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 | | | | 5 | | 16
| | 10 | | 6 | | 7 | | 11 | | 8 | | 32 |
Output | | 1000 NOK | | 4968.4 | | 4465.8
| | 4212.3 | | 4335.1 | | 4167.6 | | 4542.9 | | 4853.9 | | 4499.6
|
| Plant products | | 1000 NOK | | 1003.2 | | 685.1
| | 378.6 | | 223.5 | | 359.6 | | 693.7 | | 844.4 | | 570.1
|
| Livestock products | | 1000 NOK | | 3419.3 | | 3395.2
| | 3400.6 | | 3871.3 | | 3390.0 | | 3475.4 | | 3467.3 | | 3528.9
|
| Production allowances, etc. | | 1000 NOK | | 501.5 | | 332.2
| | 308.6 | | 166.1 | | 272.3 | | 317.5 | | 477.5 | | 319.2
|
| Other income | | 1000 NOK | | 44.4 | | 53.3
| | 124.6 | | 74.2 | | 145.7 | | 56.3 | | 64.7 | | 81.3
|
Total variable costs | | 1000 NOK | | 2647.3 | | 2293.5
| | 2486.7 | | 2557.3 | | 2028.7 | | 2432.5 | | 2585.3 | | 2405.8
|
| Seeds | | 1000 NOK | | 134.4 | | 73.1
| | 39.1 | | 22.4 | | 29.1 | | 69.3 | | 109.1 | | 61.7
|
| Fertilizer and lime | | 1000 NOK | | 166.7 | | 97.1
| | 56.7 | | 19.4 | | 30.6 | | 79.7 | | 135.5 | | 71.6
|
| Pesticides | | 1000 NOK | | 72.3 | | 47.5
| | 24.6 | | 13.0 | | 25.6 | | 42.1 | | 54.9 | | 36.2
|
| Preservatives | | 1000 NOK | | | |
| | 0.8 | | 2.2 | | | | | | 1.0 | | 0.7
|
| Fodder | | 1000 NOK | | 1254.2 | | 1353.8
| | 1363.3 | | 1584.3 | | 1336.4 | | 1409.1 | | 1297.6 | | 1398.2
|
| Miscellaneous for animal husbandry | | 1000 NOK | | 74.0 | | 92.6
| | 70.7 | | 155.2 | | 85.7 | | 96.0 | | 81.4 | | 101.2
|
| Purchase of cattle | | 1000 NOK | | 833.3 | | 533.8
| | 863.7 | | 700.2 | | 467.2 | | 638.0 | | 806.1 | | 654.3
|
| Other variable costs | | 1000 NOK | | 112.4 | | 95.6
| | 67.8 | | 60.6 | | 54.1 | | 98.4 | | 99.7 | | 82.0
|
Registered fixed costs: | | | | | |
| | | | | | | | | | | |
|
| Hired labour | | 1000 NOK | | 290.8 | | 187.4
| | 112.2 | | 182.3 | | 106.1 | | 133.8 | | 221.8 | | 158.8
|
| Machinery and equipment | | 1000 NOK | | 86.1 | | 81.5
| | 48.3 | | 44.4 | | 54.7 | | 90.8 | | 83.1 | | 72.2
|
| Tractors | | 1000 NOK | | 72.0 | | 40.0
| | 36.6 | | 19.0 | | 22.9 | | 33.6 | | 61.9 | | 35.6
|
| Outbuildings, maintenance and rent | | 1000 NOK | | 117.4 | | 99.6
| | 66.5 | | 50.8 | | 75.4 | | 84.5 | | 113.2 | | 83.4
|
| Farmland, drainage and water supply | | 1000 NOK | | 5.5 | | 15.0
| | 6.5 | | 3.3 | | 8.5 | | 17.2 | | 7.6 | | 10.3
|
| Fuel | | 1000 NOK | | 91.4 | | 60.9
| | 54.5 | | 33.2 | | 45.6 | | 62.3 | | 86.1 | | 59.2
|
| Rented machinery | | 1000 NOK | | 190.8 | | 152.0
| | 113.7 | | 18.4 | | 91.5 | | 145.1 | | 201.4 | | 123.7
|
| Rented farmland and quota | | 1000 NOK | | 172.2 | | 91.6
| | 39.5 | | 2.0 | | 29.5 | | 51.4 | | 146.3 | | 61.1
|
| Other fixed costs | | 1000 NOK | | 552.5 | | 465.7
| | 228.5 | | 202.1 | | 396.8 | | 342.1 | | 432.7 | | 350.5
|
Total registered costs | | 1000 NOK | | 4226.0 | | 3487.0
| | 3192.8 | | 3112.8 | | 2859.6 | | 3393.3 | | 3939.2 | | 3360.5
|
Result before depreciation | | 1000 NOK | | 742.4 | | 978.8
| | 1019.5 | | 1222.2 | | 1308.0 | | 1149.5 | | 914.7 | | 1139.1
|
Depreciation: | | | | | |
| | | | | | | | | | | |
|
| Machinery and equipment | | 1000 NOK | | 112.9 | | 71.6
| | 80.0 | | 39.4 | | 59.5 | | 81.5 | | 118.4 | | 78.0
|
| Tractors | | 1000 NOK | | 43.1 | | 37.8
