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 | | | | 10 | | 17
| | 22 | | 20 | | 71 | | 6 | | 17 | | 6
| | 13 |
Output | | 1000 NOK | | 332.3 | | 490.8
| | 767.5 | | 1834.2 | | 922.8 | | 665.8 | | 673.5 | | 684.6
| | 656.7 |
| Plant products | | 1000 NOK | | 239.9 | | 345.2
| | 527.9 | | 1270.5 | | 640.5 | | 394.4 | | 394.1 | | 441.9
| | 416.2 |
| Livestock products | | 1000 NOK | | 2.7 | | 5.6
| | 0.4 | | 20.9 | | 7.7 | | 1.6 | | 0.6 | |
| | 0.9 |
| Production allowances, etc. | | 1000 NOK | | 74.2 | | 105.7
| | 192.1 | | 428.2 | | 216.7 | | 232.7 | | 229.4 | | 228.5
| | 225.4 |
| Other income | | 1000 NOK | | 15.5 | | 34.3
| | 47.0 | | 114.7 | | 57.8 | | 37.1 | | 49.4 | | 14.3
| | 14.3 |
Total variable costs | | 1000 NOK | | 92.7 | | 123.6
| | 179.4 | | 446.8 | | 225.3 | | 198.0 | | 207.7 | | 182.3
| | 167.9 |
| Seeds | | 1000 NOK | | 28.6 | | 36.1
| | 51.0 | | 141.7 | | 68.9 | | 54.3 | | 58.0 | | 60.7
| | 50.8 |
| Fertilizer and lime | | 1000 NOK | | 41.4 | | 59.7
| | 85.2 | | 222.4 | | 109.7 | | 85.2 | | 100.9 | | 88.3
| | 87.8 |
| Pesticides | | 1000 NOK | | 14.5 | | 19.8
| | 30.2 | | 85.7 | | 40.3 | | 37.6 | | 38.4 | | 18.3
| | 18.0 |
| Preservatives | | 1000 NOK | | | |
| | | | | | | | | | | |
| | |
| Fodder | | 1000 NOK | | 2.3 | | 0.9
| | 1.5 | | 0.6 | | 1.2 | | 0.2 | | 0.2 | |
| | |
| Miscellaneous for animal husbandry | | 1000 NOK | | 0.9 | | 0.6
| | | | | | 0.3 | | 0.2 | | 0.1 | |
| | |
| Purchase of cattle | | 1000 NOK | | | | 0.3
| | | | | | 0.1 | | 3.4 | | 1.2 | |
| | |
| Other variable costs | | 1000 NOK | | 5.0 | | 6.3
| | 11.5 | | -3.7 | | 4.8 | | 17.2 | | 8.9 | | 14.9
| | 11.3 |
Registered fixed costs: | | | | | |
| | | | | | | | | | | |
| | |
| Hired labour | | 1000 NOK | | 2.6 | |
| | 4.4 | | 54.1 | | 17.0 | | 3.5 | | 8.4 | | 20.6
| | 9.5 |
| Machinery and equipment | | 1000 NOK | | 17.9 | | 29.2
| | 42.5 | | 72.2 | | 43.4 | | 55.2 | | 36.7 | | 38.4
| | 37.2 |
| Tractors | | 1000 NOK | | 19.0 | | 14.0
| | 16.2 | | 34.1 | | 21.6 | | 15.2 | | 24.8 | | 31.7
| | 23.5 |
| Outbuildings, maintenance and rent | | 1000 NOK | | 23.3 | | 13.7
| | 22.8 | | 53.3 | | 28.8 | | 26.5 | | 15.1 | | 25.0
| | 21.1 |
| Farmland, drainage and water supply | | 1000 NOK | | 7.1 | | 12.7
| | 11.1 | | 23.4 | | 14.2 | | 11.3 | | 7.6 | | 6.0
| | 5.6 |
| Fuel | | 1000 NOK | | 17.6 | | 20.2
| | 33.4 | | 69.1 | | 37.3 | | 37.3 | | 33.3 | | 23.3
| | 23.3 |
| Rented machinery | | 1000 NOK | | 20.7 | | 10.9
| | 61.1 | | 161.1 | | 70.5 | | 63.2 | | 38.5 | | 224.8
| | 138.7 |
| Rented farmland and quota | | 1000 NOK | | | | 9.6
| | 26.1 | | 145.7 | | 51.4 | | 27.7 | | 72.5 | | 12.3
| | 16.8 |
| Other fixed costs | | 1000 NOK | | 62.9 | | 80.1
| | 112.9 | | 161.9 | | 109.9 | | 97.9 | | 82.1 | | 104.4
| | 100.1 |
Total registered costs | | 1000 NOK | | 263.8 | | 313.9
| | 510.0 | | 1221.7 | | 619.5 | | 535.7 | | 526.9 | | 668.9
| | 543.8 |
Result before depreciation | | 1000 NOK | | 68.5 | | 176.8
| | 257.5 | | 612.6 | | 303.3 | | 130.1 | | 146.6 | | 15.8
| | 113.0 |
Depreciation: | | | | | |
| | | | | | | | | | | |
| | |
| Machinery and equipment | | 1000 NOK | | 22.1 | | 36.5
| | 52.6 | | 119.4 | | 61.9 | | 40.4 | | 49.4 | | 50.3
| | 48.5 |
| Tractors | | 1000 NOK | | 17.1 | | 17.4
| | 27.0 | | 38.3 | | 26.1 | | 30.8 | | 37.3 | | 16.1
| | 30.7 |
| Outbuildings | | 1000 NOK | | 37.3 | | 50.0
