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) | |
>500 | |
All | |
All | |
100-200 | |
200-300 | |
300-500 | |
>500 | |
All |
|
Number of holdings | | | | 6 | | 16
| | 10 | | 6 | | 6 | | 11 | | 9 | | 32 |
Output | | 1000 NOK | | 4627.5 | | 4152.5
| | 3761.1 | | 3809.7 | | 4269.7 | | 3760.3 | | 4553.1 | | 4088.0
|
| Plant products | | 1000 NOK | | 1072.6 | | 742.1
| | 337.5 | | 203.3 | | 484.8 | | 638.2 | | 854.6 | | 588.8
|
| Livestock products | | 1000 NOK | | 3013.8 | | 3017.9
| | 3042.7 | | 3415.2 | | 3444.4 | | 2802.1 | | 3121.2 | | 3127.2
|
| Production allowances, etc. | | 1000 NOK | | 455.5 | | 336.5
| | 323.4 | | 179.3 | | 305.0 | | 292.5 | | 471.8 | | 324.1
|
| Other income | | 1000 NOK | | 85.6 | | 55.9
| | 57.5 | | 11.9 | | 35.5 | | 27.5 | | 105.6 | | 48.0
|
Total variable costs | | 1000 NOK | | 2341.6 | | 2135.2
| | 2277.3 | | 2184.1 | | 1877.0 | | 2210.8 | | 2413.3 | | 2200.1
|
| Seeds | | 1000 NOK | | 134.5 | | 79.3
| | 38.0 | | 18.5 | | 46.1 | | 53.5 | | 113.1 | | 62.3
|
| Fertilizer and lime | | 1000 NOK | | 166.9 | | 98.4
| | 69.8 | | 18.7 | | 55.7 | | 64.8 | | 150.9 | | 78.6
|
| Pesticides | | 1000 NOK | | 83.7 | | 47.5
| | 26.6 | | 10.2 | | 31.5 | | 29.8 | | 62.8 | | 35.7
|
| Preservatives | | 1000 NOK | | 0.6 | | 0.2
| | | | 2.8 | | | | 0.6 | | 0.4 | | 0.9
|
| Fodder | | 1000 NOK | | 1245.1 | | 1299.7
| | 1415.4 | | 1492.9 | | 1460.1 | | 1303.8 | | 1322.7 | | 1373.9
|
| Miscellaneous for animal husbandry | | 1000 NOK | | 59.6 | | 86.9
| | 83.2 | | 128.4 | | 138.4 | | 77.4 | | 73.9 | | 97.4
|
| Purchase of cattle | | 1000 NOK | | 554.5 | | 444.1
| | 585.4 | | 456.1 | | 75.1 | | 607.8 | | 605.8 | | 478.9
|
| Other variable costs | | 1000 NOK | | 96.6 | | 79.1
| | 58.9 | | 56.5 | | 70.1 | | 73.1 | | 83.8 | | 72.4
|
Registered fixed costs: | | | | | |
| | | | | | | | | | | |
|
| Hired labour | | 1000 NOK | | 238.8 | | 174.2
| | 113.4 | | 204.1 | | 195.1 | | 107.0 | | 204.2 | | 169.1
|
| Machinery and equipment | | 1000 NOK | | 78.3 | | 74.1
| | 64.1 | | 36.0 | | 88.4 | | 62.4 | | 91.1 | | 70.4
|
| Tractors | | 1000 NOK | | 30.9 | | 30.3
| | 22.1 | | 17.9 | | 37.4 | | 14.8 | | 27.7 | | 23.2
|
| Outbuildings, maintenance and rent | | 1000 NOK | | 57.5 | | 73.7
| | 48.3 | | 57.0 | | 89.6 | | 72.9 | | 52.8 | | 67.4
|
| Farmland, drainage and water supply | | 1000 NOK | | 12.7 | | 14.0
| | 8.3 | | 6.6 | | 15.5 | | 13.0 | | 9.7 | | 11.3
|
| Fuel | | 1000 NOK | | 84.0 | | 50.2
| | 37.3 | | 27.4 | | 36.6 | | 36.0 | | 71.4 | | 44.5
|
| Rented machinery | | 1000 NOK | | 286.2 | | 186.3
| | 117.5 | | 18.6 | | 142.7 | | 101.1 | | 264.5 | | 139.4
|
| Rented farmland and quota | | 1000 NOK | | 163.3 | | 91.7
| | 42.3 | | 2.0 | | 37.8 | | 39.8 | | 142.9 | | 61.3
|
| Other fixed costs | | 1000 NOK | | 554.9 | | 387.3
| | 229.1 | | 181.3 | | 356.0 | | 235.2 | | 463.4 | | 311.9
|
Total registered costs | | 1000 NOK | | 3848.1 | | 3217.1
| | 2959.6 | | 2735.1 | | 2876.1 | | 2892.9 | | 3741.0 | | 3098.7
|
Result before depreciation | | 1000 NOK | | 779.4 | | 935.4
| | 801.5 | | 1074.5 | | 1393.6 | | 867.4 | | 812.1 | | 989.3
|
Depreciation: | | | | | |
| | | | | | | | | | | |
|
| Machinery and equipment | | 1000 NOK | | 101.4 | | 68.8
| | 75.3 | | 44.5 | | 70.0 | | 69.1 | | 105.3 | | 74.8
|
