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 | |
300-500 | |
All |
|
Number of holdings | | | | 11 | | 16
| | 23 | | 17 | | 68 | | 6 | | 20 | | 6
| | 14 |
Output | | 1000 NOK | | 329.2 | | 515.9
| | 809.1 | | 1824.5 | | 906.0 | | 686.5 | | 782.6 | | 631.3
| | 600.4 |
| Plant products | | 1000 NOK | | 230.2 | | 389.0
| | 582.6 | | 1326.8 | | 658.6 | | 468.6 | | 538.0 | | 359.6
| | 309.3 |
| Livestock products | | 1000 NOK | | 1.2 | | 0.9
| | 0.1 | | | | 0.4 | | | | 2.1 | |
| | |
| Production allowances, etc. | | 1000 NOK | | 76.2 | | 107.0
| | 194.9 | | 404.8 | | 204.9 | | 196.5 | | 200.9 | | 207.3
| | 199.1 |
| Other income | | 1000 NOK | | 21.7 | | 19.0
| | 31.6 | | 92.9 | | 42.0 | | 21.4 | | 41.6 | | 64.4
| | 92.0 |
Total variable costs | | 1000 NOK | | 75.9 | | 117.9
| | 204.7 | | 510.3 | | 237.2 | | 182.1 | | 204.2 | | 192.6
| | 153.5 |
| Seeds | | 1000 NOK | | 20.8 | | 37.7
| | 64.3 | | 149.3 | | 71.5 | | 63.1 | | 72.5 | | 50.9
| | 36.8 |
| Fertilizer and lime | | 1000 NOK | | 35.8 | | 56.5
| | 100.5 | | 247.8 | | 115.2 | | 78.4 | | 87.7 | | 105.9
| | 90.4 |
| Pesticides | | 1000 NOK | | 9.3 | | 15.3
| | 26.9 | | 97.4 | | 38.6 | | 24.5 | | 29.8 | | 23.0
| | 16.5 |
| Preservatives | | 1000 NOK | | | |
| | | | 1.8 | | 0.5 | | | | | |
| | |
| Fodder | | 1000 NOK | | 2.4 | | 0.4
| | 1.6 | | 1.8 | | 1.5 | | | | 1.7 | |
| | 0.1 |
| Miscellaneous for animal husbandry | | 1000 NOK | | 0.8 | | 0.4
| | | | | | 0.2 | | | | 0.3 | |
| | |
| Purchase of cattle | | 1000 NOK | | | | 0.2
| | | | | | | | | | | |
| | |
| Other variable costs | | 1000 NOK | | 6.7 | | 7.5
| | 11.4 | | 12.1 | | 9.7 | | 16.1 | | 12.1 | | 12.9
| | 9.8 |
Registered fixed costs: | | | | | |
| | | | | | | | | | | |
| | |
| Hired labour | | 1000 NOK | | 0.8 | | 9.7
| | 7.3 | | 82.9 | | 25.6 | | | | 2.4 | | 12.3
| | 5.3 |
| Machinery and equipment | | 1000 NOK | | 19.5 | | 34.3
| | 40.2 | | 68.2 | | 41.9 | | 40.3 | | 39.3 | | 32.8
| | 31.8 |
| Tractors | | 1000 NOK | | 10.6 | | 14.4
| | 22.5 | | 36.1 | | 21.8 | | 9.1 | | 15.9 | | 24.2
| | 19.9 |
| Outbuildings, maintenance and rent | | 1000 NOK | | 14.8 | | 16.6
| | 18.3 | | 51.5 | | 25.3 | | 22.0 | | 30.8 | | 34.2
| | 27.6 |
| Farmland, drainage and water supply | | 1000 NOK | | 2.7 | | 7.6
| | 17.1 | | 23.0 | | 13.8 | | 20.6 | | 13.7 | | 16.8
| | 11.4 |
| Fuel | | 1000 NOK | | 9.9 | | 18.1
| | 29.1 | | 68.4 | | 32.9 | | 27.6 | | 28.2 | | 18.7
| | 19.9 |
| Rented machinery | | 1000 NOK | | 22.9 | | 10.0
| | 60.3 | | 164.5 | | 67.9 | | 59.2 | | 73.1 | | 214.6
| | 120.4 |
| Rented farmland and quota | | 1000 NOK | | | | 9.8
| | 24.9 | | 148.9 | | 48.0 | | 27.7 | | 43.9 | | 11.3
| | 17.8 |
| Other fixed costs | | 1000 NOK | | 59.9 | | 74.9
| | 99.0 | | 135.5 | | 95.0 | | 84.1 | | 79.6 | | 96.5
| | 87.7 |
Total registered costs | | 1000 NOK | | 217.1 | | 313.2
| | 523.5 | | 1289.3 | | 609.4 | | 472.6 | | 531.2 | | 654.1
| | 495.2 |
Result before depreciation | | 1000 NOK | | 112.1 | | 202.7
| | 285.6 | | 535.2 | | 296.6 | | 213.9 | | 251.5 | | -22.8
| | 105.2 |
Depreciation: | | | | | |
| | | | | | | | | | | |
| | |
| Machinery and equipment | | 1000 NOK | | 19.6 | | 38.8
| | 52.9 | | 106.4 | | 56.8 | | 40.7 | | 48.5 | | 55.6
| | 49.8 |
| Tractors | | 1000 NOK | | 15.8 | | 19.0
| | 32.9 | | 44.4 | | 29.7 | | 30.8 | | 34.2 | | 17.0
| | 32.7 |
| Outbuildings | | 1000 NOK | | 36.7 | | 43.3
