Main table 17a, part 6. Summary of accounts for combined dairy and |
beef farming |
|
Regions | | Trøndelag | | Northern Norway |
| | | | |
| | Lowlands | | Other parts | | |
| | | | | | |
Size groups | | decares1) | | 100-200 | | 200-300 | | 100-200 | | 200-300 | | 100-200 | | 200-300 | | 300-500 |
|
Number of holdings | | | | 17 | | 16 | | 37 | | 25 | | 33 | | 33 | | 6 |
Output | | NOK | | 568518 | | 740807 | | 613598 | | 745967 | | 557365 | | 769980 | | 871094 |
| Plant products | | NOK | | 17566 | | 25444 | | 8358 | | 16295 | | 8222 | | 7312 | | 8740 |
| Livestock products | | NOK | | 410644 | | 528710 | | 445549 | | 547384 | | 394683 | | 569781 | | 633830 |
| Production allowances, etc. | | NOK | | 137404 | | 179472 | | 152916 | | 173419 | | 143339 | | 186876 | | 217475 |
| Other income | | NOK | | 2904 | | 7181 | | 6775 | | 8870 | | 11122 | | 6012 | | 11049 |
Total variable costs | | NOK | | 168919 | | 215617 | | 173586 | | 230757 | | 162859 | | 246168 | | 295748 |
| Seeds | | NOK | | 4249 | | 7428 | | 3713 | | 4545 | | 3571 | | 5722 | | 9067 |
| Fertilizer and lime | | NOK | | 24163 | | 29315 | | 23913 | | 30282 | | 18111 | | 26599 | | 37282 |
| Pesticides | | NOK | | 491 | | 1152 | | 340 | | 565 | | 193 | | 356 | | 508 |
| Preservatives | | NOK | | 7130 | | 8690 | | 6346 | | 7240 | | 4761 | | 5469 | | 6221 |
| Fodder | | NOK | | 102205 | | 125854 | | 110183 | | 144964 | | 110349 | | 174627 | | 201978 |
| Miscellaneous for animal husbandry | | NOK | | 12996 | | 18168 | | 13425 | | 17449 | | 9438 | | 12808 | | 19202 |
| Purchase of cattle | | NOK | | 6700 | | 12993 | | 4539 | | 14299 | | 5647 | | 5273 | | 4452 |
| Other variable costs | | NOK | | 10985 | | 12017 | | 11127 | | 11414 | | 10790 | | 15314 | | 17038 |
Registered fixed costs: | | | | | | | | | | | | | | | | |
| Hired labour | | NOK | | 56579 | | 60340 | | 71391 | | 87360 | | 51249 | | 88343 | | 95177 |
| Machinery and equipment | | NOK | | 16813 | | 20627 | | 17064 | | 19580 | | 13957 | | 20115 | | 28065 |
| Tractors | | NOK | | 8216 | | 8768 | | 9629 | | 10472 | | 7579 | | 13380 | | 10885 |
| Outbuildings | | NOK | | 20119 | | 26657 | | 14213 | | 22854 | | 11730 | | 18851 | | 14453 |
| Farmland, drainage and water supply | | NOK | | 4184 | | 7032 | | 5560 | | 4197 | | 1403 | | 1261 | | 745 |
| Fuel | | NOK | | 7460 | | 8187 | | 7309 | | 8634 | | 7551 | | 10106 | | 13824 |
| Rented machinery | | NOK | | 9642 | | 12871 | | 7613 | | 8653 | | 3728 | | 1824 | | 997 |
| Rented farmland | | NOK | | 1194 | | 5721 | | 2089 | | 4635 | | 1085 | | 1644 | | 5309 |
| Other fixed costs | | NOK | | 42798 | | 46891 | | 43650 | | 50310 | | 41998 | | 51301 | | 57542 |
Total registered costs | | NOK | | 335925 | | 412711 | | 352104 | | 447452 | | 303139 | | 452992 | | 522745 |
Result before depreciation | | NOK | | 232594 | | 328096 | | 261494 | | 298515 | | 254226 | | 316988 | | 348349 |
Depreciation: | | | | | | | | | | | | | | | | |
