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 | |
300-500 | |
All | |
200-300 | |
All |
|
Number of holdings | | | | 11 | | 17
| | 18 | | 17 | | 65 | | 5 | | 16 | | 5
| | 15 |
Output | | 1000 NOK | | 302.8 | | 353.8
| | 519.9 | | 1320.1 | | 636.8 | | 484.1 | | 542.4 | | 427.6
| | 529.6 |
| Plant products | | 1000 NOK | | 125.4 | | 174.6
| | 251.2 | | 641.2 | | 304.8 | | 266.5 | | 264.3 | | 244.5
| | 310.7 |
| Livestock products | | 1000 NOK | | 2.0 | |
| | 1.7 | | 1.6 | | 1.2 | | | | 1.8 | |
| | |
| Production allowances, etc. | | 1000 NOK | | 111.9 | | 144.7
| | 246.1 | | 533.6 | | 265.6 | | 201.4 | | 244.2 | | 114.6
| | 167.9 |
| Other income | | 1000 NOK | | 63.5 | | 34.5
| | 20.8 | | 143.8 | | 65.1 | | 16.3 | | 32.0 | | 68.5
| | 51.1 |
Total variable costs | | 1000 NOK | | 71.3 | | 121.4
| | 160.2 | | 396.6 | | 192.6 | | 161.6 | | 175.4 | | 107.3
| | 124.5 |
| Seeds | | 1000 NOK | | 24.1 | | 37.7
| | 58.2 | | 141.5 | | 67.5 | | 54.0 | | 58.5 | | 20.6
| | 31.3 |
| Fertilizer and lime | | 1000 NOK | | 33.9 | | 62.0
| | 75.7 | | 169.1 | | 87.3 | | 76.4 | | 79.6 | | 74.6
| | 71.4 |
| Pesticides | | 1000 NOK | | 6.2 | | 15.8
| | 15.2 | | 73.0 | | 28.5 | | 20.9 | | 24.3 | | 8.2
| | 15.0 |
| Preservatives | | 1000 NOK | | | |
| | | | | | | | | | | |
| | |
| Fodder | | 1000 NOK | | 1.9 | |
| | 0.5 | | 2.7 | | 1.2 | | | | 3.6 | |
| | 1.5 |
| Miscellaneous for animal husbandry | | 1000 NOK | | 1.1 | | 0.1
| | | | 0.4 | | 0.3 | | | | 0.3 | |
| | |
| Purchase of cattle | | 1000 NOK | | | | 0.2
| | 0.8 | | | | 0.3 | | | | | |
| | |
| Other variable costs | | 1000 NOK | | 4.1 | | 5.6
| | 9.8 | | 10.0 | | 7.5 | | 10.3 | | 9.0 | | 3.8
| | 5.3 |
Registered fixed costs: | | | | | |
| | | | | | | | | | | |
| | |
| Hired labour | | 1000 NOK | | 0.8 | | 4.3
| | 4.1 | | 69.9 | | 20.7 | | | | 0.1 | |
| | 2.6 |
| Machinery and equipment | | 1000 NOK | | 13.6 | | 19.7
| | 24.4 | | 60.1 | | 30.0 | | 18.7 | | 28.0 | | 19.3
| | 21.6 |
| Tractors | | 1000 NOK | | 13.8 | | 13.4
| | 13.2 | | 34.0 | | 18.4 | | 19.0 | | 21.2 | | 8.3
| | 12.5 |
| Outbuildings, maintenance and rent | | 1000 NOK | | 9.8 | | 12.3
| | 17.2 | | 31.6 | | 17.9 | | 6.0 | | 24.4 | | 8.1
| | 10.0 |
| Farmland, drainage and water supply | | 1000 NOK | | 8.3 | | 4.5
| | 16.4 | | 31.6 | | 15.4 | | 0.1 | | 5.5 | | 4.1
| | 3.8 |
| Fuel | | 1000 NOK | | 12.5 | | 21.3
| | 26.4 | | 57.3 | | 30.3 | | 39.2 | | 31.0 | | 20.7
| | 20.6 |
| Rented machinery | | 1000 NOK | | 24.9 | | 28.4
| | 48.2 | | 166.8 | | 68.9 | | 23.5 | | 68.2 | | 68.3
| | 106.9 |
| Rented farmland and quota | | 1000 NOK | | | | 11.6
| | 26.6 | | 144.5 | | 48.2 | | 20.5 | | 33.6 | | 7.4
| | 14.8 |
| Other fixed costs | | 1000 NOK | | 59.5 | | 72.5
| | 81.2 | | 128.2 | | 85.7 | | 83.2 | | 76.5 | | 64.5
| | 80.0 |
Total registered costs | | 1000 NOK | | 214.6 | | 309.3
| | 418.0 | | 1120.5 | | 528.1 | | 371.8 | | 463.7 | | 307.8
| | 397.2 |
Result before depreciation | | 1000 NOK | | 88.2 | | 44.5
| | 101.8 | | 199.6 | | 108.7 | | 112.3 | | 78.7 | | 119.8
| | 132.4 |
Depreciation: | | | | | |
| | | | | | | | | | | |
| | |
| Machinery and equipment | | 1000 NOK | | 25.5 | | 30.8
| | 27.8 | | 88.1 | | 43.2 | | 46.7 | | 43.5 | | 29.0
| | 42.3 |
| Tractors | | 1000 NOK | | 17.4 | | 20.1
| | 30.1 | | 39.0 | | 27.4 | | 32.2 | | 32.7 | | 28.0
| | 29.3 |
| Outbuildings | | 1000 NOK | | 58.6 | | 41.5
