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 | | 15 | | 90 |
Output | | 1000 NOK | | 224.2 | | 320.2
| | 565.0 | | 1150.9 | | 503.9 |
| Plant products | | 1000 NOK | | 149.4 | | 194.1
| | 369.5 | | 854.0 | | 342.4 |
| Livestock products | | 1000 NOK | | 0.2 | | 1.7
| | 0.2 | | 0.2 | | 0.6 |
| Production allowances, etc. | | 1000 NOK | | 65.1 | | 113.0
| | 163.9 | | 280.4 | | 142.2 |
| Other income | | 1000 NOK | | 9.5 | | 11.4
| | 31.5 | | 16.3 | | 18.6 |
Total variable costs | | 1000 NOK | | 45.3 | | 62.3
| | 115.5 | | 250.8 | | 104.6 |
| Seeds | | 1000 NOK | | 13.0 | | 19.3
| | 30.5 | | 63.2 | | 28.2 |
| Fertilizer and lime | | 1000 NOK | | 21.9 | | 31.2
| | 61.5 | | 123.3 | | 52.9 |
| Pesticides | | 1000 NOK | | 7.8 | | 6.6
| | 17.2 | | 57.2 | | 18.4 |
| Preservatives | | 1000 NOK | | | |
| | | | | | |
| Fodder | | 1000 NOK | | | | 0.2
| | 0.5 | | 1.0 | | 0.4 |
| Miscellaneous for animal husbandry | | 1000 NOK | | | | 0.2
| | 0.1 | | | | 0.1 |
| Purchase of cattle | | 1000 NOK | | | |
| | | | | | |
| Other variable costs | | 1000 NOK | | 2.4 | | 4.8
| | 5.7 | | 6.2 | | 4.6 |
Registered fixed costs: | | | | | |
| | | | | | |
| Hired labour | | 1000 NOK | | | | 2.6
| | 4.7 | | 19.2 | | 5.3 |
| Machinery and equipment | | 1000 NOK | | 12.9 | | 20.1
| | 20.0 | | 39.3 | | 21.3 |
| Tractors | | 1000 NOK | | 6.2 | | 8.0
| | 13.6 | | 21.4 | | 11.4 |
| Outbuildings, maintenance and rent | | 1000 NOK | | 9.3 | | 10.0
| | 17.4 | | 23.7 | | 14.6 |
| Farmland, drainage and water supply | | 1000 NOK | | 4.8 | | 4.3
| | 7.8 | | 15.2 | | 7.4 |
| Fuel | | 1000 NOK | | 10.5 | | 18.4
| | 28.6 | | 63.8 | | 26.8 |
| Rented machinery | | 1000 NOK | | 27.9 | | 17.8
| | 30.6 | | 54.5 | | 30.0 |
| Rented farmland and quota | | 1000 NOK | | | | 6.7
| | 16.8 | | 80.0 | | 20.2 |
| Other fixed costs | | 1000 NOK | | 36.2 | | 44.8
| | 61.9 | | 94.7 | | 55.7 |
Total registered costs | | 1000 NOK | | 153.1 | | 195.0
| | 317.1 | | 662.5 | | 297.2 |
Result before depreciation | | 1000 NOK | | 71.0 | | 125.2
| | 247.9 | | 488.4 | | 206.7 |
Depreciation: | | | | | |
| | | | | | |
| Machinery and equipment | | 1000 NOK | | 17.9 | | 12.7
| | 21.7 | | 53.7 | | 23.3 |
| Tractors | | 1000 NOK | | 10.6 | | 19.6
| | 24.4 | | 27.0 | | 19.9 |
| Outbuildings | | 1000 NOK | | 18.1 | | 22.0
| | 20.5 | | 45.5 | | 24.2 |
| Farmland, drainage and water supply | | 1000 NOK | | 1.3 | | 1.5
| | 2.5 | | 2.7 | | 1.9 |
Required return on capital 6.0 % | | 1000 NOK | | 53.9 | | 56.2
| | 80.6 | | 160.6 | | 79.7 |
| Net income agriculture | | 1000 NOK | | 23.1 | | 69.4
| | 178.8 | | 359.6 | | 137.3 |
+ | Net income forestry | | 1000 NOK | | 26.4 | | 30.9
| | 46.4 | | 54.1 | | 39.1 |
+ | Net income other farm-based | | 1000 NOK | | 238.6 | | 79.1
| | 60.2 | | 156.2 | | 123.6 |
+ | Net income other off-farm | | 1000 NOK | | 91.7 | | 18.8
| | 24.7 | | 98.1 | | 51.7 |
+ | Dividend | | 1000 NOK | | 4.0 | | -4.4
| | 1.8 | | 6.1 | | 1.5 |
+ | Wage income | | 1000 NOK | | 579.1 | | 586.6
| | 389.3 | | 340.0 | | 482.5 |
+ | Pensions/sick pay | | 1000 NOK | | 34.8 | | 15.9
| | 59.6 | | 27.7 | | 38.0 |
+ | Family labour investments | | 1000 NOK | | 4.3 | |
| | 5.2 | | | | 2.6 |
+ | Interest received | | 1000 NOK | | 27.7 | | 22.4
| | 35.7 | | 48.6 | | 31.8 |
- | Interest paid, payments to previous owner | | 1000 NOK | | 69.2 | | 99.3
| | 79.9 | | 86.1 | | 83.1 |
= | Total net income | | 1000 NOK | | 960.4 | | 719.4
| | 721.8 | | 1004.3 | | 824.9 |
Change in own capital (savings) | | 1000 NOK | | 310.8 | | 101.0
| | 5.4 | | 440.7 | | 181.1 |
| Working capital on 31 Dec. | | 1000 NOK | | 901.2 | | 761.1
| | 655.6 | | 1405.6 | | 867.5 |
| Change in working capital | | 1000 NOK | | -26.2 | | -19.0
| | -16.7 | | -75.5 | | -30.2 |
Balance on 31 Dec: | | | | | |
| | | | | | |
| Agriculture | | 1000 NOK | | 906.6 | | 943.2
| | 1404.8 | | 2758.7 | | 1363.8 |
| Forestry | | 1000 NOK | | 205.1 | | 241.4
| | 213.5 | | 322.7 | | 233.4 |
| Other occupations | | 1000 NOK | | 430.8 | | 340.3
| | 455.5 | | 359.8 | | 396.8 |
| Farm houses and private | | 1000 NOK | | 869.8 | | 873.9
| | 908.8 | | 1026.1 | | 906.2 |
| Outstanding claims and cash | | 1000 NOK | | 758.8 | | 611.9
| | 596.3 | | 1155.6 | | 731.5 |
| Total assets | | 1000 NOK | | 3171.1 | | 3010.7
| | 3578.8 | | 5622.8 | | 3631.8 |
| Short-term liabilities | | 1000 NOK | | 138.6 | | 95.1
| | 198.0 | | 454.1 | | 195.8 |
| Long-term liabilities | | 1000 NOK | | 890.4 | | 1367.6
| | 1093.5 | | 1044.6 | | 1108.5 |
| Own capital | | 1000 NOK | | 2142.1 | | 1548.0
| | 2287.3 | | 4124.0 | | 2327.4 |
|
1)1 decare = 0.1 hectar |