1 decare = 0.1 hectar |