| | 52.7 | | 78.4 | | 56.0 | | 52.8 | | 43.0 | | 24.9
| | 37.4 |
| Farmland, drainage and water supply | | 1000 NOK | | 0.6 | | 1.1
| | 1.5 | | 10.9 | | 3.7 | | | | 1.9 | | 0.7
| | 3.4 |
Required return on capital 2.0 % | | 1000 NOK | | 45.9 | | 36.0
| | 43.5 | | 95.5 | | 54.4 | | 52.8 | | 47.9 | | 26.6
| | 34.7 |
| Net income agriculture | | 1000 NOK | | -13.8 | | -49.1
| | -10.3 | | -16.8 | | -21.6 | | -19.4 | | -42.4 | | 37.3
| | 19.9 |
+ | Net income forestry | | 1000 NOK | | 12.7 | | -3.9
| | 2.5 | | 61.1 | | 17.8 | | 744.7 | | 310.4 | | -1.7
| | 16.2 |
+ | Net income other farm-based | | 1000 NOK | | 27.5 | | 245.6
| | 85.8 | | 170.6 | | 137.6 | | 106.5 | | 69.4 | | 62.5
| | 130.6 |
+ | Net income other off-farm | | 1000 NOK | | 26.5 | | 83.8
| | 15.3 | | 54.0 | | 44.7 | | 3.3 | | 72.7 | | 2.1
| | 39.7 |
+ | Dividend | | 1000 NOK | | 5.2 | | 23.6
| | 11.2 | | 19.8 | | 15.5 | | 67.8 | | 60.9 | | 6.6
| | 16.1 |
+ | Wage income | | 1000 NOK | | 772.5 | | 776.2
| | 654.0 | | 772.8 | | 749.5 | | 809.3 | | 768.6 | | 1013.3
| | 883.6 |
+ | Pensions/sick pay | | 1000 NOK | | 125.6 | | 62.4
| | 72.8 | | 11.3 | | 66.6 | | | | 65.2 | | 148.3
| | 128.3 |
+ | Family labour investments | | 1000 NOK | | | |
| | 3.4 | | | | 0.9 | | 19.7 | | 6.2 | |
| | 0.7 |
+ | Interest received | | 1000 NOK | | 4.5 | | 11.0
| | 4.5 | | 8.4 | | 7.5 | | 12.5 | | 12.8 | | 7.9
| | 6.6 |
- | Interest paid, payments to previous owner | | 1000 NOK | | 84.0 | | 85.9
| | 92.7 | | 111.6 | | 92.0 | | 90.4 | | 86.9 | | 74.3
| | 85.4 |
= | Total net income | | 1000 NOK | | 876.7 | | 1063.8
| | 746.6 | | 969.6 | | 926.5 | | 1654.0 | | 1236.8 | | 1202.1
| | 1156.3 |
Change in own capital (savings) | | 1000 NOK | | 0.2 | | 599.1
| | -85.0 | | 229.8 | | 158.9 | | 273.7 | | 86.2 | | 61.5
| | -21.9 |
| Working capital on 31 Dec. | | 1000 NOK | | 538.0 | | 2454.6
| | 1063.9 | | 2919.2 | | 1834.7 | | 862.4 | | 1931.9 | | 1754.7
| | 1411.9 |
| Change in working capital | | 1000 NOK | | -12.5 | | -20.2
| | -77.8 | | -200.7 | | -81.2 | | -1201.5 | | -435.2 | | 3.6
| | 49.6 |
Balance on 31 Dec: | | | | | |
| | | | | | | | | | | |
| | |
| Agriculture | | 1000 NOK | | 2223.3 | | 1874.1
| | 2239.7 | | 4808.5 | | 2752.4 | | 3088.7 | | 2532.5 | | 1356.8
| | 1740.2 |
| Forestry | | 1000 NOK | | 251.4 | | 308.8
| | 355.9 | | 777.6 | | 428.3 | | 1841.5 | | 1345.4 | | 107.9
| | 106.2 |
| Other occupations | | 1000 NOK | | 378.2 | | 1457.7
| | 941.8 | | 2709.1 | | 1414.7 | | 329.7 | | 1006.9 | | 783.3
| | 932.3 |
| Farm houses and private | | 1000 NOK | | 2057.7 | | 2527.5
| | 1381.9 | | 2353.1 | | 2033.7 | | 4629.0 | | 2225.1 | | 1516.4
| | 2187.1 |
| Outstanding claims and cash | | 1000 NOK | | 528.9 | | 1763.7
| | 692.6 | | 1333.4 | | 1134.8 | | 1620.4 | | 1614.5 | | 1120.6
| | 1081.2 |
| Total assets | | 1000 NOK | | 5439.6 | | 7931.8
| | 5611.9 | | 11981.7 | | 7763.9 | | 11509.4 | | 8724.3 | | 4885.0
| | 6047.0 |
| Short-term liabilities | | 1000 NOK | | 171.8 | | 361.2
| | 217.4 | | 481.8 | | 309.9 | | 1155.7 | | 596.9 | | 131.4
| | 249.9 |
| Long-term liabilities | | 1000 NOK | | 2917.9 | | 2285.4
| | 2675.2 | | 3694.9 | | 2803.1 | | 3975.1 | | 3006.6 | | 1933.8
| | 2139.9 |
| Own capital | | 1000 NOK | | 2350.0 | | 5285.1
| | 2719.3 | | 7805.1 | | 4650.9 | | 6378.7 | | 5120.9 | | 2819.8
| | 3657.3 |
|
1)1 decare = 0.1 hectar |