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 | | | | 21 | | 24
| | 28 | | 18 | | 94 |
Output | | 1000 NOK | | 178.6 | | 265.7
| | 486.8 | | 969.9 | | 441.9 |
| Plant products | | 1000 NOK | | 104.0 | | 152.1
| | 311.2 | | 666.2 | | 283.5 |
| Livestock products | | 1000 NOK | | 0.2 | | 1.5
| | 0.1 | | 3.4 | | 1.1 |
| Production allowances, etc. | | 1000 NOK | | 65.5 | | 102.7
| | 141.8 | | 265.3 | | 134.6 |
| Other income | | 1000 NOK | | 8.9 | | 9.5
| | 33.7 | | 35.0 | | 22.7 |
Total variable costs | | 1000 NOK | | 50.0 | | 55.8
| | 104.7 | | 218.8 | | 99.0 |
| Seeds | | 1000 NOK | | 14.0 | | 15.7
| | 26.7 | | 52.9 | | 25.4 |
| Fertilizer and lime | | 1000 NOK | | 24.8 | | 29.8
| | 56.0 | | 104.4 | | 50.1 |
| Pesticides | | 1000 NOK | | 6.8 | | 6.9
| | 17.7 | | 51.1 | | 18.4 |
| Preservatives | | 1000 NOK | | | |
| | | | | | |
| Fodder | | 1000 NOK | | | | 0.1
| | 0.1 | | 2.5 | | 0.6 |
| Miscellaneous for animal husbandry | | 1000 NOK | | | |
| | 0.1 | | 0.3 | | 0.1 |
| Purchase of cattle | | 1000 NOK | | 0.2 | | 0.1
| | | | | | 0.1 |
| Other variable costs | | 1000 NOK | | 4.1 | | 2.9
| | 4.0 | | 7.6 | | 4.4 |
Registered fixed costs: | | | | | |
| | | | | | |
| Hired labour | | 1000 NOK | | | | 1.5
| | 6.6 | | 17.8 | | 5.8 |
| Machinery and equipment | | 1000 NOK | | 12.0 | | 13.7
| | 15.7 | | 44.6 | | 19.8 |
| Tractors | | 1000 NOK | | 7.0 | | 7.9
| | 16.3 | | 18.0 | | 12.0 |
| Outbuildings, maintenance and rent | | 1000 NOK | | 7.7 | | 9.9
| | 10.7 | | 13.3 | | 10.2 |
| Farmland, drainage and water supply | | 1000 NOK | | 4.7 | | 6.3
| | 6.3 | | 7.5 | | 6.0 |
| Fuel | | 1000 NOK | | 10.6 | | 12.5
| | 18.8 | | 43.4 | | 19.5 |
| Rented machinery | | 1000 NOK | | 16.2 | | 20.8
| | 36.1 | | 42.3 | | 27.9 |
| Rented farmland and quota | | 1000 NOK | | 1.1 | | 4.2
| | 22.0 | | 84.1 | | 24.0 |
| Other fixed costs | | 1000 NOK | | 36.9 | | 42.4
| | 50.0 | | 83.4 | | 51.1 |
Total registered costs | | 1000 NOK | | 146.1 | | 174.9
| | 287.3 | | 573.2 | | 275.2 |
Result before depreciation | | 1000 NOK | | 32.6 | | 90.8
| | 199.5 | | 396.7 | | 166.7 |
Depreciation: | | | | | |
| | | | | | |
| Machinery and equipment | | 1000 NOK | | 15.6 | | 13.5
| | 18.6 | | 54.1 | | 22.9 |
| Tractors | | 1000 NOK | | 11.5 | | 16.6
| | 24.7 | | 25.3 | | 19.3 |
| Outbuildings | | 1000 NOK | | 18.6 | | 17.1
| | 21.9 | | 38.5 | | 22.7 |
| Farmland, drainage and water supply | | 1000 NOK | | 1.2 | | 1.6
| | 1.8 | | 2.8 | | 1.7 |
Required return on capital 5.0 % | | 1000 NOK | | 45.5 | | 42.8
| | 66.6 | | 118.3 | | 64.1 |
| Net income agriculture | | 1000 NOK | | -14.4 | | 42.2
| | 132.5 | | 275.9 | | 100.0 |
+ | Net income forestry | | 1000 NOK | | 80.1 | | 34.3
| | 28.2 | | 65.6 | | 48.2 |
+ | Net income other farm-based | | 1000 NOK | | 9.7 | | 63.1
| | 196.6 | | 94.9 | | 94.8 |
+ | Net income other off-farm | | 1000 NOK | | 60.1 | | 23.3
| | 47.0 | | 50.6 | | 43.1 |
+ | Dividend | | 1000 NOK | | 4.6 | | -15.9
| | 6.2 | | 5.7 | | -0.1 |
+ | Wage income | | 1000 NOK | | 543.6 | | 552.1
| | 446.2 | | 331.9 | | 469.7 |
+ | Pensions/sick pay | | 1000 NOK | | 16.1 | | 41.5
| | 52.5 | | 25.9 | | 41.8 |
+ | Family labour investments | | 1000 NOK | | 3.0 | | 1.4
| | 0.8 | | 0.8 | | 1.4 |
+ | Interest received | | 1000 NOK | | 33.9 | | 23.4
| | 14.4 | | 22.8 | | 22.4 |
- | Interest paid, payments to previous owner | | 1000 NOK | | 69.2 | | 88.7
| | 64.8 | | 68.2 | | 71.3 |
= | Total net income | | 1000 NOK | | 667.5 | | 676.6
| | 859.6 | | 806.0 | | 750.0 |
Change in own capital (savings) | | 1000 NOK | | 139.9 | | 36.8
| | 159.2 | | 135.3 | | 110.5 |
| Working capital on 31 Dec. | | 1000 NOK | | 746.7 | | 582.1
| | 628.2 | | 1052.8 | | 715.5 |
| Change in working capital | | 1000 NOK | | 145.5 | | -10.0
| | -8.9 | | -20.3 | | 23.2 |
Balance on 31 Dec: | | | | | |
| | | | | | |
| Agriculture | | 1000 NOK | | 897.8 | | 855.7
| | 1326.4 | | 2387.2 | | 1282.3 |
| Forestry | | 1000 NOK | | 225.9 | | 240.0
| | 198.2 | | 365.4 | | 242.4 |
| Other occupations | | 1000 NOK | | 400.4 | | 397.0
| | 275.8 | | 302.1 | | 335.4 |
| Farm houses and private | | 1000 NOK | | 842.6 | | 861.1
| | 888.8 | | 1109.1 | | 921.8 |
| Outstanding claims and cash | | 1000 NOK | | 588.0 | | 488.6
| | 595.8 | | 827.8 | | 601.1 |
| Total assets | | 1000 NOK | | 2954.6 | | 2842.3
| | 3284.9 | | 4991.7 | | 3383.1 |
| Short-term liabilities | | 1000 NOK | | 104.4 | | 101.3
| | 177.8 | | 356.8 | | 172.4 |
| Long-term liabilities | | 1000 NOK | | 1153.3 | | 1404.9
| | 1164.8 | | 1022.0 | | 1197.2 |
| Own capital | | 1000 NOK | | 1697.0 | | 1336.1
| | 1942.3 | | 3612.8 | | 2013.5 |
|
1)1 decare = 0.1 hectar |