Main table 17e, part 2. Summary of accounts for combined cereal and pig farming |
|
Regions | |
Eastern Norway | |
T.lag | |
All |
| |
| |
| |
|
| |
Lowlands | |
Lowlands | |
|
| |
| |
| |
|
Size groups | |
decares1) | |
300-500 | |
>500 | |
All | |
All | |
100-200 | |
200-300 | |
300-500 | |
>500 | |
All |
|
Number of holdings | | | | 11 | | 6
| | 25 | | 10 | | 9 | | 9 | | 14 | | 7
| | 39 |
Output | | 1000 NOK | | 2178.8 | | 3255.5
| | 2346.2 | | 1965.2 | | 1887.1 | | 1877.4 | | 2136.7 | | 3194.8
| | 2209.2 |
| Plant products | | 1000 NOK | | 318.5 | | 811.8
| | 392.8 | | 153.7 | | 95.8 | | 181.7 | | 292.5 | | 742.5
| | 302.3 |
| Livestock products | | 1000 NOK | | 1618.3 | | 2041.9
| | 1698.0 | | 1554.7 | | 1636.2 | | 1492.5 | | 1586.2 | | 2044.8
| | 1658.4 |
| Production allowances, etc. | | 1000 NOK | | 213.2 | | 346.5
| | 224.3 | | 240.7 | | 145.7 | | 186.1 | | 230.8 | | 357.2
| | 223.5 |
| Other income | | 1000 NOK | | 28.8 | | 55.4
| | 31.2 | | 16.1 | | 9.4 | | 17.1 | | 27.3 | | 50.2
| | 24.9 |
Total variable costs | | 1000 NOK | | 1007.3 | | 1396.7
| | 1077.7 | | 924.1 | | 1037.7 | | 835.1 | | 967.2 | | 1376.4
| | 1026.4 |
| Seeds | | 1000 NOK | | 29.6 | | 54.8
| | 31.5 | | 8.4 | | 8.1 | | 15.1 | | 24.8 | | 49.1
| | 23.1 |
| Fertilizer and lime | | 1000 NOK | | 45.3 | | 132.8
| | 59.0 | | 18.0 | | 12.6 | | 23.6 | | 39.3 | | 120.4
| | 44.1 |
| Pesticides | | 1000 NOK | | 30.7 | | 75.2
| | 35.3 | | 5.3 | | 6.8 | | 13.9 | | 26.1 | | 64.5
| | 25.7 |
| Preservatives | | 1000 NOK | | | | 0.2
| | 0.1 | | | | | | 0.1 | | | | 0.2
| | |
| Fodder | | 1000 NOK | | 718.1 | | 722.4
| | 658.1 | | 704.6 | | 668.3 | | 556.7 | | 701.9 | | 756.2
| | 670.4 |
| Miscellaneous for animal husbandry | | 1000 NOK | | 47.7 | | 45.1
| | 45.1 | | 64.8 | | 53.0 | | 66.9 | | 52.4 | | 47.4
| | 55.0 |
| Purchase of cattle | | 1000 NOK | | 105.7 | | 321.0
| | 213.2 | | 90.8 | | 254.3 | | 123.9 | | 93.1 | | 293.3
| | 173.3 |
| Other variable costs | | 1000 NOK | | 30.2 | | 45.2
| | 35.4 | | 32.2 | | 34.6 | | 35.0 | | 29.6 | | 45.4
| | 34.9 |
Registered fixed costs: | | | | | |
| | | | | | | | | | | |
| | |
| Hired labour | | 1000 NOK | | 70.6 | | 105.1
| | 80.9 | | 78.3 | | 60.2 | | 101.2 | | 69.3 | | 103.1
| | 80.6 |
| Machinery and equipment | | 1000 NOK | | 39.5 | | 58.8
| | 40.5 | | 21.4 | | 15.1 | | 30.2 | | 37.7 | | 55.5
| | 34.0 |
