Table
Central government fiscal account including National Insurance Scheme. Revenue and expenditure by type. Annual figures. Million kroner | Account | Budget |
---|
2010 | 2011 | 2012 | 2012 | 2013 |
---|
A. TOTAL REVENUE | 1 064 764 | 1 223 524 | 1 290 735 | 1 237 500 | 1 314 840 |
---|
Sales revenue | 17 816 | 21 513 | 22 481 | 17 586 | 17 178 |
---|
Operating surplus extraction of petroleum | 100 257 | 125 820 | 148 446 | 111 400 | 129 000 |
---|
Depreciation etc. extraction of petroleum | 15 719 | 16 862 | 19 502 | 17 300 | 22 000 |
---|
Depreciation etc. other central government enterprises | 1 922 | 2 222 | 1 992 | 1 789 | 1 770 |
---|
Other revenue from fixed capital formation | 567 | 374 | 524 | 271 | 286 |
---|
Total transfers | 928 483 | 1 056 733 | 1 097 790 | 1 089 154 | 1 144 606 |
---|
Tax revenue | 650 341 | 746 249 | 788 307 | 781 497 | 820 606 |
---|
Members' contributions National Insurance Scheme | 91 936 | 102 436 | 104 279 | 101 500 | 110 700 |
---|
Employers' contributions National Insurance Scheme | 130 416 | 138 542 | 147 538 | 145 200 | 154 500 |
---|
Interest and dividends | 42 659 | 56 436 | 49 944 | 53 665 | 50 681 |
---|
Transfers from other state accounts | 906 | 353 | 327 | 324 | 189 |
---|
Transfers from municipalities and county municipalities | 846 | 855 | 877 | 900 | 929 |
---|
Other transfers | 11 379 | 11 862 | 6 518 | 6 068 | 7 001 |
---|
| | | | | |
B. TOTAL EXPENDITURE | 892 881 | 952 122 | 996 144 | 1 006 055 | 1 065 319 |
---|
Operating costs | 129 579 | 139 589 | 144 030 | 148 712 | 158 057 |
---|
Wages and salaries | 64 285 | 68 957 | 71 669 | 69 795 | 71 169 |
---|
Goods and services | 38 038 | 42 180 | 42 530 | 50 385 | 55 967 |
---|
Other operating expenses | 28 657 | 28 445 | 29 806 | 28 914 | 30 943 |
---|
Operating deficit central government enterprises | -1 401 | 7 | 25 | -382 | -22 |
---|
Total fixed capital formation | 44 431 | 47 153 | 52 884 | 54 158 | 62 534 |
---|
Construction etc. extraction of petroleum | 18 470 | 21 437 | 25 611 | 25 000 | 28 000 |
---|
Construction etc. other central government enterprises | 2 147 | 2 623 | 2 513 | 2 566 | 1 860 |
---|
Other fixed capital formation | 23 814 | 23 093 | 24 760 | 26 592 | 32 674 |
---|
Total transfers | 718 871 | 765 380 | 799 230 | 803 185 | 844 728 |
---|
Transfers to other state accounts | 39 148 | 40 833 | 42 652 | 42 385 | 44 930 |
---|
Transfers to municipalities and county municipalities | 143 889 | 164 571 | 177 582 | 178 292 | 188 319 |
---|
Pensions benefits etc. National Insurance Scheme | 308 916 | 328 913 | 348 567 | 349 211 | 369 046 |
---|
Interest expenditure | 19 939 | 17 207 | 12 819 | 14 888 | 12 800 |
---|
Other transfers | 206 979 | 213 856 | 217 610 | 218 409 | 229 633 |
---|
| | | | | |
C. SURPLUS BEFORE NET TRANSFERS TO THE GOVERNMENT PENSION FUND - GLOBAL | 171 883 | 271 402 | 294 591 | 231 445 | 249 521 |
---|
| | | | | |
D. NET TRANSFERS TO THE GOVERNMENT PENSION FUND - GLOBAL | 166 601 | 266 646 | 290 933 | 231 443 | 249 522 |
---|
| | | | | |
E=C-D. SURPLUS BEFORE FINANCIAL TRANSACTIONS | 5 282 | 4 756 | 3 658 | 2 | -1 |
---|
| | | | | |
F. LENDING MINUS REPAYMENTS | 43 290 | 22 231 | -27 098 | -57 863 | 58 178 |
---|
| | | | | |
G. DEBT INSTALMENTS | 0 | 46 150 | .. | 0 | 66 544 |
---|
| | | | | |
H=F+G-E. TOTAL FINANCING INCLUDING DEBT INSTALMENTS | 38 008 | 63 625 | -30 756 | -57 865 | 124 723 |
---|