Main table 17a, part 8. Summary of accounts for combined dairy and |
beef farming |
|
Regions | | All |
| | |
Size groups | | decares1) | | 50-100 | | 100-200 | | 200-300 | | 300-500 | | All |
|
Number of holdings | | | | 31 | | 224 | | 143
| | 42 | | 444 |
Output | | NOK | | 375549 | | 584264 | | 769298
| | 1042212 | | 678907 |
| Plant products | | NOK | | 4013 | | 6606 | | 21239
| | 48900 | | 16271 |
| Livestock products | | NOK | | 262229 | | 413592 | | 546497
| | 745103 | | 481268 |
| Production allowances, etc. | | NOK | | 106458 | | 156909 | | 191926
| | 234053 | | 172899 |
| Other income | | NOK | | 2849 | | 7158 | | 9636
| | 14157 | | 8468 |
Total variable costs | | NOK | | 108584 | | 175126 | | 248153
| | 349747 | | 213148 |
| Seeds | | NOK | | 1504 | | 3871 | | 7176
| | 12550 | | 5748 |
| Fertilizer and lime | | NOK | | 9882 | | 19310 | | 28247
| | 37562 | | 23558 |
| Pesticides | | NOK | | 415 | | 728 | | 1425
| | 2721 | | 1169 |
| Preservatives | | NOK | | 3308 | | 5235 | | 6386
| | 10464 | | 5973 |
| Fodder | | NOK | | 70058 | | 114447 | | 157636
| | 213201 | | 135601 |
| Miscellaneous for animal husbandry | | NOK | | 8029 | | 12789 | | 17534
| | 23738 | | 15122 |
| Purchase of cattle | | NOK | | 9615 | | 7267 | | 13650
| | 28129 | | 12336 |
| Other variable costs | | NOK | | 5772 | | 11481 | | 16099
| | 21380 | | 13640 |
Registered fixed costs: | | | | | | | | | | | | |
| Hired labour | | NOK | | 39972 | | 67992 | | 87202
| | 116298 | | 77710 |
| Machinery and equipment | | NOK | | 10753 | | 16795 | | 22780
| | 32363 | | 20110 |
| Tractors | | NOK | | 4830 | | 8334 | | 11309
| | 14487 | | 9706 |
| Outbuildings | | NOK | | 10722 | | 15952 | | 21029
| | 27609 | | 18433 |
| Farmland, drainage and water supply | | NOK | | 3098 | | 3480 | | 4536
| | 6451 | | 4125 |
| Fuel | | NOK | | 3565 | | 7203 | | 9875
| | 14382 | | 8673 |
| Rented machinery | | NOK | | 3720 | | 8051 | | 11795
| | 21054 | | 10635 |
| Rented farmland | | NOK | | 296 | | 2656 | | 7138
| | 12228 | | 5220 |
| Other fixed costs | | NOK | | 32546 | | 43524 | | 54216
| | 68136 | | 48907 |
Total registered costs | | NOK | | 218085 | | 349113 | | 478033
| | 662755 | | 416668 |
Result before depreciation | | NOK | | 157464 | | 235150 | | 291265
| | 379456 | | 262239 |
Depreciation: | | | | | | | | | | | | |
| Machinery and equipment | | NOK | | 8374 | | 15083 | | 23087
| | 34052 | | 19079 |
| Tractors | | NOK | | 12982 | | 17219 | | 21520
| | 27759 | | 19511 |
| Outbuildings | | NOK | | 19056 | | 26703 | | 31866
| | 49843 | | 30090 |
| Farmland, drainage and water supply | | NOK | | 1909 | | 2633 | | 2452
| | 3605 | | 2626 |
Required return on capital 7.0 % | | NOK | | 44410 | | 67783 | | 85726
| | 126494 | | 77960 |
| Net income agriculture | | NOK | | 115143 | | 173512 | | 212340
| | 264197 | | 190933 |
+ | Net income forestry | | NOK | | 7267 | | 7001 | | 6423
| | 11235 | | 7233 |
+ | Net income other farm-based | | NOK | | 20708 | | 12292 | | 11774
| | 58941 | | 17547 |
+ | Net income other off-farm | | NOK | | 9212 | | 8680 | | 13649
| | 1762 | | 9585 |
+ | Dividend | | NOK | | 323 | | 3240 | | 506
| | 3226 | | 2125 |
+ | Wage income | | NOK | | 147587 | | 104946 | | 98005
| | 112990 | | 107267 |
+ | Pensions/sick pay | | NOK | | 11243 | | 20377 | | 24655
| | 25151 | | 22299 |
+ | Family labour investments | | NOK | | 314 | | 4204 | | 5340
| | 6176 | | 4458 |
+ | Interest received | | NOK | | 10365 | | 11240 | | 8496
| | 5688 | | 9722 |
- | Interest paid, payments to previous owner | | NOK | | 31278 | | 42626 | | 59702
| | 100364 | | 53215 |
= | Total net income | | NOK | | 290884 | | 302867 | | 321487
| | 389004 | | 317953 |
Change in own capital (savings) | | NOK | | -16103 | | -12176 | | -4792
| | -19565 | | -9940 |
| Working capital on 31 Dec. | | NOK | | 230715 | | 232032 | | 166371
| | 92048 | | 195891 |
| Change in working capital | | NOK | | -6826 | | -23731 | | -21916
| | -45763 | | -24786 |
Balance on 31 Dec: | | | | | | | | | | | | |
| Agriculture | | NOK | | 619708 | | 966857 | | 1217443
| | 1795981 | | 1108884 |
| Forestry | | NOK | | 33721 | | 54139 | | 66400
| | 74850 | | 59308 |
| Other occupations | | NOK | | 62450 | | 86354 | | 69416
| | 183094 | | 87873 |
| Farm houses and private | | NOK | | 371012 | | 357181 | | 404519
| | 546543 | | 391684 |
| Outstanding claims and cash | | NOK | | 260598 | | 280023 | | 218689
| | 225655 | | 253768 |
| Total assets | | NOK | | 1347488 | | 1744554 | | 1976467
| | 2826122 | | 1901516 |
| Short-term liabilities | | NOK | | 98621 | | 185521 | | 219819
| | 398055 | | 213503 |
| Long-term liabilities | | NOK | | 331748 | | 478778 | | 666695
| | 1055359 | | 587523 |
| Own capital | | NOK | | 917119 | | 1080255 | | 1089954
| | 1372708 | | 1100490 |
|
1)1 decare = 0.1 hectar |