| Tractors | | 1000 NOK | | 14.4 | | 26.5
| | 16.0 | | 15.3 | | 10.1 | | 10.9 | | 15.6 | | 24.5
| | 14.8 |
| Outbuildings, maintenance and rent | | 1000 NOK | | 37.2 | | 32.8
| | 31.3 | | 26.1 | | 19.7 | | 27.9 | | 34.7 | | 35.4
| | 29.8 |
| Farmland, drainage and water supply | | 1000 NOK | | 13.9 | | 32.9
| | 17.2 | | 3.3 | | 7.2 | | 4.5 | | 11.4 | | 29.3
| | 12.1 |
| Fuel | | 1000 NOK | | 35.4 | | 63.6
| | 35.9 | | 20.6 | | 14.0 | | 15.5 | | 33.7 | | 59.8
| | 29.6 |
| Rented machinery | | 1000 NOK | | 46.1 | | 107.9
| | 60.3 | | 21.5 | | 13.8 | | 49.7 | | 40.8 | | 95.6
| | 46.5 |
| Rented farmland and quota | | 1000 NOK | | 26.0 | | 184.6
| | 58.7 | | 12.8 | | 2.0 | | 12.1 | | 26.0 | | 158.2
| | 41.0 |
| Other fixed costs | | 1000 NOK | | 196.7 | | 297.8
| | 222.1 | | 125.8 | | 98.5 | | 194.2 | | 186.7 | | 276.6
| | 184.2 |
Total registered costs | | 1000 NOK | | 1487.0 | | 2306.8
| | 1640.5 | | 1249.1 | | 1278.3 | | 1281.2 | | 1423.2 | | 2214.4
| | 1499.0 |
Result before depreciation | | 1000 NOK | | 691.7 | | 948.8
| | 705.7 | | 716.2 | | 608.9 | | 596.2 | | 713.5 | | 980.4
| | 710.2 |
Depreciation: | | | | | |
| | | | | | | | | | | |
| | |
| Machinery and equipment | | 1000 NOK | | 33.1 | | 63.9
| | 36.3 | | 21.3 | | 9.2 | | 31.6 | | 28.9 | | 60.4
| | 30.6 |
| Tractors | | 1000 NOK | | 18.4 | | 25.6
| | 20.3 | | 15.4 | | 18.0 | | 20.3 | | 17.9 | | 23.1
| | 19.4 |
| Outbuildings | | 1000 NOK | | 98.0 | | 144.1
| | 103.7 | | 124.0 | | 101.7 | | 99.1 | | 97.4 | | 149.4
| | 108.1 |
| Farmland, drainage and water supply | | 1000 NOK | | 0.4 | | 1.3
| | 1.4 | | 3.5 | | 2.8 | | 2.7 | | 1.2 | | 1.3
| | 1.9 |
Required return on capital 5.0 % | | 1000 NOK | | 143.6 | | 238.8
| | 157.6 | | 156.6 | | 115.8 | | 155.5 | | 142.2 | | 241.0
| | 156.9 |
| Net income agriculture | | 1000 NOK | | 541.8 | | 713.8
| | 543.9 | | 551.9 | | 477.3 | | 442.5 | | 568.0 | | 746.3
| | 550.1 |
+ | Net income forestry | | 1000 NOK | | 51.7 | | 18.9
| | 28.3 | | 16.9 | | 3.0 | | 41.6 | | 39.1 | | 39.3
| | 31.4 |
+ | Net income other farm-based | | 1000 NOK | | 75.4 | | 46.0
| | 50.3 | | 11.4 | | 4.6 | | 32.4 | | 62.4 | | 40.3
| | 38.2 |
+ | Net income other off-farm | | 1000 NOK | | 10.6 | | 17.8
| | 9.7 | | 5.7 | | 7.4 | | 1.1 | | 8.3 | | 15.3
| | 7.7 |
+ | Dividend | | 1000 NOK | | 2.5 | | -22.4
| | -8.7 | | 2.3 | | -10.3 | | 0.7 | | 3.3 | | -19.2
| | -4.5 |
