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) | |
200-300 | |
>500 | |
All | |
All | |
100-200 | |
200-300 | |
300-500 | |
>500 | |
All |
|
Number of holdings | | | | 6 | | 7
| | 19 | | 10 | | 7 | | 7 | | 10 | | 8
| | 33 |
Output | | 1000 NOK | | 3342.6 | | 3413.8
| | 3380.7 | | 2676.5 | | 2882.9 | | 3326.8 | | 3292.9 | | 3396.2
| | 3166.6 |
| Plant products | | 1000 NOK | | 373.3 | | 1041.8
| | 635.6 | | 193.3 | | 132.8 | | 359.2 | | 355.5 | | 942.7
| | 441.2 |
| Livestock products | | 1000 NOK | | 2733.6 | | 1827.3
| | 2392.3 | | 2174.5 | | 2547.0 | | 2727.9 | | 2594.8 | | 1917.0
| | 2395.2 |
| Production allowances, etc. | | 1000 NOK | | 217.5 | | 364.1
| | 274.1 | | 278.5 | | 192.4 | | 223.9 | | 310.8 | | 368.7
| | 274.3 |
| Other income | | 1000 NOK | | 18.2 | | 180.5
| | 78.7 | | 30.2 | | 10.7 | | 15.8 | | 31.7 | | 167.8
| | 55.9 |
Total variable costs | | 1000 NOK | | 1473.4 | | 1508.5
| | 1566.5 | | 1427.2 | | 1618.6 | | 1478.0 | | 1621.7 | | 1508.4
| | 1526.4 |
| Seeds | | 1000 NOK | | 32.8 | | 66.2
| | 46.3 | | 26.4 | | 15.2 | | 29.8 | | 36.9 | | 65.8
| | 36.8 |
| Fertilizer and lime | | 1000 NOK | | 63.6 | | 166.4
| | 96.8 | | 55.2 | | 19.6 | | 59.6 | | 66.3 | | 161.2
| | 76.0 |
| Pesticides | | 1000 NOK | | 19.3 | | 64.9
| | 38.3 | | 14.8 | | 5.6 | | 18.3 | | 26.4 | | 59.5
| | 27.5 |
| Preservatives | | 1000 NOK | | | |
| | | | 1.0 | | 4.8 | | | | 1.0 | |
| | 1.3 |
| Fodder | | 1000 NOK | | 1135.0 | | 762.5
| | 979.2 | | 1055.6 | | 1118.5 | | 1159.0 | | 1159.3 | | 775.0
| | 1033.6 |
| Miscellaneous for animal husbandry | | 1000 NOK | | 85.4 | | 32.3
| | 64.7 | | 88.3 | | 81.2 | | 84.9 | | 100.1 | | 48.1
| | 77.7 |
| Purchase of cattle | | 1000 NOK | | 91.7 | | 379.6
| | 297.5 | | 137.2 | | 340.8 | | 78.6 | | 174.3 | | 360.1
| | 229.1 |
| Other variable costs | | 1000 NOK | | 45.6 | | 36.5
| | 43.7 | | 48.6 | | 32.9 | | 47.7 | | 57.4 | | 38.5
| | 44.3 |
Registered fixed costs: | | | | | |
| | | | | | | | | | | |
| | |
| Hired labour | | 1000 NOK | | 143.4 | | 90.0
| | 114.1 | | 85.7 | | 95.8 | | 133.6 | | 121.2 | | 98.1
| | 110.4 |
| Machinery and equipment | | 1000 NOK | | 38.6 | | 46.1
| | 45.2 | | 42.5 | | 36.4 | | 34.8 | | 66.5 | | 46.3
| | 46.9 |
| Tractors | | 1000 NOK | | 24.8 | | 31.8
| | 24.9 | | 20.7 | | 8.1 | | 22.9 | | 22.1 | | 32.2
| | 21.3 |
