Norwegian Institute of Bioeconomy Research *) |
Account statistics for agriculture 2002 |
Main table 17d, part 4. Summary of accounts for cereal production |
|
Regions | |
All |
| |
|
Size groups | |
decares1) | |
100-200 | |
200-300 | |
300-500 | |
>500 | |
All |
|
Number of holdings | | | | 22 | | 24
| | 27 | | 14 | | 89 |
Output | | 1000 NOK | | 160,7 | | 257,4
| | 422,2 | | 785,9 | | 362,0 |
| Plant products | | 1000 NOK | | 99,7 | | 158,6
| | 280,5 | | 546,4 | | 239,2 |
| Livestock products | | 1000 NOK | | 0,2 | |
| | 0,2 | | 0,6 | | 0,2 |
| Production allowances, etc. | | 1000 NOK | | 50,2 | | 89,0
| | 113,0 | | 203,7 | | 103,1 |
| Other income | | 1000 NOK | | 10,5 | | 9,7
| | 28,5 | | 35,2 | | 19,4 |
Total variable costs | | 1000 NOK | | 42,8 | | 60,2
| | 98,3 | | 183,6 | | 86,1 |
| Seeds | | 1000 NOK | | 14,0 | | 17,7
| | 26,1 | | 47,5 | | 23,9 |
| Fertilizer and lime | | 1000 NOK | | 19,5 | | 31,0
| | 49,7 | | 81,9 | | 41,5 |
| Pesticides | | 1000 NOK | | 7,5 | | 9,6
| | 18,7 | | 46,8 | | 17,5 |
| Preservatives | | 1000 NOK | | | |
| | | | | | |
| Fodder | | 1000 NOK | | 0,3 | |
| | 0,5 | | 0,1 | | 0,2 |
| Miscellaneous for animal husbandry | | 1000 NOK | | | |
| | | | 0,2 | | |
| Purchase of cattle | | 1000 NOK | | 0,2 | | 0,4
| | 0,5 | | 0,1 | | 0,3 |
| Other variable costs | | 1000 NOK | | 1,3 | | 1,5
| | 2,6 | | 6,8 | | 2,6 |
Registered fixed costs: | | | | | |
| | | | | | |
| Hired labour | | 1000 NOK | | 4,9 | | 1,0
| | 3,1 | | 20,2 | | 5,6 |
| Machinery and equipment | | 1000 NOK | | 9,6 | | 15,6
| | 20,7 | | 34,0 | | 18,3 |
| Tractors | | 1000 NOK | | 5,8 | | 5,2
| | 8,8 | | 22,2 | | 9,1 |
| Outbuildings | | 1000 NOK | | 7,3 | | 6,8
| | 10,4 | | 14,0 | | 9,0 |
| Farmland, drainage and water supply | | 1000 NOK | | 2,4 | | 2,8
| | 6,4 | | 16,7 | | 5,9 |
| Fuel | | 1000 NOK | | 7,0 | | 9,4
| | 13,7 | | 32,2 | | 13,5 |
| Rented machinery | | 1000 NOK | | 5,7 | | 7,2
| | 8,8 | | 35,7 | | 11,8 |
| Rented farmland | | 1000 NOK | | 1,4 | | 6,9
| | 9,2 | | 25,8 | | 9,1 |
| Other fixed costs | | 1000 NOK | | 35,0 | | 39,0
| | 46,9 | | 85,1 | | 47,0 |
Total registered costs | | 1000 NOK | | 121,9 | | 154,3
| | 226,4 | | 469,6 | | 215,6 |
Result before depreciation | | 1000 NOK | | 38,8 | | 103,1
| | 195,7 | | 316,3 | | 146,4 |
Depreciation: | | | | | |
| | | | | | |
| Machinery and equipment | | 1000 NOK | | 11,3 | | 15,2
| | 22,5 | | 55,7 | | 22,5 |
| Tractors | | 1000 NOK | | 13,1 | | 11,6
| | 19,9 | | 33,9 | | 17,7 |
| Outbuildings | | 1000 NOK | | 11,0 | | 12,9
| | 20,3 | | 30,9 | | 17,3 |
| Farmland, drainage and water supply | | 1000 NOK | | 1,4 | | 1,4
| | 3,0 | | 4,9 | | 2,4 |
Required return on capital 7,0 % | | 1000 NOK | | 34,7 | | 48,9
| | 81,8 | | 145,3 | | 69,6 |
| Net income agriculture | | 1000 NOK | | 1,9 | | 62,0
| | 130,0 | | 191,1 | | 86,4 |
+ | Net income forestry | | 1000 NOK | | 37,3 | | 11,7
| | 28,3 | | 56,4 | | 29,9 |
+ | Net income other farm-based | | 1000 NOK | | 16,4 | | 22,5
| | 82,1 | | 47,1 | | 42,4 |
+ | Net income other off-farm | | 1000 NOK | | 3,2 | | 19,0
| | 36,6 | | 43,2 | | 24,0 |
+ | Dividend | | 1000 NOK | | 4,3 | | -7,3
| | 7,9 | | 7,3 | | 2,7 |
+ | Wage income | | 1000 NOK | | 339,6 | | 351,7
| | 345,2 | | 273,4 | | 335,6 |
+ | Pensions/sick pay | | 1000 NOK | | 30,8 | | 46,2
| | 25,9 | | 18,5 | | 32,0 |
+ | Family labour investments | | 1000 NOK | | | |
| | 1,6 | | 0,3 | | 0,5 |
+ | Interest received | | 1000 NOK | | 30,1 | | 13,2
| | 20,1 | | 27,0 | | 21,4 |
- | Interest paid, payments to previous owner | | 1000 NOK | | 53,9 | | 41,7
| | 61,9 | | 97,8 | | 59,1 |
= | Total net income | | 1000 NOK | | 409,7 | | 477,3
| | 615,9 | | 566,4 | | 515,8 |
Change in own capital (savings) | | 1000 NOK | | 68,7 | | 55,0
| | 64,6 | | 64,5 | | 60,2 |
| Working capital on 31 Dec. | | 1000 NOK | | 573,8 | | 328,5
| | 450,0 | | 673,4 | | 474,9 |
| Change in working capital | | 1000 NOK | | 3,8 | | -3,6
| | -49,9 | | -13,4 | | -17,8 |
Balance on 31 Dec: | | | | | |
| | | | | | |
| Agriculture | | 1000 NOK | | 490,5 | | 708,6
| | 1164,3 | | 2059,7 | | 991,9 |
| Forestry | | 1000 NOK | | 298,4 | | 186,7
| | 228,9 | | 196,6 | | 225,4 |
| Other occupations | | 1000 NOK | | 151,8 | | 168,6
| | 402,3 | | 291,2 | | 251,1 |
| Farm houses and private | | 1000 NOK | | 521,8 | | 524,8
| | 745,1 | | 970,7 | | 654,6 |
| Outstanding claims and cash | | 1000 NOK | | 574,3 | | 261,3
| | 403,3 | | 605,9 | | 432,5 |
| Total assets | | 1000 NOK | | 2036,9 | | 1850,1
| | 2943,9 | | 4124,1 | | 2555,6 |
| Short-term liabilities | | 1000 NOK | | 131,7 | | 134,2
| | 247,5 | | 469,7 | | 218,4 |
| Long-term liabilities | | 1000 NOK | | 544,1 | | 516,8
| | 711,8 | | 1243,7 | | 689,2 |
| Own capital | | 1000 NOK | | 1361,1 | | 1199,1
| | 1984,6 | | 2410,8 | | 1647,9 |
|
1)1 decare = 0.1 hectar |
|
|
|