+ | Wage income | | 1000 NOK | | 219.4 | | 210.5
| | 291.8 | | 192.6 | | 275.9 | | 337.6 | | 216.2 | | 210.9
| | 257.0 |
+ | Pensions/sick pay | | 1000 NOK | | 74.1 | | 69.4
| | 51.7 | | 9.0 | | 6.6 | | 8.5 | | 64.6 | | 59.5
| | 37.4 |
+ | Family labour investments | | 1000 NOK | | | |
| | | | 27.2 | | 23.5 | | | | 4.3 | |
| | 7.0 |
+ | Interest received | | 1000 NOK | | 6.9 | | 3.3
| | 11.1 | | 14.1 | | 22.6 | | 8.1 | | 11.4 | | 3.3
| | 11.8 |
- | Interest paid, payments to previous owner | | 1000 NOK | | 176.8 | | 171.5
| | 156.6 | | 122.2 | | 104.4 | | 142.9 | | 158.7 | | 175.6
| | 145.5 |
= | Total net income | | 1000 NOK | | 805.6 | | 885.9
| | 821.4 | | 708.9 | | 706.2 | | 729.7 | | 819.0 | | 919.9
| | 790.5 |
Change in own capital (savings) | | 1000 NOK | | 83.6 | | 277.0
| | 175.1 | | 176.5 | | 131.9 | | 228.6 | | 134.3 | | 286.1
| | 182.8 |
| Working capital on 31 Dec. | | 1000 NOK | | 858.1 | | 809.4
| | 859.5 | | 687.7 | | 1314.3 | | 513.0 | | 889.2 | | 851.7
| | 893.7 |
| Change in working capital | | 1000 NOK | | 25.5 | | -30.4
| | 49.8 | | 81.1 | | 40.1 | | 281.2 | | 42.8 | | -55.1
| | 79.6 |
Balance on 31 Dec: | | | | | |
| | | | | | | | | | | |
| | |
| Agriculture | | 1000 NOK | | 2859.5 | | 4971.6
| | 3201.8 | | 3286.5 | | 2501.6 | | 3141.5 | | 2836.4 | | 4971.6
| | 3212.8 |
| Forestry | | 1000 NOK | | 100.0 | | 216.5
| | 173.9 | | 85.9 | | 101.1 | | 542.3 | | 120.0 | | 192.7
| | 226.1 |
| Other occupations | | 1000 NOK | | 263.6 | | 1376.5
| | 507.8 | | 70.4 | | 556.5 | | 174.6 | | 240.6 | | 1184.1
| | 467.6 |
| Farm houses and private | | 1000 NOK | | 841.1 | | 829.2
| | 800.8 | | 729.0 | | 648.2 | | 801.2 | | 805.7 | | 829.6
| | 772.6 |
| Outstanding claims and cash | | 1000 NOK | | 814.2 | | 694.9
| | 783.9 | | 689.0 | | 852.7 | | 432.7 | | 825.0 | | 705.4
| | 719.4 |
| Total assets | | 1000 NOK | | 4878.4 | | 8088.6
| | 5468.3 | | 4860.9 | | 4660.1 | | 5092.4 | | 4827.6 | | 7883.4
| | 5398.5 |
| Short-term liabilities | | 1000 NOK | | 583.9 | | 996.4
| | 619.4 | | 521.6 | | 428.5 | | 400.7 | | 563.4 | | 899.4
| | 555.0 |
| Long-term liabilities | | 1000 NOK | | 2343.9 | | 3876.1
| | 2497.3 | | 2099.8 | | 1965.4 | | 2172.6 | | 2151.0 | | 3782.6
| | 2406.0 |
| Own capital | | 1000 NOK | | 1950.6 | | 3216.2
| | 2351.6 | | 2239.5 | | 2266.2 | | 2519.1 | | 2113.2 | | 3201.3
| | 2437.5 |
|
1)1 decare = 0.1 hectar |