| Outbuildings, maintenance and rent | | 1000 NOK | | 51.6 | | 55.9
| | 57.0 | | 35.3 | | 41.2 | | 56.3 | | 56.8 | | 55.9
| | 51.5 |
| Farmland, drainage and water supply | | 1000 NOK | | 16.4 | | 7.5
| | 11.0 | | 7.2 | | 3.3 | | 15.0 | | 11.3 | | 7.0
| | 9.0 |
| Fuel | | 1000 NOK | | 30.8 | | 80.5
| | 49.4 | | 31.1 | | 19.3 | | 30.8 | | 37.3 | | 74.8
| | 40.4 |
| Rented machinery | | 1000 NOK | | 97.4 | | 143.2
| | 112.4 | | 39.6 | | 13.8 | | 91.3 | | 83.6 | | 127.6
| | 78.6 |
| Rented farmland and quota | | 1000 NOK | | 19.9 | | 165.0
| | 74.6 | | 38.6 | | 6.0 | | 21.4 | | 33.6 | | 162.1
| | 55.4 |
| Other fixed costs | | 1000 NOK | | 434.2 | | 437.7
| | 359.2 | | 178.9 | | 145.9 | | 396.7 | | 203.9 | | 409.6
| | 278.2 |
Total registered costs | | 1000 NOK | | 2330.6 | | 2566.2
| | 2414.2 | | 1906.9 | | 1988.4 | | 2280.8 | | 2258.1 | | 2522.1
| | 2218.2 |
Result before depreciation | | 1000 NOK | | 1012.0 | | 847.6
| | 966.5 | | 769.7 | | 894.6 | | 1046.0 | | 1034.8 | | 874.1
| | 948.4 |
Depreciation: | | | | | |
| | | | | | | | | | | |
| | |
| Machinery and equipment | | 1000 NOK | | 41.0 | | 78.4
| | 56.7 | | 47.6 | | 21.4 | | 37.8 | | 55.8 | | 83.6
| | 49.9 |
| Tractors | | 1000 NOK | | 19.5 | | 20.4
| | 21.3 | | 31.4 | | 24.3 | | 21.7 | | 28.6 | | 24.4
| | 24.9 |
| Outbuildings | | 1000 NOK | | 201.9 | | 160.6
| | 190.0 | | 151.0 | | 153.1 | | 195.8 | | 227.3 | | 154.9
| | 180.8 |
| Farmland, drainage and water supply | | 1000 NOK | | 0.2 | | 1.8
| | 1.3 | | 2.2 | | 1.6 | | 0.1 | | 2.2 | | 1.6
| | 1.4 |
Required return on capital 2.0 % | | 1000 NOK | | 96.0 | | 101.1
| | 98.7 | | 75.4 | | 65.7 | | 91.9 | | 110.0 | | 99.9
| | 91.3 |
| Net income agriculture | | 1000 NOK | | 749.4 | | 586.4
| | 697.3 | | 537.5 | | 694.2 | | 790.6 | | 720.9 | | 609.5
| | 691.4 |
+ | Net income forestry | | 1000 NOK | | -4.8 | | -4.9
| | -2.6 | | 50.1 | | 6.0 | | 34.5 | | 44.4 | | 22.9
| | 27.8 |
+ | Net income other farm-based | | 1000 NOK | | 22.0 | | 168.9
| | 88.8 | | 47.7 | | 15.3 | | 19.2 | | 67.0 | | 170.9
| | 69.1 |
+ | Net income other off-farm | | 1000 NOK | | | | 84.3
| | 31.2 | | 4.5 | | 1.7 | | | | 20.9 | | 73.8
| | 24.6 |
+ | Dividend | | 1000 NOK | | 34.0 | | 132.3
| | 65.9 | | 23.0 | | 9.9 | | 38.1 | | 21.6 | | 117.4
| | 46.0 |
+ | Wage income | | 1000 NOK | | 277.8 | | 376.9
| | 399.0 | | 346.0 | | 356.6 | | 323.5 | | 397.6 | | 355.3