| | 74.7 | | 121.3 | | 74.7 | | 42.7 | | 43.8 | | 46.9
| | 40.3 |
| Farmland, drainage and water supply | | 1000 NOK | | 1.0 | | 1.9
| | 2.4 | | 14.9 | | 5.5 | | 0.4 | | 1.8 | | 4.4
| | 3.1 |
Required return on capital 2.0 % | | 1000 NOK | | 39.0 | | 43.2
| | 73.9 | | 119.5 | | 72.6 | | 52.6 | | 48.9 | | 40.1
| | 36.6 |
| Net income agriculture | | 1000 NOK | | -9.1 | | 71.0
| | 100.7 | | 318.7 | | 135.0 | | 15.8 | | 14.4 | | -101.8
| | -9.7 |
+ | Net income forestry | | 1000 NOK | | 42.4 | | 10.8
| | 78.2 | | 187.3 | | 85.6 | | 121.9 | | 84.7 | | -5.7
| | 70.6 |
+ | Net income other farm-based | | 1000 NOK | | 21.0 | | 36.0
| | 411.7 | | 147.5 | | 180.8 | | 432.7 | | 176.3 | | 109.7
| | 108.9 |
+ | Net income other off-farm | | 1000 NOK | | 22.3 | | 88.8
| | 16.7 | | 127.5 | | 65.5 | | 45.5 | | 31.9 | | 88.7
| | 40.8 |
+ | Dividend | | 1000 NOK | | 13.1 | | 85.6
| | 201.0 | | 128.9 | | 121.1 | | 32.6 | | 73.8 | | 38.6
| | 29.4 |
+ | Wage income | | 1000 NOK | | 1060.3 | | 866.6
| | 869.4 | | 872.4 | | 905.5 | | 940.8 | | 913.2 | | 977.9
| | 1049.5 |
+ | Pensions/sick pay | | 1000 NOK | | 67.9 | | 85.3
| | 79.5 | | 36.7 | | 68.2 | | 19.7 | | 44.4 | | 181.8
| | 210.4 |
+ | Family labour investments | | 1000 NOK | | 1.6 | |
| | 12.1 | | | | 4.0 | | 2.9 | | 1.0 | |
| | 5.1 |
+ | Interest received | | 1000 NOK | | 2.9 | | 6.8
| | 4.4 | | 7.3 | | 5.5 | | 3.2 | | 5.9 | | 2.8
| | 5.2 |
- | Interest paid, payments to previous owner | | 1000 NOK | | 54.3 | | 87.1
| | 89.1 | | 106.4 | | 86.3 | | 106.5 | | 90.6 | | 127.3
| | 78.2 |
= | Total net income | | 1000 NOK | | 1168.3 | | 1163.8
| | 1684.7 | | 1720.0 | | 1484.8 | | 1508.7 | | 1255.1 | | 1164.7
| | 1431.8 |
Change in own capital (savings) | | 1000 NOK | | 198.2 | | 28.0
| | 2502.2 | | -155.0 | | 773.3 | | 707.4 | | 368.8 | | -62.5
| | 321.0 |
| Working capital on 31 Dec. | | 1000 NOK | | 1267.8 | | 2029.0
| | 4599.0 | | 4331.6 | | 3382.1 | | 2028.1 | | 2590.7 | | 3859.1
| | 3276.0 |
| Change in working capital | | 1000 NOK | | -63.8 | | -132.0
| | -137.4 | | -78.1 | | -105.8 | | -134.9 | | -145.6 | | 56.8
| | 38.1 |
Balance on 31 Dec: | | | | | |
| | | | | | | | | | | |
| | |
| Agriculture | | 1000 NOK | | 1918.1 | | 2286.1
| | 3725.3 | | 6101.7 | | 3698.5 | | 2682.2 | | 2478.3 | | 2071.1
| | 1852.0 |
| Forestry | | 1000 NOK | | 204.7 | | 281.2
| | 480.5 | | 697.5 | | 442.1 | | 1765.0 | | 1559.7 | | 166.1
| | 109.5 |
| Other occupations | | 1000 NOK | | 737.9 | | 1962.0
| | 3824.6 | | 3421.4 | | 2782.6 | | 919.2 | | 1386.1 | | 3687.4
| | 2496.0 |
| Farm houses and private | | 1000 NOK | | 1833.1 | | 2284.9
| | 2962.2 | | 2294.6 | | 2392.3 | | 3974.5 | | 3453.0 | | 3037.9
| | 2426.8 |
| Outstanding claims and cash | | 1000 NOK | | 883.9 | | 1267.9
| | 1576.2 | | 2163.4 | | 1537.8 | | 1264.3 | | 1589.3 | | 1432.8
| | 1548.3 |
| Total assets | | 1000 NOK | | 5577.7 | | 8082.1
| | 12568.8 | | 14678.6 | | 10853.4 | | 10605.1 | | 10466.3 | | 10395.2
| | 8432.6 |
| Short-term liabilities | | 1000 NOK | | 140.3 | | 390.6
| | 270.4 | | 797.1 | | 421.8 | | 144.3 | | 272.4 | | 456.8
| | 291.0 |
| Long-term liabilities | | 1000 NOK | | 2156.6 | | 3153.4
| | 3335.7 | | 3750.2 | | 3157.8 | | 3587.9 | | 3841.3 | | 3980.5
| | 2329.5 |
| Own capital | | 1000 NOK | | 3280.8 | | 4538.0
| | 8962.7 | | 10131.3 | | 7273.7 | | 6872.9 | | 6352.6 | | 5958.0
| | 5812.2 |
|
1)1 decare = 0.1 hectar |