Main table 17f, part 2. Summary of accounts for combined cereal, dairy and beef farming |
|
Regions | |
Eastern Norway | |
All |
| |
| |
|
| |
Lowlands | |
|
| |
| |
| |
|
Size groups | |
decares1) | |
>500 | |
All | |
>500 | |
All |
|
Number of holdings | | | | 9 | | 11
| | 13 | | 18 |
Output | | 1000 NOK | | 1949.9 | | 1951.6
| | 1912.6 | | 1757.7 |
| Plant products | | 1000 NOK | | 470.9 | | 435.7
| | 407.1 | | 345.9 |
| Livestock products | | 1000 NOK | | 959.2 | | 1011.8
| | 987.6 | | 933.9 |
| Production allowances, etc. | | 1000 NOK | | 480.8 | | 471.5
| | 490.1 | | 454.1 |
| Other income | | 1000 NOK | | 38.9 | | 32.5
| | 27.8 | | 23.9 |
Total variable costs | | 1000 NOK | | 554.2 | | 564.4
| | 528.9 | | 490.5 |
| Seeds | | 1000 NOK | | 49.8 | | 46.3
| | 44.0 | | 38.7 |
| Fertilizer and lime | | 1000 NOK | | 105.0 | | 100.8
| | 105.7 | | 93.8 |
| Pesticides | | 1000 NOK | | 37.4 | | 32.8
| | 29.7 | | 24.0 |
| Preservatives | | 1000 NOK | | 7.9 | | 7.5
| | 9.9 | | 8.6 |
| Fodder | | 1000 NOK | | 264.6 | | 281.8
| | 249.7 | | 239.5 |
| Miscellaneous for animal husbandry | | 1000 NOK | | 48.5 | | 49.7
| | 51.1 | | 46.9 |
| Purchase of cattle | | 1000 NOK | | 4.0 | | 8.6
| | 3.1 | | 7.1 |
| Other variable costs | | 1000 NOK | | 37.0 | | 36.9
| | 35.7 | | 32.0 |
Registered fixed costs: | | | | | |
| | | | |
| Hired labour | | 1000 NOK | | 126.7 | | 176.9
| | 162.0 | | 170.5 |
| Machinery and equipment | | 1000 NOK | | 56.2 | | 61.6
| | 59.5 | | 56.2 |
| Tractors | | 1000 NOK | | 28.6 | | 29.1
| | 27.1 | | 25.8 |
| Outbuildings, maintenance and rent | | 1000 NOK | | 48.1 | | 55.4
| | 43.4 | | 43.6 |
| Farmland, drainage and water supply | | 1000 NOK | | 21.5 | | 24.9
| | 15.8 | | 16.2 |
| Fuel | | 1000 NOK | | 68.0 | | 64.8
| | 66.4 | | 58.7 |
| Rented machinery | | 1000 NOK | | 96.4 | | 102.0
| | 117.3 | | 103.5 |
| Rented farmland and quota | | 1000 NOK | | 81.0 | | 68.7
| | 72.8 | | 57.4 |
| Other fixed costs | | 1000 NOK | | 134.7 | | 146.0
| | 132.4 | | 130.2 |
Total registered costs | | 1000 NOK | | 1215.3 | | 1293.7
| | 1225.6 | | 1152.8 |
Result before depreciation | | 1000 NOK | | 734.5 | | 658.0
| | 687.0 | | 604.9 |
Depreciation: | | | | | |
| | | | |
| Machinery and equipment | | 1000 NOK | | 55.7 | | 52.5
| | 49.5 | | 42.0 |
| Tractors | | 1000 NOK | | 22.0 | | 23.5
| | 19.5 | | 20.7 |
| Outbuildings | | 1000 NOK | | 82.5 | | 79.7
| | 76.1 | | 69.8 |
| Farmland, drainage and water supply | | 1000 NOK | | 3.8 | | 3.6
| | 3.7 | | 3.2 |
Required return on capital 6.0 % | | 1000 NOK | | 190.3 | | 189.5
| | 177.3 | | 163.3 |
| Net income agriculture | | 1000 NOK | | 570.6 | | 498.6
| | 538.2 | | 469.3 |
+ | Net income forestry | | 1000 NOK | | 20.7 | | 15.3
| | 11.4 | | 9.9 |
+ | Net income other farm-based | | 1000 NOK | | 82.9 | | 86.8
| | 61.8 | | 63.3 |
+ | Net income other off-farm | | 1000 NOK | | -0.1 | | 26.1
| | 24.1 | | 33.8 |
+ | Dividend | | 1000 NOK | | 38.1 | | 31.8
| | 27.0 | | 19.0 |
+ | Wage income | | 1000 NOK | | 109.1 | | 129.3
| | 129.5 | | 171.3 |
+ | Pensions/sick pay | | 1000 NOK | | 23.0 | | 45.5
| | 57.8 | | 58.1 |
+ | Family labour investments | | 1000 NOK | | | |
| | | | |
+ | Interest received | | 1000 NOK | | 29.7 | | 31.9
| | 31.9 | | 37.0 |
- | Interest paid, payments to previous owner | | 1000 NOK | | 74.3 | | 106.6
| | 102.5 | | 113.6 |
= | Total net income | | 1000 NOK | | 799.7 | | 758.9
| | 779.1 | | 748.1 |
Change in own capital (savings) | | 1000 NOK | | 131.7 | | 59.1
| | 167.7 | | 65.2 |
| Working capital on 31 Dec. | | 1000 NOK | | 1280.7 | | 1078.6
| | 1090.9 | | 1094.7 |
| Change in working capital | | 1000 NOK | | 7.4 | | -3.1
| | 84.1 | | 50.7 |
Balance on 31 Dec: | | | | | |
| | | | |
| Agriculture | | 1000 NOK | | 3181.5 | | 3168.1
| | 2973.7 | | 2733.5 |
| Forestry | | 1000 NOK | | 244.0 | | 230.8
| | 207.3 | | 199.8 |
| Other occupations | | 1000 NOK | | 532.2 | | 462.3
| | 824.6 | | 694.6 |
| Farm houses and private | | 1000 NOK | | 856.8 | | 1147.4
| | 853.5 | | 970.0 |
| Outstanding claims and cash | | 1000 NOK | | 862.0 | | 781.5
| | 777.4 | | 820.2 |
| Total assets | | 1000 NOK | | 5676.6 | | 5790.1
| | 5636.5 | | 5418.1 |
| Short-term liabilities | | 1000 NOK | | 463.5 | | 515.6
| | 423.1 | | 406.8 |
| Long-term liabilities | | 1000 NOK | | 973.4 | | 1428.0
| | 1381.2 | | 1493.5 |
| Own capital | | 1000 NOK | | 4239.6 | | 3846.5
| | 3832.2 | | 3517.8 |
|
1)1 decare = 0.1 hectar |