| | 88.4 | | 89.3 | | 68.3 | | 41.5 | | 43.5 | | 45.7
| | 37.7 |
| Farmland, drainage and water supply | | 1000 NOK | | 0.9 | | 1.6
| | 2.3 | | 14.8 | | 5.0 | | 0.3 | | 1.6 | | 4.1
| | 2.7 |
Required return on capital 2.0 % | | 1000 NOK | | 36.9 | | 39.4
| | 77.5 | | 113.3 | | 69.8 | | 50.1 | | 49.5 | | 37.8
| | 35.2 |
| Net income agriculture | | 1000 NOK | | 39.2 | | 100.1
| | 109.2 | | 280.3 | | 136.7 | | 100.7 | | 123.6 | | -145.2
| | -17.8 |
+ | Net income forestry | | 1000 NOK | | 8.3 | | 5.1
| | 5.8 | | 85.9 | | 26.0 | | 235.2 | | 135.2 | | 15.7
| | 6.5 |
+ | Net income other farm-based | | 1000 NOK | | 9.2 | | 268.4
| | 234.2 | | 107.8 | | 170.9 | | 50.6 | | 42.7 | | 2069.6
| | 943.4 |
+ | Net income other off-farm | | 1000 NOK | | 7.5 | | 70.0
| | 24.9 | | 41.3 | | 36.5 | | 24.2 | | 85.9 | | 76.5
| | 35.4 |
+ | Dividend | | 1000 NOK | | 8.0 | | 20.6
| | 108.2 | | 172.5 | | 86.0 | | 29.1 | | 44.0 | | 108.3
| | 56.8 |
+ | Wage income | | 1000 NOK | | 952.6 | | 807.3
| | 864.0 | | 909.7 | | 887.6 | | 892.7 | | 846.3 | | 943.9
| | 1034.3 |
+ | Pensions/sick pay | | 1000 NOK | | 42.7 | | 89.4
| | 58.1 | | 44.9 | | 62.0 | | | | 63.6 | | 106.2
| | 159.8 |
+ | Family labour investments | | 1000 NOK | | | |
| | 7.8 | | 0.3 | | 2.7 | | | | | |
| | |
+ | Interest received | | 1000 NOK | | 4.1 | | 6.5
| | 7.1 | | 10.5 | | 7.2 | | 8.6 | | 8.1 | | 4.2
| | 6.8 |
- | Interest paid, payments to previous owner | | 1000 NOK | | 65.2 | | 100.3
| | 124.8 | | 87.9 | | 98.3 | | 117.9 | | 114.1 | | 103.5
| | 74.5 |
= | Total net income | | 1000 NOK | | 1006.4 | | 1267.1
| | 1294.5 | | 1565.2 | | 1317.2 | | 1223.1 | | 1235.2 | | 3075.7
| | 2150.7 |
Change in own capital (savings) | | 1000 NOK | | 171.9 | | 238.3
| | -331.2 | | 385.7 | | 80.1 | | 343.3 | | 308.6 | | 2035.6
| | 1088.4 |
| Working capital on 31 Dec. | | 1000 NOK | | 1056.0 | | 2053.3
| | 2481.3 | | 5288.3 | | 2875.6 | | 1305.2 | | 2321.1 | | 3520.0
| | 2603.5 |
| Change in working capital | | 1000 NOK | | -17.9 | | 38.0
| | -17.6 | | 107.6 | | 27.7 | | -399.3 | | -192.5 | | -61.3
| | -75.4 |
Balance on 31 Dec: | | | | | |
| | | | | | | | | | | |
| | |
| Agriculture | | 1000 NOK | | 1848.2 | | 1979.7
| | 3852.3 | | 5649.5 | | 3481.9 | | 2573.7 | | 2518.1 | | 1934.9
| | 1799.5 |
| Forestry | | 1000 NOK | | 186.1 | | 285.7
| | 497.9 | | 774.5 | | 459.9 | | 1719.3 | | 1545.6 | | 149.5
| | 94.7 |
| Other occupations | | 1000 NOK | | 557.3 | | 1620.0
| | 1943.8 | | 4410.5 | | 2285.4 | | 647.5 | | 1889.2 | | 3286.6
| | 1941.7 |
| Farm houses and private | | 1000 NOK | | 1673.7 | | 2389.2
| | 2697.3 | | 2330.6 | | 2345.3 | | 4032.1 | | 2730.1 | | 2532.4
| | 2321.4 |
| Outstanding claims and cash | | 1000 NOK | | 815.0 | | 1275.9
| | 1213.7 | | 1713.3 | | 1277.2 | | 902.2 | | 1502.2 | | 1585.0
| | 1452.9 |
| Total assets | | 1000 NOK | | 5080.3 | | 7550.4
| | 10204.9 | | 14878.4 | | 9849.8 | | 9874.7 | | 10185.2 | | 9488.4
| | 7610.3 |
| Short-term liabilities | | 1000 NOK | | 150.2 | | 258.1
| | 241.1 | | 501.1 | | 291.9 | | 193.0 | | 245.9 | | 453.6
| | 297.1 |
| Long-term liabilities | | 1000 NOK | | 2063.8 | | 2909.8
| | 3758.2 | | 3101.6 | | 3065.1 | | 3485.1 | | 4029.3 | | 2994.4
| | 1992.5 |
| Own capital | | 1000 NOK | | 2866.4 | | 4382.6
| | 6205.5 | | 11275.6 | | 6492.7 | | 6196.5 | | 5909.9 | | 6040.4
| | 5320.7 |
|
1)1 decare = 0.1 hectar |