| Tractors | | 1000 NOK | | 38.2 | | 39.2
| | 46.9 | | 24.8 | | 55.6 | | 45.0 | | 40.1 | | 41.8
|
| Outbuildings | | 1000 NOK | | 148.4 | | 184.5
| | 139.0 | | 207.4 | | 260.0 | | 171.9 | | 151.9 | | 189.4
|
| Farmland, drainage and water supply | | 1000 NOK | | 11.5 | | 6.1
| | 1.1 | | 1.8 | | 3.8 | | 1.7 | | 8.2 | | 4.0
|
Required return on capital 2.0 % | | 1000 NOK | | 126.5 | | 105.2
| | 82.8 | | 86.7 | | 112.7 | | 99.0 | | 118.5 | | 104.8
|
| Net income agriculture | | 1000 NOK | | 479.9 | | 636.8
| | 539.2 | | 796.1 | | 1004.1 | | 579.7 | | 506.6 | | 679.3
|
+ | Net income forestry | | 1000 NOK | | -2.6 | | -1.9
| | -6.2 | | -2.8 | | -0.4 | | 37.1 | | -6.4 | | 10.4
|
+ | Net income other farm-based | | 1000 NOK | | 351.3 | | 149.2
| | 79.8 | | 19.3 | | 39.7 | | 11.2 | | 308.8 | | 101.7
|
+ | Net income other off-farm | | 1000 NOK | | 114.2 | | 101.8
| | 3.8 | | 3.2 | | 23.5 | | 129.4 | | 76.1 | | 70.9
|
+ | Dividend | | 1000 NOK | | 46.6 | | 103.0
| | 55.4 | | 22.7 | | 208.1 | | 17.6 | | 79.6 | | 71.7
|
+ | Wage income | | 1000 NOK | | 345.2 | | 499.3
| | 521.3 | | 328.9 | | 447.1 | | 552.2 | | 460.1 | | 464.7
|
+ | Pensions/sick pay | | 1000 NOK | | 130.4 | | 86.0
| | 55.3 | | 77.3 | | 63.1 | | 40.5 | | 96.9 | | 67.5
|
+ | Family labour investments | | 1000 NOK | | 8.9 | | 3.3
| | | | | | | | | | 5.9 | | 1.7
|
+ | Interest received | | 1000 NOK | | 7.3 | | 13.4
| | 4.9 | | 25.3 | | 11.2 | | 3.9 | | 5.7 | | 9.8
|
- | Interest paid, payments to previous owner | | 1000 NOK | | 184.9 | | 173.9
| | 164.9 | | 83.0 | | 146.4 | | 183.0 | | 208.1 | | 164.4
|
= | Total net income | | 1000 NOK | | 1296.3 | | 1417.0
| | 1088.6 | | 1187.0 | | 1650.0 | | 1188.7 | | 1325.3 | | 1313.3
|
Change in own capital (savings) | | 1000 NOK | | 351.6 | | -195.3
| | 137.9 | | 567.9 | | 698.8 | | -613.4 | | 140.6 | | 66.2
|
| Working capital on 31 Dec. | | 1000 NOK | | 2359.2 | | 3027.3
| | 1287.5 | | 4036.4 | | 3482.5 | | 1352.7 | | 1865.6 | | 2399.5
|
| Change in working capital | | 1000 NOK | | 477.7 | | 207.3
| | 169.2 | | 112.1 | | 74.2 | | -38.6 | | 482.0 | | 157.3
|
Balance on 31 Dec: | | | | | |
| | | | | | | | | | | |
|
| Agriculture | | 1000 NOK | | 6367.3 | | 5332.9
| | 4088.1 | | 4306.8 | | 5842.3 | | 4915.1 | | 5923.2 | | 5258.4
|
| Forestry | | 1000 NOK | | 230.3 | | 166.2
| | 130.7 | | 54.7 | | 170.4 | | 393.7 | | 185.6 | | 229.7
|
| Other occupations | | 1000 NOK | | 2746.5 | | 2380.2
| | 661.8 | | 1080.6 | | 2446.8 | | 898.1 | | 2110.3 | | 1563.6
|
| Farm houses and private | | 1000 NOK | | 2862.5 | | 1729.5
| | 1344.0 | | 1177.9 | | 934.9 | | 1260.3 | | 2609.9 | | 1563.4
|
| Outstanding claims and cash | | 1000 NOK | | 1712.6 | | 1803.1
| | 786.5 | | 2820.7 | | 1219.7 | | 787.0 | | 1377.2 | | 1415.5
|
| Total assets | | 1000 NOK | | 13919.1 | | 11411.9
| | 7011.0 | | 9440.8 | | 10614.2 | | 8254.2 | | 12206.1 | | 10030.6
|
| Short-term liabilities | | 1000 NOK | | 1382.2 | | 1068.6
| | 871.1 | | 482.1 | | 707.7 | | 1024.0 | | 1336.3 | | 950.9
|
| Long-term liabilities | | 1000 NOK | | 5645.2 | | 5045.8
| | 4272.1 | | 1950.1 | | 4121.3 | | 5109.7 | | 6011.4 | | 4585.6
|
| Own capital | | 1000 NOK | | 6891.7 | | 5297.4
| | 1867.9 | | 7008.6 | | 5785.2 | | 2120.4 | | 4858.4 | | 4494.2
|
|
1)1 decare = 0.1 hectar |