| Machinery and equipment | | NOK | | 12404 | | 16221 | | 17482 | | 19973 | | 17399 | | 28308 | | 21731 |
| Tractors | | NOK | | 13333 | | 18709 | | 14656 | | 20076 | | 19402 | | 22620 | | 22217 |
| Outbuildings | | NOK | | 19115 | | 22932 | | 26037 | | 25124 | | 23273 | | 26740 | | 34673 |
| Farmland, drainage and water supply | | NOK | | 2020 | | 1913 | | 2042 | | 1897 | | 1863 | | 2100 | | 4579 |
Required return on capital 6.0 % | | NOK | | 48046 | | 56465 | | 59484 | | 62273 | | 47957 | | 62340 | | 78546 |
| Net income agriculture | | NOK | | 185722 | | 268321 | | 201277 | | 231445 | | 192289 | | 237220 | | 265149 |
+ | Net income forestry | | NOK | | 12901 | | 3748 | | 10977 | | 9492 | | 2875 | | 2130 | | 1180 |
+ | Net income other farm-based | | NOK | | 367 | | 2131 | | 5831 | | 5761 | | 7697 | | 5092 | | 12602 |
+ | Net income other off-farm | | NOK | | 1618 | | 4238 | | 6290 | | 11391 | | 9530 | | 2347 | | 13369 |
+ | Dividend | | NOK | | 1036 | | 2929 | | 5668 | | 7830 | | 2242 | | 3554 | | |
+ | Wage income | | NOK | | 66746 | | 79870 | | 59858 | | 73243 | | 70226 | | 85174 | | 64722 |
+ | Pensions/sick pay | | NOK | | 7595 | | 12398 | | 17585 | | 4091 | | 18458 | | 14722 | | 31148 |
+ | Family labour investments | | NOK | | | | 7678 | | 3889 | | 5659 | | 23849 | | 8294 | | 17754 |
+ | Interest received | | NOK | | 5815 | | 2258 | | 12771 | | 4790 | | 4263 | | 3738 | | 1065 |
- | Interest paid, payments to previous owner | | NOK | | 28625 | | 38878 | | 24333 | | 41971 | | 38518 | | 40805 | | 72975 |
= | Total net income | | NOK | | 253174 | | 344690 | | 299812 | | 311731 | | 292910 | | 321465 | | 334013 |
Change in own capital (savings) | | NOK | | -785 | | 14678 | | 23592 | | -4750 | | 31376 | | 3915 | | -5278 |
| Working capital on 31 Dec. | | NOK | | 198227 | | 86769 | | 393918 | | 226092 | | 121008 | | 107755 | | -137493 |
| Change in working capital | | NOK | | -20593 | | -11889 | | 13310 | | 18902 | | -11380 | | -20794 | | 18026 |
Balance on 31 Dec: | | | | | | | | | | | | | | | | |
| Agriculture | | NOK | | 785209 | | 962927 | | 992740 | | 1046107 | | 821944 | | 1058875 | | 1345429 |
| Forestry | | NOK | | 46316 | | 34757 | | 43182 | | 62562 | | 17856 | | 21988 | | 16924 |
| Other occupations | | NOK | | 6029 | | 12297 | | 45836 | | 29373 | | 44301 | | 57929 | | 20006 |
| Farm houses and private | | NOK | | 267944 | | 252897 | | 239053 | | 346134 | | 309867 | | 421847 | | 254028 |
| Outstanding claims and cash | | NOK | | 249110 | | 116814 | | 416659 | | 236217 | | 204480 | | 178523 | | 75829 |
| Total assets | | NOK | | 1354609 | | 1379692 | | 1737470 | | 1720394 | | 1398447 | | 1739163 | | 1712215 |
| Short-term liabilities | | NOK | | 157597 | | 193624 | | 162746 | | 207053 | | 173235 | | 200601 | | 382072 |
| Long-term liabilities | | NOK | | 368488 | | 526850 | | 397655 | | 582654 | | 530512 | | 614616 | | 836662 |
| Own capital | | NOK | | 828524 | | 659218 | | 1177069 | | 930687 | | 694700 | | 923946 | | 493482 |
|
1)1 decare = 0.1 hectar |