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 | |
All | |
200-300 | |
All |
|
Number of holdings | | | | 14 | | 13
| | 19 | | 17 | | 65 | | 12 | | 6 | | 16 |
Output | | 1000 NOK | | 285.2 | | 485.8
| | 635.1 | | 1915.3 | | 850.1 | | 459.2 | | 278.0 | | 491.9
|
| Plant products | | 1000 NOK | | 179.9 | | 366.5
| | 445.7 | | 1496.9 | | 637.5 | | 293.9 | | 139.3 | | 311.3
|
| Livestock products | | 1000 NOK | | 1.5 | | 1.7
| | 0.2 | | | | 0.7 | | | | | | 0.1
|
| Production allowances, etc. | | 1000 NOK | | 68.9 | | 91.4
| | 139.3 | | 372.0 | | 171.8 | | 140.0 | | 124.4 | | 165.7
|
| Other income | | 1000 NOK | | 34.8 | | 26.2
| | 49.8 | | 46.3 | | 40.1 | | 25.2 | | 14.3 | | 14.8
|
Total variable costs | | 1000 NOK | | 64.5 | | 116.7
| | 156.6 | | 386.2 | | 185.5 | | 116.4 | | 89.4 | | 124.7
|
| Seeds | | 1000 NOK | | 17.9 | | 25.8
| | 38.3 | | 89.6 | | 44.0 | | 34.8 | | 19.9 | | 31.2
|
| Fertilizer and lime | | 1000 NOK | | 33.9 | | 63.0
| | 81.5 | | 213.5 | | 100.2 | | 60.7 | | 53.0 | | 73.6
|
| Pesticides | | 1000 NOK | | 7.3 | | 22.2
| | 27.2 | | 74.8 | | 33.8 | | 14.2 | | 11.2 | | 14.4
|
| Preservatives | | 1000 NOK | | | |
| | | | | | | | | | | |
|
| Fodder | | 1000 NOK | | 1.9 | | 1.6
| | 1.1 | | | | 1.1 | | | | | | 0.6
|
| Miscellaneous for animal husbandry | | 1000 NOK | | 0.3 | | 0.1
| | | | | | 0.1 | | | | | |
|
| Purchase of cattle | | 1000 NOK | | 0.1 | | 0.6
| | | | | | 0.2 | | | | | |
|
| Other variable costs | | 1000 NOK | | 3.1 | | 3.5
| | 8.4 | | 8.2 | | 6.1 | | 6.7 | | 5.3 | | 4.9
|
Registered fixed costs: | | | | | |
| | | | | | | | | | | |
|
| Hired labour | | 1000 NOK | | 0.6 | |
| | 2.2 | | 42.5 | | 11.9 | | 0.3 | | 5.3 | | 16.0
|
| Machinery and equipment | | 1000 NOK | | 11.9 | | 32.6
| | 30.2 | | 74.9 | | 37.6 | | 23.7 | | 19.8 | | 22.9
|
| Tractors | | 1000 NOK | | 7.0 | | 6.3
| | 14.3 | | 15.0 | | 10.9 | | 8.7 | | 9.1 | | 11.5
|
| Outbuildings, maintenance and rent | | 1000 NOK | | 7.2 | | 10.2
| | 26.7 | | 55.2 | | 26.0 | | 12.2 | | 12.2 | | 12.8
|
| Farmland, drainage and water supply | | 1000 NOK | | 1.4 | | 4.0
| | 16.5 | | 17.3 | | 10.5 | | 5.5 | | 2.5 | | 6.4
|
| Fuel | | 1000 NOK | | 15.2 | | 21.4
| | 27.9 | | 91.8 | | 40.1 | | 21.0 | | 15.6 | | 22.8
|
| Rented machinery | | 1000 NOK | | 18.3 | | 14.0
| | 44.4 | | 100.6 | | 47.0 | | 27.9 | | 38.6 | | 64.9
|
| Rented farmland and quota | | 1000 NOK | | 10.5 | | 8.1
| | 22.1 | | 140.5 | | 47.1 | | 22.7 | | 4.1 | | 10.4
|
| Other fixed costs | | 1000 NOK | | 47.8 | | 61.6
| | 73.4 | | 118.6 | | 75.9 | | 59.0 | | 56.5 | | 72.8
|
Total registered costs | | 1000 NOK | | 184.4 | | 275.0
| | 414.2 | | 1042.7 | | 492.4 | | 297.3 | | 253.2 | | 365.1
|
Result before depreciation | | 1000 NOK | | 100.8 | | 210.8
| | 220.9 | | 872.6 | | 357.7 | | 161.9 | | 24.8 | | 126.8
|
Depreciation: | | | | | |
| | | | | | | | | | | |
|
| Machinery and equipment | | 1000 NOK | | 20.0 | | 22.5
| | 33.9 | | 98.6 | | 44.5 | | 18.4 | | 30.1 | | 36.0
|
| Tractors | | 1000 NOK | | 14.0 | | 25.9
| | 32.1 | | 35.3 | | 27.2 | | 27.7 | | 25.2 | | 27.4
|
| Outbuildings | | 1000 NOK | | 23.4 | | 21.3
