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 | | | | 17 | | 27
| | 39 | | 24 | | 108 |
Output | | 1000 NOK | | 322.7 | | 480.6
| | 741.0 | | 1733.0 | | 824.6 |
| Plant products | | 1000 NOK | | 218.6 | | 340.8
| | 503.4 | | 1213.3 | | 571.7 |
| Livestock products | | 1000 NOK | | 0.8 | | 2.1
| | 0.3 | | | | 0.7 |
| Production allowances, etc. | | 1000 NOK | | 78.3 | | 115.7
| | 202.0 | | 401.7 | | 203.7 |
| Other income | | 1000 NOK | | 25.0 | | 22.0
| | 35.3 | | 117.9 | | 48.5 |
Total variable costs | | 1000 NOK | | 77.2 | | 122.5
| | 194.5 | | 463.0 | | 216.2 |
| Seeds | | 1000 NOK | | 21.3 | | 38.2
| | 61.0 | | 139.2 | | 66.0 |
| Fertilizer and lime | | 1000 NOK | | 36.3 | | 57.8
| | 96.4 | | 224.9 | | 105.1 |
| Pesticides | | 1000 NOK | | 8.3 | | 17.9
| | 24.7 | | 84.5 | | 33.5 |
| Preservatives | | 1000 NOK | | | |
| | | | 1.3 | | 0.3 |
| Fodder | | 1000 NOK | | 1.6 | | 1.5
| | 0.9 | | 1.3 | | 1.3 |
| Miscellaneous for animal husbandry | | 1000 NOK | | 0.5 | | 0.4
| | | | | | 0.2 |
| Purchase of cattle | | 1000 NOK | | | | 0.1
| | | | | | |
| Other variable costs | | 1000 NOK | | 9.2 | | 6.5
| | 11.4 | | 11.8 | | 9.8 |
Registered fixed costs: | | | | | |
| | | | | | |
| Hired labour | | 1000 NOK | | 0.5 | | 5.7
| | 6.2 | | 60.7 | | 17.3 |
| Machinery and equipment | | 1000 NOK | | 16.6 | | 32.3
| | 38.6 | | 68.5 | | 39.8 |
| Tractors | | 1000 NOK | | 9.2 | | 17.5
| | 19.4 | | 32.6 | | 20.1 |
| Outbuildings, maintenance and rent | | 1000 NOK | | 16.8 | | 19.4
| | 20.7 | | 48.8 | | 25.8 |
| Farmland, drainage and water supply | | 1000 NOK | | 4.1 | | 9.3
| | 15.9 | | 19.6 | | 13.1 |
| Fuel | | 1000 NOK | | 10.0 | | 18.3
| | 25.7 | | 63.2 | | 29.5 |
| Rented machinery | | 1000 NOK | | 22.5 | | 21.3
| | 85.3 | | 156.7 | | 74.7 |
| Rented farmland and quota | | 1000 NOK | | 2.6 | | 13.3
| | 21.9 | | 136.5 | | 42.0 |
| Other fixed costs | | 1000 NOK | | 55.2 | | 73.9
| | 95.7 | | 132.2 | | 91.2 |
Total registered costs | | 1000 NOK | | 214.7 | | 333.5
| | 523.9 | | 1181.7 | | 569.7 |
Result before depreciation | | 1000 NOK | | 108.0 | | 147.1
| | 217.1 | | 551.3 | | 254.9 |
Depreciation: | | | | | |
| | | | | | |
| Machinery and equipment | | 1000 NOK | | 19.2 | | 33.6
| | 52.2 | | 108.1 | | 54.3 |
| Tractors | | 1000 NOK | | 18.8 | | 23.3
| | 30.5 | | 51.0 | | 31.4 |
| Outbuildings | | 1000 NOK | | 30.1 | | 43.5
| | 68.5 | | 82.8 | | 58.8 |
| Farmland, drainage and water supply | | 1000 NOK | | 0.9 | | 1.8
| | 2.0 | | 11.2 | | 3.8 |
Required return on capital 2.0 % | | 1000 NOK | | 32.0 | | 35.5
| | 63.5 | | 104.6 | | 60.1 |
| Net income agriculture | | 1000 NOK | | 39.0 | | 45.0
| | 63.9 | | 298.2 | | 106.6 |
+ | Net income forestry | | 1000 NOK | | 6.0 | | 33.0
| | 40.3 | | 80.1 | | 41.5 |
+ | Net income other farm-based | | 1000 NOK | | 11.5 | | 177.9
| | 468.3 | | 112.3 | | 240.4 |
+ | Net income other off-farm | | 1000 NOK | | 41.5 | | 75.9
| | 34.2 | | 31.7 | | 44.9 |
+ | Dividend | | 1000 NOK | | 37.4 | | 20.7
| | 85.5 | | 125.8 | | 70.0 |
+ | Wage income | | 1000 NOK | | 926.9 | | 791.9
| | 863.3 | | 944.5 | | 880.5 |
+ | Pensions/sick pay | | 1000 NOK | | 51.3 | | 152.4
| | 58.6 | | 31.8 | | 76.4 |
+ | Family labour investments | | 1000 NOK | | | |
| | 4.6 | | 0.2 | | 1.7 |
+ | Interest received | | 1000 NOK | | 5.7 | | 8.7
| | 7.1 | | 9.3 | | 7.7 |
- | Interest paid, payments to previous owner | | 1000 NOK | | 93.4 | | 78.1
| | 122.9 | | 92.0 | | 99.1 |
= | Total net income | | 1000 NOK | | 1025.7 | | 1227.5
| | 1502.9 | | 1541.9 | | 1370.8 |
Change in own capital (savings) | | 1000 NOK | | 65.8 | | 156.2
| | 166.7 | | 465.2 | | 220.4 |
| Working capital on 31 Dec. | | 1000 NOK | | 1564.1 | | 2371.9
| | 2326.6 | | 4162.2 | | 2642.2 |
| Change in working capital | | 1000 NOK | | -48.1 | | -49.0
| | -74.0 | | 49.3 | | -35.2 |
Balance on 31 Dec: | | | | | |
| | | | | | |
| Agriculture | | 1000 NOK | | 1598.4 | | 1866.7
| | 3175.7 | | 5243.4 | | 3031.4 |
| Forestry | | 1000 NOK | | 241.4 | | 394.1
| | 615.8 | | 1088.2 | | 601.1 |
| Other occupations | | 1000 NOK | | 1469.7 | | 1708.7
| | 1841.4 | | 3414.0 | | 2116.1 |
| Farm houses and private | | 1000 NOK | | 1845.1 | | 1953.5
| | 2784.1 | | 2560.3 | | 2364.1 |
| Outstanding claims and cash | | 1000 NOK | | 1208.3 | | 1406.8
| | 1177.5 | | 1591.4 | | 1324.8 |
| Total assets | | 1000 NOK | | 6362.8 | | 7329.8
| | 9594.6 | | 13897.3 | | 9437.5 |
| Short-term liabilities | | 1000 NOK | | 137.7 | | 227.2
| | 283.4 | | 514.9 | | 295.3 |
| Long-term liabilities | | 1000 NOK | | 2655.2 | | 2502.9
| | 3538.9 | | 3443.4 | | 3086.8 |
| Own capital | | 1000 NOK | | 3569.9 | | 4599.7
| | 5772.2 | | 9939.0 | | 6055.3 |
|
1)1 decare = 0.1 hectar |