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 | |
All | |
All | |
100-200 | |
200-300 | |
300-500 | |
>500 | |
All |
|
Number of holdings | | | | 11 | | 24
| | 10 | | 8 | | 9 | | 15 | | 6 | | 38 |
Output | | 1000 NOK | | 2481.3 | | 2582.0
| | 2292.0 | | 2148.2 | | 2032.2 | | 2426.6 | | 3616.8 | | 2462.5
|
| Plant products | | 1000 NOK | | 415.1 | | 500.1
| | 264.5 | | 154.4 | | 229.3 | | 389.3 | | 1014.8 | | 400.7
|
| Livestock products | | 1000 NOK | | 1737.8 | | 1781.6
| | 1743.5 | | 1829.9 | | 1585.8 | | 1706.9 | | 2156.0 | | 1775.0
|
| Production allowances, etc. | | 1000 NOK | | 240.3 | | 250.0
| | 268.0 | | 158.5 | | 195.5 | | 258.3 | | 427.1 | | 249.1
|
| Other income | | 1000 NOK | | 88.2 | | 50.2
| | 16.0 | | 5.5 | | 21.6 | | 72.0 | | 18.9 | | 37.7
|
Total variable costs | | 1000 NOK | | 1084.1 | | 1222.1
| | 1162.2 | | 1222.4 | | 952.6 | | 1098.9 | | 1698.6 | | 1184.9
|
| Seeds | | 1000 NOK | | 41.6 | | 40.7
| | 17.1 | | 13.9 | | 16.8 | | 33.8 | | 69.6 | | 31.2
|
| Fertilizer and lime | | 1000 NOK | | 63.5 | | 76.8
| | 27.8 | | 16.1 | | 27.9 | | 56.8 | | 160.9 | | 57.8
|
| Pesticides | | 1000 NOK | | 34.9 | | 37.1
| | 8.4 | | 7.3 | | 14.4 | | 28.7 | | 66.3 | | 26.8
|
| Preservatives | | 1000 NOK | | | | 0.3
| | 0.2 | | 0.2 | | | | | | 1.1 | | 0.2
|
| Fodder | | 1000 NOK | | 800.5 | | 752.4
| | 852.4 | | 781.2 | | 634.4 | | 805.2 | | 895.4 | | 773.9
|
| Miscellaneous for animal husbandry | | 1000 NOK | | 48.3 | | 46.3
| | 64.3 | | 51.4 | | 69.7 | | 53.0 | | 51.3 | | 56.3
|
| Purchase of cattle | | 1000 NOK | | 60.3 | | 234.4
| | 153.1 | | 320.1 | | 159.8 | | 84.3 | | 412.9 | | 203.7
|
| Other variable costs | | 1000 NOK | | 34.9 | | 34.2
| | 38.9 | | 32.3 | | 29.7 | | 37.0 | | 41.1 | | 34.9
|
Registered fixed costs: | | | | | |
| | | | | | | | | | | |
|
| Hired labour | | 1000 NOK | | 91.0 | | 83.9
| | 95.6 | | 69.0 | | 70.0 | | 89.0 | | 124.2 | | 85.8
|
| Machinery and equipment | | 1000 NOK | | 42.4 | | 42.0
| | 34.4 | | 23.0 | | 37.1 | | 38.8 | | 63.5 | | 39.0
|
| Tractors | | 1000 NOK | | 25.3 | | 25.2
| | 9.2 | | 7.5 | | 11.2 | | 21.6 | | 39.2 | | 18.9
|
| Outbuildings, maintenance and rent | | 1000 NOK | | 58.5 | | 41.8
| | 37.1 | | 29.9 | | 28.8 | | 51.4 | | 37.0 | | 39.2
|
| Farmland, drainage and water supply | | 1000 NOK | | 11.1 | | 14.9
| | 4.9 | | 3.7 | | 14.7 | | 10.3 | | 23.0 | | 12.0
|
| Fuel | | 1000 NOK | | 51.6 | | 51.5
| | 34.0 | | 18.7 | | 28.1 | | 48.1 | | 93.6 | | 44.3
|
| Rented machinery | | 1000 NOK | | 72.9 | | 73.2
| | 26.8 | | 17.7 | | 49.0 | | 63.1 | | 101.1 | | 56.2
|
| Rented farmland and quota | | 1000 NOK | | 30.6 | | 60.5
| | 13.2 | | 2.4 | | 11.8 | | 27.7 | | 173.8 | | 41.7
|
| Other fixed costs | | 1000 NOK | | 317.2 | | 272.9
| | 151.1 | | 114.9 | | 233.0 | | 275.7 | | 242.1 | | 226.4
|
Total registered costs | | 1000 NOK | | 1784.7 | | 1887.9
| | 1568.4 | | 1509.1 | | 1436.2 | | 1724.6 | | 2596.2 | | 1748.5
|
Result before depreciation | | 1000 NOK | | 696.6 | | 694.1
| | 723.6 | | 639.1 | | 596.0 | | 701.9 | | 1020.6 | | 713.9
|
Depreciation: | | | | | |
| | | | | | | | | | | |
|
| Machinery and equipment | | 1000 NOK | | 39.1 | | 37.2
| | 26.5 | | 10.2 | | 30.7 | | 35.1 | | 58.3 | | 32.5
|
