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 | | | | 16 | | 29
| | 31 | | 23 | | 101 |
Output | | 1000 NOK | | 292.0 | | 359.4
| | 532.5 | | 1266.6 | | 603.8 |
| Plant products | | 1000 NOK | | 131.6 | | 182.9
| | 282.2 | | 621.3 | | 301.9 |
| Livestock products | | 1000 NOK | | 1.4 | | 0.8
| | 1.0 | | 1.4 | | 1.1 |
| Production allowances, etc. | | 1000 NOK | | 105.3 | | 142.2
| | 223.9 | | 515.9 | | 244.4 |
| Other income | | 1000 NOK | | 53.8 | | 33.5
| | 25.4 | | 128.0 | | 56.4 |
Total variable costs | | 1000 NOK | | 68.7 | | 121.9
| | 158.2 | | 368.1 | | 178.7 |
| Seeds | | 1000 NOK | | 22.0 | | 35.4
| | 54.8 | | 130.0 | | 60.3 |
| Fertilizer and lime | | 1000 NOK | | 34.1 | | 62.4
| | 75.6 | | 162.2 | | 83.6 |
| Pesticides | | 1000 NOK | | 7.0 | | 16.2
| | 17.9 | | 63.1 | | 25.7 |
| Preservatives | | 1000 NOK | | | |
| | | | | | |
| Fodder | | 1000 NOK | | 1.3 | | 2.0
| | 0.4 | | 2.8 | | 1.6 |
| Miscellaneous for animal husbandry | | 1000 NOK | | 0.8 | | 0.2
| | | | 0.3 | | 0.3 |
| Purchase of cattle | | 1000 NOK | | | | 0.1
| | 0.5 | | | | 0.2 |
| Other variable costs | | 1000 NOK | | 3.7 | | 5.5
| | 8.9 | | 9.7 | | 7.1 |
Registered fixed costs: | | | | | |
| | | | | | |
| Hired labour | | 1000 NOK | | 0.5 | | 2.5
| | 3.7 | | 51.7 | | 13.7 |
| Machinery and equipment | | 1000 NOK | | 14.7 | | 21.9
| | 23.0 | | 60.1 | | 29.4 |
| Tractors | | 1000 NOK | | 12.2 | | 12.1
| | 14.2 | | 35.2 | | 17.8 |
| Outbuildings, maintenance and rent | | 1000 NOK | | 10.9 | | 11.0
| | 13.4 | | 36.9 | | 17.5 |
| Farmland, drainage and water supply | | 1000 NOK | | 7.4 | | 4.5
| | 10.1 | | 26.6 | | 11.6 |
| Fuel | | 1000 NOK | | 12.8 | | 20.6
| | 27.5 | | 53.7 | | 28.8 |
| Rented machinery | | 1000 NOK | | 25.3 | | 31.9
| | 65.9 | | 178.7 | | 74.3 |
| Rented farmland and quota | | 1000 NOK | | 0.2 | | 13.1
| | 22.4 | | 129.1 | | 40.1 |
| Other fixed costs | | 1000 NOK | | 56.5 | | 68.2
| | 81.5 | | 128.8 | | 83.3 |
Total registered costs | | 1000 NOK | | 209.1 | | 307.9
| | 420.0 | | 1068.9 | | 495.2 |
Result before depreciation | | 1000 NOK | | 82.9 | | 51.5
| | 112.5 | | 197.7 | | 108.6 |
Depreciation: | | | | | |
| | | | | | |
| Machinery and equipment | | 1000 NOK | | 20.3 | | 28.9
| | 36.5 | | 91.3 | | 43.6 |
| Tractors | | 1000 NOK | | 18.8 | | 21.9
| | 29.2 | | 43.3 | | 28.5 |
| Outbuildings | | 1000 NOK | | 44.6 | | 36.2
| | 49.2 | | 72.3 | | 49.2 |
| Farmland, drainage and water supply | | 1000 NOK | | 1.0 | | 1.5
| | 1.9 | | 8.7 | | 3.2 |
Required return on capital 2.0 % | | 1000 NOK | | 37.1 | | 32.4
| | 43.0 | | 91.1 | | 49.2 |
| Net income agriculture | | 1000 NOK | | -1.8 | | -37.0
| | -4.3 | | -17.9 | | -15.8 |
+ | Net income forestry | | 1000 NOK | | 4.3 | | 44.0
| | 129.8 | | 47.2 | | 63.9 |
+ | Net income other farm-based | | 1000 NOK | | 29.8 | | 163.7
| | 102.1 | | 166.4 | | 121.2 |
+ | Net income other off-farm | | 1000 NOK | | 16.6 | | 73.4
| | 29.4 | | 82.8 | | 51.6 |
+ | Dividend | | 1000 NOK | | 38.6 | | 17.2
| | 25.6 | | 18.4 | | 23.2 |
+ | Wage income | | 1000 NOK | | 735.8 | | 782.0
| | 717.6 | | 769.7 | | 757.6 |
+ | Pensions/sick pay | | 1000 NOK | | 130.9 | | 109.4
| | 65.4 | | 9.8 | | 78.2 |
+ | Family labour investments | | 1000 NOK | | | |
| | 5.5 | | | | 1.7 |
+ | Interest received | | 1000 NOK | | 4.5 | | 11.7
| | 6.3 | | 8.1 | | 8.1 |
- | Interest paid, payments to previous owner | | 1000 NOK | | 75.8 | | 79.1
| | 93.3 | | 121.2 | | 91.3 |
= | Total net income | | 1000 NOK | | 882.9 | | 1085.3
| | 984.0 | | 963.3 | | 998.4 |
Change in own capital (savings) | | 1000 NOK | | -54.6 | | 398.6
| | -2.7 | | 103.7 | | 106.4 |
| Working capital on 31 Dec. | | 1000 NOK | | 1026.8 | | 2291.3
| | 1152.9 | | 2401.7 | | 1749.4 |
| Change in working capital | | 1000 NOK | | -12.9 | | -32.2
| | -233.2 | | -158.0 | | -118.7 |
Balance on 31 Dec: | | | | | |
| | | | | | |
| Agriculture | | 1000 NOK | | 1800.6 | | 1661.3
| | 2263.1 | | 4578.1 | | 2504.6 |
| Forestry | | 1000 NOK | | 305.4 | | 401.6
| | 540.4 | | 815.1 | | 517.2 |
| Other occupations | | 1000 NOK | | 527.4 | | 1413.6
| | 945.6 | | 2199.4 | | 1280.5 |
| Farm houses and private | | 1000 NOK | | 1782.4 | | 2051.6
| | 2071.2 | | 2271.7 | | 2041.4 |
| Outstanding claims and cash | | 1000 NOK | | 833.0 | | 1526.7
| | 969.0 | | 1332.3 | | 1199.1 |
| Total assets | | 1000 NOK | | 5248.8 | | 7054.8
| | 6789.2 | | 11196.5 | | 7542.9 |
| Short-term liabilities | | 1000 NOK | | 141.5 | | 264.0
| | 397.9 | | 584.8 | | 353.6 |
| Long-term liabilities | | 1000 NOK | | 2333.0 | | 2186.8
| | 2820.7 | | 3764.6 | | 2723.4 |
| Own capital | | 1000 NOK | | 2774.3 | | 4603.9
| | 3570.5 | | 6847.1 | | 4465.9 |
|
1)1 decare = 0.1 hectar |