| | 39.5 | | 65.2 | | 38.2 | | 22.3 | | 23.4 | | 31.3
|
| Farmland, drainage and water supply | | 1000 NOK | | 0.8 | | 0.2
| | 0.6 | | 6.0 | | 2.0 | | 1.3 | | 0.6 | | 1.4
|
Required return on capital 2.0 % | | 1000 NOK | | 21.1 | | 29.3
| | 44.1 | | 83.7 | | 45.5 | | 24.6 | | 27.4 | | 32.8
|
| Net income agriculture | | 1000 NOK | | 42.5 | | 140.9
| | 114.8 | | 667.6 | | 245.8 | | 92.1 | | -54.5 | | 30.7
|
+ | Net income forestry | | 1000 NOK | | -5.7 | | 12.0
| | 115.6 | | 2.4 | | 35.5 | | 118.9 | | -6.6 | | 11.0
|
+ | Net income other farm-based | | 1000 NOK | | 24.5 | | 40.4
| | 109.9 | | 113.9 | | 75.4 | | 61.8 | | 44.0 | | 56.7
|
+ | Net income other off-farm | | 1000 NOK | | 142.1 | | 29.0
| | 0.5 | | 187.3 | | 85.6 | | 13.8 | | 127.7 | | 98.8
|
+ | Dividend | | 1000 NOK | | 11.4 | | 37.4
| | 151.2 | | 23.4 | | 69.6 | | 26.7 | | 4.8 | | 8.2
|
+ | Wage income | | 1000 NOK | | 756.2 | | 531.5
| | 624.3 | | 628.5 | | 647.4 | | 729.7 | | 903.9 | | 742.5
|
+ | Pensions/sick pay | | 1000 NOK | | 72.8 | | 99.9
| | 86.5 | | 19.8 | | 67.7 | | 39.2 | | 59.2 | | 99.5
|
+ | Family labour investments | | 1000 NOK | | | | 7.2
| | 6.0 | | 0.3 | | 3.3 | | 2.1 | | | |
|
+ | Interest received | | 1000 NOK | | 10.6 | | 23.7
| | 7.1 | | 22.7 | | 15.1 | | 15.4 | | 15.9 | | 11.6
|
- | Interest paid, payments to previous owner | | 1000 NOK | | 83.9 | | 68.0
| | 86.4 | | 102.6 | | 84.5 | | 70.4 | | 85.8 | | 80.9
|
= | Total net income | | 1000 NOK | | 970.6 | | 854.0
| | 1129.6 | | 1563.3 | | 1160.9 | | 1029.1 | | 1008.6 | | 978.3
|
Change in own capital (savings) | | 1000 NOK | | -25.8 | | 184.0
| | 433.2 | | 602.4 | | 320.1 | | 364.9 | | 192.7 | | 61.6
|
| Working capital on 31 Dec. | | 1000 NOK | | 724.5 | | 1762.2
| | 1825.2 | | 2124.1 | | 1641.5 | | 1570.8 | | 1250.0 | | 911.3
|
| Change in working capital | | 1000 NOK | | -7.2 | | -55.8
| | 8.5 | | 107.0 | | 17.4 | | -129.5 | | -34.6 | | -43.0
|
Balance on 31 Dec: | | | | | |
| | | | | | | | | | | |
|
| Agriculture | | 1000 NOK | | 1044.2 | | 1454.8
| | 2250.8 | | 4583.2 | | 2386.3 | | 1218.6 | | 1389.2 | | 1630.2
|
| Forestry | | 1000 NOK | | 165.9 | | 367.4
| | 494.7 | | 431.5 | | 367.3 | | 1033.1 | | 97.3 | | 148.5
|
| Other occupations | | 1000 NOK | | 367.0 | | 853.6
| | 1886.7 | | 1090.7 | | 1119.2 | | 762.9 | | 368.9 | | 653.3
|
| Farm houses and private | | 1000 NOK | | 1253.7 | | 1074.8
| | 1529.0 | | 1818.1 | | 1429.4 | | 1350.3 | | 1195.4 | | 1456.1
|
| Outstanding claims and cash | | 1000 NOK | | 815.4 | | 1183.0
| | 695.1 | | 1427.6 | | 996.9 | | 1224.6 | | 995.5 | | 778.0
|
| Total assets | | 1000 NOK | | 3646.3 | | 4933.6
| | 6856.5 | | 9351.0 | | 6299.2 | | 5589.5 | | 4046.2 | | 4666.1
|
| Short-term liabilities | | 1000 NOK | | 261.2 | | 191.5
| | 196.2 | | 565.8 | | 300.1 | | 223.5 | | 119.5 | | 271.5
|
| Long-term liabilities | | 1000 NOK | | 1640.9 | | 1131.2
| | 2166.9 | | 3060.6 | | 2028.7 | | 1596.6 | | 1822.8 | | 1595.0
|
| Own capital | | 1000 NOK | | 1744.2 | | 3610.9
| | 4493.4 | | 5724.6 | | 3970.4 | | 3769.3 | | 2104.0 | | 2799.6
|
|
1)1 decare = 0.1 hectar |