| Tractors | | 1000 NOK | | 17.6 | | 18.4
| | 19.5 | | 18.7 | | 19.5 | | 17.7 | | 23.6 | | 19.3
|
| Outbuildings | | 1000 NOK | | 124.2 | | 114.0
| | 147.1 | | 110.3 | | 103.4 | | 126.2 | | 147.6 | | 120.8
|
| Farmland, drainage and water supply | | 1000 NOK | | 0.4 | | 1.6
| | 3.1 | | 3.1 | | 2.6 | | 1.1 | | 1.5 | | 1.9
|
Required return on capital 6.0 % | | 1000 NOK | | 207.4 | | 205.3
| | 231.7 | | 163.7 | | 190.0 | | 210.2 | | 302.6 | | 210.2
|
| Net income agriculture | | 1000 NOK | | 515.4 | | 522.9
| | 527.4 | | 496.9 | | 439.7 | | 521.9 | | 789.5 | | 539.4
|
+ | Net income forestry | | 1000 NOK | | 18.0 | | 22.6
| | 17.4 | | 7.1 | | 52.7 | | 19.4 | | 25.2 | | 25.6
|
+ | Net income other farm-based | | 1000 NOK | | 60.5 | | 38.6
| | 14.1 | | 11.6 | | 31.6 | | 48.7 | | 16.6 | | 31.8
|
+ | Net income other off-farm | | 1000 NOK | | 10.6 | | 6.3
| | 0.6 | | 1.6 | | 7.6 | | 7.8 | | -0.3 | | 5.1
|
+ | Dividend | | 1000 NOK | | 20.5 | | 39.3
| | 4.5 | | -25.0 | | 3.6 | | 16.0 | | 115.9 | | 20.2
|
+ | Wage income | | 1000 NOK | | 277.0 | | 303.1
| | 245.4 | | 330.4 | | 306.0 | | 262.1 | | 177.7 | | 273.6
|
+ | Pensions/sick pay | | 1000 NOK | | 32.4 | | 33.8
| | 20.7 | | 2.4 | | 8.7 | | 36.3 | | 62.7 | | 26.8
|
+ | Family labour investments | | 1000 NOK | | | |
| | | | 3.7 | | 20.7 | | | | | | 5.7
|
+ | Interest received | | 1000 NOK | | 43.1 | | 38.7
| | 27.3 | | 40.2 | | 25.9 | | 36.4 | | 29.6 | | 33.7
|
- | Interest paid, payments to previous owner | | 1000 NOK | | 208.9 | | 193.8
| | 208.9 | | 189.1 | | 160.8 | | 196.1 | | 260.8 | | 196.5
|
= | Total net income | | 1000 NOK | | 768.7 | | 811.5
| | 648.6 | | 679.9 | | 735.7 | | 752.4 | | 956.2 | | 765.4
|
Change in own capital (savings) | | 1000 NOK | | 297.9 | | 255.0
| | -47.5 | | 187.4 | | 112.6 | | 181.1 | | 259.8 | | 178.6
|
| Working capital on 31 Dec. | | 1000 NOK | | 781.1 | | 906.2
| | 508.8 | | 1337.7 | | 432.5 | | 750.8 | | 986.7 | | 836.2
|
| Change in working capital | | 1000 NOK | | -57.9 | | -34.4
| | 22.4 | | 97.3 | | -127.8 | | -96.3 | | 137.8 | | -26.0
|
Balance on 31 Dec: | | | | | |
| | | | | | | | | | | |
|
| Agriculture | | 1000 NOK | | 3637.4 | | 3611.1
| | 4034.6 | | 2783.7 | | 3191.4 | | 3710.5 | | 5462.0 | | 3669.0
|
| Forestry | | 1000 NOK | | 127.4 | | 193.2
| | 106.0 | | 111.5 | | 541.2 | | 145.5 | | 225.5 | | 244.7
|
| Other occupations | | 1000 NOK | | 386.2 | | 566.3
| | 89.9 | | 377.5 | | 181.3 | | 326.0 | | 1285.7 | | 454.1
|
| Farm houses and private | | 1000 NOK | | 824.5 | | 787.4
| | 830.1 | | 673.3 | | 827.1 | | 868.3 | | 823.4 | | 810.4
|
| Outstanding claims and cash | | 1000 NOK | | 807.2 | | 839.5
| | 444.4 | | 988.3 | | 426.1 | | 761.6 | | 601.2 | | 704.6
|
| Total assets | | 1000 NOK | | 5782.7 | | 5997.6
| | 5505.2 | | 4934.3 | | 5167.1 | | 5812.0 | | 8397.8 | | 5882.8
|
| Short-term liabilities | | 1000 NOK | | 750.5 | | 746.3
| | 566.4 | | 403.3 | | 462.7 | | 747.7 | | 1011.7 | | 649.4
|
| Long-term liabilities | | 1000 NOK | | 2837.4 | | 2706.2
| | 2734.8 | | 1979.2 | | 2181.0 | | 2823.4 | | 3736.4 | | 2637.7
|
| Own capital | | 1000 NOK | | 2194.9 | | 2545.1
| | 2204.0 | | 2551.8 | | 2523.5 | | 2240.9 | | 3649.6 | | 2595.7
|
|
1)1 decare = 0.1 hectar |