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 | | | | 14 | | 27
| | 38 | | 25 | | 107 |
Output | | 1000 NOK | | 316.5 | | 469.8
| | 730.7 | | 1752.5 | | 833.9 |
| Plant products | | 1000 NOK | | 219.4 | | 321.5
| | 486.0 | | 1181.9 | | 560.9 |
| Livestock products | | 1000 NOK | | 1.9 | | 4.0
| | 0.8 | | 16.7 | | 5.4 |
| Production allowances, etc. | | 1000 NOK | | 76.5 | | 118.8
| | 206.6 | | 444.6 | | 218.3 |
| Other income | | 1000 NOK | | 18.7 | | 25.5
| | 37.3 | | 109.2 | | 49.2 |
Total variable costs | | 1000 NOK | | 88.1 | | 125.5
| | 179.6 | | 441.0 | | 211.3 |
| Seeds | | 1000 NOK | | 28.5 | | 36.8
| | 52.9 | | 134.6 | | 63.7 |
| Fertilizer and lime | | 1000 NOK | | 39.5 | | 61.5
| | 85.3 | | 223.5 | | 103.8 |
| Pesticides | | 1000 NOK | | 13.4 | | 20.4
| | 27.7 | | 83.5 | | 36.4 |
| Preservatives | | 1000 NOK | | | |
| | | | | | |
| Fodder | | 1000 NOK | | 1.7 | | 0.6
| | 0.9 | | 0.6 | | 0.8 |
| Miscellaneous for animal husbandry | | 1000 NOK | | 0.7 | | 0.4
| | | | | | 0.2 |
| Purchase of cattle | | 1000 NOK | | | | 0.2
| | 0.6 | | | | 0.3 |
| Other variable costs | | 1000 NOK | | 4.4 | | 5.7
| | 12.1 | | -1.2 | | 6.2 |
Registered fixed costs: | | | | | |
| | | | | | |
| Hired labour | | 1000 NOK | | 1.9 | |
| | 6.4 | | 48.2 | | 13.8 |
| Machinery and equipment | | 1000 NOK | | 16.4 | | 28.1
| | 43.2 | | 68.8 | | 41.1 |
| Tractors | | 1000 NOK | | 15.8 | | 18.5
| | 18.3 | | 34.9 | | 22.1 |
| Outbuildings, maintenance and rent | | 1000 NOK | | 19.1 | | 15.0
| | 23.0 | | 44.3 | | 25.0 |
| Farmland, drainage and water supply | | 1000 NOK | | 6.9 | | 9.6
| | 9.3 | | 19.7 | | 11.5 |
| Fuel | | 1000 NOK | | 18.9 | | 19.4
| | 31.3 | | 66.3 | | 34.1 |
| Rented machinery | | 1000 NOK | | 19.8 | | 23.5
| | 87.4 | | 137.7 | | 72.3 |
| Rented farmland and quota | | 1000 NOK | | 0.2 | | 12.4
| | 22.7 | | 161.8 | | 49.0 |
| Other fixed costs | | 1000 NOK | | 61.8 | | 80.1
| | 108.5 | | 155.3 | | 104.4 |
Total registered costs | | 1000 NOK | | 248.9 | | 332.2
| | 529.7 | | 1177.9 | | 584.6 |
Result before depreciation | | 1000 NOK | | 67.5 | | 137.6
| | 201.0 | | 574.6 | | 249.3 |
Depreciation: | | | | | |
| | | | | | |
| Machinery and equipment | | 1000 NOK | | 19.6 | | 33.6
| | 52.0 | | 122.8 | | 58.3 |
| Tractors | | 1000 NOK | | 18.0 | | 23.1
| | 26.9 | | 47.4 | | 29.1 |
| Outbuildings | | 1000 NOK | | 36.9 | | 54.6
| | 60.4 | | 109.6 | | 66.0 |
| Farmland, drainage and water supply | | 1000 NOK | | 0.7 | | 2.0
| | 2.1 | | 12.5 | | 4.3 |
Required return on capital 2.0 % | | 1000 NOK | | 35.6 | | 41.6
| | 61.9 | | 112.3 | | 63.6 |
| Net income agriculture | | 1000 NOK | | -7.6 | | 24.3
| | 59.5 | | 282.3 | | 91.6 |
+ | Net income forestry | | 1000 NOK | | 28.8 | | 55.4
| | 62.9 | | 166.1 | | 78.6 |
+ | Net income other farm-based | | 1000 NOK | | 24.4 | | 39.5
| | 329.2 | | 144.7 | | 164.1 |
+ | Net income other off-farm | | 1000 NOK | | 16.0 | | 57.9
| | 31.5 | | 110.5 | | 53.7 |
+ | Dividend | | 1000 NOK | | 47.5 | | 78.4
| | 114.5 | | 104.3 | | 91.2 |
+ | Wage income | | 1000 NOK | | 1094.4 | | 868.4
| | 868.3 | | 883.0 | | 900.8 |
+ | Pensions/sick pay | | 1000 NOK | | 78.5 | | 136.0
| | 87.4 | | 29.4 | | 84.6 |
+ | Family labour investments | | 1000 NOK | | 1.1 | | 2.4
| | 7.5 | | | | 3.4 |
+ | Interest received | | 1000 NOK | | 5.2 | | 6.5
| | 3.8 | | 6.9 | | 5.4 |
- | Interest paid, payments to previous owner | | 1000 NOK | | 58.2 | | 78.0
| | 104.9 | | 104.6 | | 89.2 |
= | Total net income | | 1000 NOK | | 1230.0 | | 1190.8
| | 1459.7 | | 1622.5 | | 1384.1 |
Change in own capital (savings) | | 1000 NOK | | 216.2 | | 37.6
| | 1515.2 | | -22.7 | | 574.4 |
| Working capital on 31 Dec. | | 1000 NOK | | 1755.0 | | 2467.1
| | 3706.6 | | 3746.4 | | 3110.1 |
| Change in working capital | | 1000 NOK | | -65.0 | | -162.3
| | -77.0 | | -61.4 | | -93.0 |
Balance on 31 Dec: | | | | | |
| | | | | | |
| Agriculture | | 1000 NOK | | 1750.7 | | 2240.5
| | 3140.0 | | 5728.6 | | 3260.5 |
| Forestry | | 1000 NOK | | 265.3 | | 377.8
| | 618.2 | | 896.7 | | 567.4 |
| Other occupations | | 1000 NOK | | 861.6 | | 2018.2
| | 3023.4 | | 3018.1 | | 2441.8 |
| Farm houses and private | | 1000 NOK | | 2740.9 | | 1896.4
| | 3032.3 | | 2520.8 | | 2520.6 |
| Outstanding claims and cash | | 1000 NOK | | 1174.9 | | 1506.0
| | 1404.9 | | 1952.3 | | 1514.8 |
| Total assets | | 1000 NOK | | 6793.4 | | 8038.9
| | 11218.9 | | 14116.5 | | 10305.1 |
| Short-term liabilities | | 1000 NOK | | 147.4 | | 356.9
| | 288.4 | | 767.3 | | 391.3 |
| Long-term liabilities | | 1000 NOK | | 2404.2 | | 2999.6
| | 3514.9 | | 3841.3 | | 3223.3 |
| Own capital | | 1000 NOK | | 4241.9 | | 4682.4
| | 7415.6 | | 9508.0 | | 6690.5 |
|
1)1 decare = 0.1 hectar |