| | 363.9 |
+ | Pensions/sick pay | | 1000 NOK | | 18.0 | | 0.1
| | 5.7 | | 1.1 | | 25.7 | | 15.4 | | | | 0.1
| | 8.7 |
+ | Family labour investments | | 1000 NOK | | | | 1.4
| | 0.5 | | 3.9 | | | | | | 3.9 | | 1.2
| | 1.5 |
+ | Interest received | | 1000 NOK | | 22.4 | | 30.6
| | 30.4 | | 14.6 | | 33.4 | | 22.3 | | 10.3 | | 27.5
| | 23.4 |
- | Interest paid, payments to previous owner | | 1000 NOK | | 153.6 | | 251.5
| | 186.4 | | 128.1 | | 101.1 | | 140.7 | | 171.5 | | 230.2
| | 159.1 |
= | Total net income | | 1000 NOK | | 965.1 | | 1124.6
| | 1129.7 | | 900.1 | | 1041.6 | | 1102.9 | | 1115.1 | | 1148.2
| | 1097.2 |
Change in own capital (savings) | | 1000 NOK | | 157.6 | | 360.6
| | 364.4 | | 53.6 | | 467.7 | | 262.9 | | 311.3 | | 345.2
| | 328.9 |
| Working capital on 31 Dec. | | 1000 NOK | | 1511.1 | | 790.9
| | 1487.5 | | 1045.4 | | 2239.8 | | 1661.4 | | 721.8 | | 776.2
| | 1338.5 |
| Change in working capital | | 1000 NOK | | -308.3 | | 122.8
| | -24.0 | | -114.5 | | -18.7 | | -242.8 | | -100.9 | | 114.2
| | -59.7 |
Balance on 31 Dec: | | | | | |
| | | | | | | | | | | |
| | |
| Agriculture | | 1000 NOK | | 4786.6 | | 5062.3
| | 4949.2 | | 3672.0 | | 3322.9 | | 4566.8 | | 5460.3 | | 5002.3
| | 4558.1 |
| Forestry | | 1000 NOK | | 134.2 | | 131.6
| | 196.9 | | 100.0 | | 73.9 | | 124.3 | | 551.2 | | 129.7
| | 240.5 |
| Other occupations | | 1000 NOK | | 495.3 | | 2956.7
| | 1402.5 | | 432.4 | | 206.1 | | 547.3 | | 419.6 | | 2656.0
| | 973.1 |
| Farm houses and private | | 1000 NOK | | 1278.7 | | 1359.4
| | 1180.2 | | 927.4 | | 551.3 | | 1226.8 | | 1117.1 | | 1274.1
| | 1050.0 |
| Outstanding claims and cash | | 1000 NOK | | 1529.3 | | 622.9
| | 1475.0 | | 761.7 | | 2113.0 | | 1518.9 | | 740.5 | | 593.5
| | 1199.6 |
| Total assets | | 1000 NOK | | 8224.2 | | 10132.8
| | 9203.9 | | 5893.4 | | 6267.2 | | 7984.0 | | 8288.6 | | 9655.6
| | 8021.3 |
| Short-term liabilities | | 1000 NOK | | 1142.5 | | 1150.4
| | 1153.8 | | 655.7 | | 526.7 | | 1029.5 | | 1042.1 | | 1082.1
| | 911.3 |
| Long-term liabilities | | 1000 NOK | | 3523.9 | | 5277.2
| | 3871.0 | | 3013.2 | | 1850.1 | | 3226.2 | | 3789.1 | | 4960.1
| | 3428.1 |
| Own capital | | 1000 NOK | | 3557.7 | | 3705.1
| | 4179.1 | | 2224.5 | | 3890.4 | | 3728.3 | | 3457.4 | | 3613.3
| | 3681.9 |
|
1)1 decare = 0.1 hectar |