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 | | 22
| | 27 | | 22 | | 94 |
Output | | 1000 NOK | | 269.2 | | 403.9
| | 602.6 | | 1712.4 | | 731.9 |
| Plant products | | 1000 NOK | | 170.4 | | 281.4
| | 415.3 | | 1309.0 | | 532.1 |
| Livestock products | | 1000 NOK | | 1.0 | | 1.0
| | 0.2 | | | | 0.5 |
| Production allowances, etc. | | 1000 NOK | | 68.9 | | 99.6
| | 148.6 | | 358.8 | | 165.8 |
| Other income | | 1000 NOK | | 28.9 | | 21.8
| | 38.5 | | 44.6 | | 33.6 |
Total variable costs | | 1000 NOK | | 64.9 | | 108.3
| | 150.0 | | 347.7 | | 165.3 |
| Seeds | | 1000 NOK | | 17.6 | | 24.9
| | 38.4 | | 83.0 | | 40.5 |
| Fertilizer and lime | | 1000 NOK | | 35.5 | | 58.6
| | 79.1 | | 192.8 | | 89.9 |
| Pesticides | | 1000 NOK | | 7.0 | | 17.7
| | 23.4 | | 64.5 | | 27.7 |
| Preservatives | | 1000 NOK | | | |
| | | | | | |
| Fodder | | 1000 NOK | | 1.3 | | 2.0
| | 1.1 | | | | 1.1 |
| Miscellaneous for animal husbandry | | 1000 NOK | | 0.2 | |
| | | | | | 0.1 |
| Purchase of cattle | | 1000 NOK | | 0.1 | | 0.4
| | | | | | 0.1 |
| Other variable costs | | 1000 NOK | | 3.1 | | 4.7
| | 7.9 | | 7.5 | | 5.9 |
Registered fixed costs: | | | | | |
| | | | | | |
| Hired labour | | 1000 NOK | | 0.4 | | 1.4
| | 3.5 | | 40.7 | | 11.0 |
| Machinery and equipment | | 1000 NOK | | 12.9 | | 25.7
| | 28.4 | | 67.8 | | 33.0 |
| Tractors | | 1000 NOK | | 5.9 | | 8.4
| | 13.6 | | 14.5 | | 10.6 |
| Outbuildings, maintenance and rent | | 1000 NOK | | 7.8 | | 12.4
| | 21.5 | | 46.1 | | 21.7 |
| Farmland, drainage and water supply | | 1000 NOK | | 3.0 | | 3.4
| | 13.6 | | 15.8 | | 9.1 |
| Fuel | | 1000 NOK | | 15.1 | | 19.1
| | 26.7 | | 79.9 | | 34.5 |
| Rented machinery | | 1000 NOK | | 21.7 | | 21.9
| | 54.4 | | 90.5 | | 47.4 |
| Rented farmland and quota | | 1000 NOK | | 7.1 | | 6.2
| | 22.3 | | 118.7 | | 37.2 |
| Other fixed costs | | 1000 NOK | | 48.6 | | 58.2
| | 73.7 | | 114.6 | | 73.0 |
Total registered costs | | 1000 NOK | | 187.4 | | 265.1
| | 407.7 | | 936.3 | | 442.8 |
Result before depreciation | | 1000 NOK | | 81.8 | | 138.8
| | 194.9 | | 776.1 | | 289.1 |
Depreciation: | | | | | |
| | | | | | |
| Machinery and equipment | | 1000 NOK | | 17.2 | | 23.1
| | 31.8 | | 90.0 | | 39.4 |
| Tractors | | 1000 NOK | | 14.6 | | 24.8
| | 30.9 | | 37.6 | | 27.0 |
| Outbuildings | | 1000 NOK | | 20.9 | | 22.6
| | 38.0 | | 59.1 | | 34.9 |
| Farmland, drainage and water supply | | 1000 NOK | | 0.7 | | 0.6
| | 0.8 | | 5.2 | | 1.8 |
Required return on capital 2.0 % | | 1000 NOK | | 20.1 | | 27.3
| | 40.3 | | 75.8 | | 40.4 |
| Net income agriculture | | 1000 NOK | | 28.5 | | 67.6
| | 93.5 | | 584.2 | | 185.9 |
+ | Net income forestry | | 1000 NOK | | 36.6 | | 11.0
| | 99.8 | | 9.3 | | 41.5 |
+ | Net income other farm-based | | 1000 NOK | | 25.6 | | 36.8
| | 117.1 | | 94.1 | | 70.1 |
+ | Net income other off-farm | | 1000 NOK | | 98.8 | | 51.9
| | 30.5 | | 148.5 | | 77.7 |
+ | Dividend | | 1000 NOK | | 19.5 | | 25.0
| | 109.3 | | 20.5 | | 52.9 |
+ | Wage income | | 1000 NOK | | 758.3 | | 623.6
| | 643.3 | | 647.1 | | 673.3 |
+ | Pensions/sick pay | | 1000 NOK | | 98.4 | | 79.0
| | 83.7 | | 15.3 | | 69.2 |
+ | Family labour investments | | 1000 NOK | | | | 4.2
| | 4.2 | | 1.3 | | 2.5 |
+ | Interest received | | 1000 NOK | | 11.6 | | 23.5
| | 6.5 | | 20.4 | | 14.8 |
- | Interest paid, payments to previous owner | | 1000 NOK | | 82.8 | | 65.5
| | 88.1 | | 92.4 | | 81.3 |
= | Total net income | | 1000 NOK | | 994.5 | | 857.1
| | 1099.8 | | 1448.2 | | 1106.7 |
Change in own capital (savings) | | 1000 NOK | | 67.3 | | 172.6
| | 313.4 | | 549.5 | | 277.3 |
| Working capital on 31 Dec. | | 1000 NOK | | 915.9 | | 1738.3
| | 1536.9 | | 1837.8 | | 1513.4 |
| Change in working capital | | 1000 NOK | | -52.7 | | -69.6
| | -26.8 | | 99.4 | | -12.7 |
Balance on 31 Dec: | | | | | |
| | | | | | |
| Agriculture | | 1000 NOK | | 992.5 | | 1366.7
| | 2045.0 | | 4075.4 | | 2092.4 |
| Forestry | | 1000 NOK | | 441.8 | | 344.3
| | 431.8 | | 506.1 | | 422.2 |
| Other occupations | | 1000 NOK | | 489.8 | | 706.1
| | 1597.5 | | 994.5 | | 988.9 |
| Farm houses and private | | 1000 NOK | | 1320.2 | | 1045.5
| | 1653.1 | | 1640.5 | | 1413.6 |
| Outstanding claims and cash | | 1000 NOK | | 850.0 | | 1242.1
| | 733.2 | | 1283.7 | | 997.3 |
| Total assets | | 1000 NOK | | 4094.4 | | 4704.7
| | 6460.5 | | 8500.3 | | 5914.3 |
| Short-term liabilities | | 1000 NOK | | 241.2 | | 154.6
| | 256.7 | | 508.4 | | 282.9 |
| Long-term liabilities | | 1000 NOK | | 1663.5 | | 1201.1
| | 2123.4 | | 2587.2 | | 1878.7 |
| Own capital | | 1000 NOK | | 2189.7 | | 3349.0
| | 4080.4 | | 5404.7 | | 3752.8 |
|
1)1 decare = 0.1 hectar |