| | 49.1 | | 28.4 | | 68.7 | | 41.2 | | 42.5 | | 45.1
|
| Outbuildings | | 1000 NOK | | 151.9 | | 182.4
| | 140.8 | | 198.4 | | 174.9 | | 213.9 | | 155.3 | | 187.8
|
| Farmland, drainage and water supply | | 1000 NOK | | 11.6 | | 6.3
| | 1.6 | | 1.0 | | 1.7 | | 4.5 | | 8.4 | | 4.2
|
Required return on capital 2.0 % | | 1000 NOK | | 134.3 | | 105.4
| | 81.3 | | 97.3 | | 91.9 | | 111.0 | | 121.5 | | 106.9
|
| Net income agriculture | | 1000 NOK | | 422.9 | | 680.7
| | 747.9 | | 955.1 | | 1003.2 | | 808.4 | | 590.1 | | 823.9
|
+ | Net income forestry | | 1000 NOK | | 0.5 | | 22.9
| | 1.2 | | 22.9 | | 34.4 | | 69.2 | | 1.6 | | 36.0
|
+ | Net income other farm-based | | 1000 NOK | | 416.5 | | 165.1
| | 70.5 | | 30.4 | | 46.7 | | 25.2 | | 331.2 | | 107.4
|
+ | Net income other off-farm | | 1000 NOK | | 201.4 | | 131.4
| | 4.5 | | 3.6 | | 18.0 | | 164.2 | | 125.9 | | 92.5
|
+ | Dividend | | 1000 NOK | | 41.9 | | 11.6
| | 102.5 | | 21.2 | | -18.4 | | 17.1 | | 142.8 | | 41.5
|
+ | Wage income | | 1000 NOK | | 408.8 | | 508.8
| | 526.1 | | 361.0 | | 490.7 | | 513.7 | | 505.6 | | 478.0
|
+ | Pensions/sick pay | | 1000 NOK | | 52.2 | | 57.6
| | 57.4 | | 53.6 | | | | 77.4 | | 64.2 | | 52.7
|
+ | Family labour investments | | 1000 NOK | | | |
| | | | | | | | | | | |
|
+ | Interest received | | 1000 NOK | | 1.2 | | 8.2
| | 7.4 | | 15.8 | | 9.4 | | 5.7 | | 2.0 | | 7.5
|
- | Interest paid, payments to previous owner | | 1000 NOK | | 149.4 | | 148.9
| | 143.3 | | 86.4 | | 80.0 | | 195.5 | | 185.4 | | 147.3
|
= | Total net income | | 1000 NOK | | 1396.0 | | 1437.3
| | 1374.2 | | 1377.0 | | 1504.0 | | 1485.4 | | 1578.0 | | 1492.3
|
Change in own capital (savings) | | 1000 NOK | | 640.7 | | 502.1
| | 334.6 | | 948.9 | | 959.6 | | 249.1 | | 549.5 | | 610.9
|
| Working capital on 31 Dec. | | 1000 NOK | | 3389.6 | | 3523.2
| | 1087.0 | | 4026.5 | | 3941.2 | | 1148.0 | | 2279.6 | | 2581.6
|
| Change in working capital | | 1000 NOK | | -306.1 | | -226.3
| | -471.7 | | -122.5 | | -233.7 | | -250.2 | | -605.9 | | -311.6
|
Balance on 31 Dec: | | | | | |
| | | | | | | | | | | |
|
| Agriculture | | 1000 NOK | | 6593.7 | | 5206.5
| | 4042.5 | | 4984.8 | | 4604.6 | | 5556.3 | | 5989.2 | | 5349.2
|
| Forestry | | 1000 NOK | | 258.7 | | 171.2
| | 128.2 | | 98.0 | | 176.4 | | 430.3 | | 197.3 | | 254.2
|
| Other occupations | | 1000 NOK | | 4059.5 | | 2875.0
| | 825.7 | | 1634.2 | | 2166.9 | | 1195.5 | | 2870.9 | | 1909.1
|
| Farm houses and private | | 1000 NOK | | 3245.6 | | 1798.6
| | 1584.9 | | 1317.7 | | 1413.8 | | 1184.3 | | 2966.5 | | 1705.1
|
| Outstanding claims and cash | | 1000 NOK | | 2012.4 | | 2033.6
| | 882.1 | | 2268.2 | | 1818.9 | | 760.6 | | 1755.1 | | 1523.4
|
| Total assets | | 1000 NOK | | 16169.8 | | 12085.0
| | 7463.5 | | 10303.0 | | 10180.7 | | 9126.9 | | 13778.9 | | 10740.9
|
| Short-term liabilities | | 1000 NOK | | 1652.6 | | 1226.8
| | 1369.2 | | 584.3 | | 660.7 | | 1445.0 | | 1942.3 | | 1236.4
|
| Long-term liabilities | | 1000 NOK | | 5780.7 | | 4382.7
| | 3891.8 | | 2558.5 | | 2644.1 | | 4859.2 | | 5930.2 | | 4211.0
|
| Own capital | | 1000 NOK | | 8736.5 | | 6475.5
| | 2202.4 | | 7160.2 | | 6875.9 | | 2822.7 | | 5906.4 | | 5293.5
|
|
1)1 decare = 0.1 hectar |