Main table 17g, part 2. Summary of accounts for sheep farming |
|
Regions | | Eastern Norway | | Western Norway | | Trøndelag | | Northern Norway |
| | | | | | | | |
| | Other parts | | | | Other parts | | |
| | | | | | | | |
Size groups | | decares1) | | 50-100 | | 100-200 | | All | | 50-100 | | All | | 100-200 | | 200-300 | | All | | 50-100 | | 100-200 | | All |
|
Number of holdings | | | | 13 | | 8 | | 22
| | 12 | | 19 | | 7 | | 5 | | 13 | | 8
| | 9 | | 20 |
Output | | NOK | | 188245 | | 338286 | | 251065
| | 183765 | | 194415 | | 418565 | | 401944 | | 424441 | | 180650
| | 358591 | | 296543 |
| Plant products | | NOK | | 2727 | | 5156 | | 3600
| | 2855 | | 2897 | | 7815 | | 9407 | | 10308 | | 5958
| | 6666 | | 5559 |
| Livestock products | | NOK | | 80980 | | 163573 | | 116833
| | 70548 | | 80046 | | 228504 | | 193314 | | 221650 | | 70777
| | 172929 | | 134925 |
| Production allowances, etc. | | NOK | | 100855 | | 163553 | | 126215
| | 107610 | | 107447 | | 173607 | | 190187 | | 183828 | | 99576
| | 170784 | | 148488 |
| Other income | | NOK | | 3683 | | 6004 | | 4418
| | 2751 | | 4024 | | 8640 | | 9036 | | 8655 | | 4338
| | 8213 | | 7570 |
Total variable costs | | NOK | | 40338 | | 81757 | | 56838
| | 31767 | | 36686 | | 78825 | | 88143 | | 82926 | | 33717
| | 91325 | | 66540 |
| Seeds | | NOK | | 1811 | | 1102 | | 1502
| | 503 | | 533 | | 3640 | | 4437 | | 4272 | | 1466
| | 3568 | | 2390 |
| Fertilizer and lime | | NOK | | 8608 | | 14289 | | 10719
| | 6824 | | 7844 | | 17319 | | 22841 | | 18619 | | 7962
| | 20062 | | 15284 |
| Pesticides | | NOK | | 84 | | | | 49
| | 223 | | 364 | | 408 | | 139 | | 273 | | 19
| | 549 | | 255 |
| Preservatives | | NOK | | 1338 | | 1875 | | 1575
| | 2275 | | 1919 | | 1901 | | 3473 | | 2359 | | 1557
| | 1895 | | 1552 |
| Fodder | | NOK | | 17549 | | 40517 | | 27134
| | 13328 | | 15864 | | 36842 | | 43992 | | 39537 | | 15498
| | 47855 | | 33240 |
| Miscellaneous for animal husbandry | | NOK | | 5460 | | 8507 | | 6841
| | 4686 | | 4853 | | 8544 | | 5860 | | 7316 | | 3542
| | 6185 | | 5090 |
| Purchase of cattle | | NOK | | 1645 | | 9618 | | 4469
| | 1129 | | 2196 | | 2300 | | 1892 | | 2671 | | 400
| | 3694 | | 2836 |
| Other variable costs | | NOK | | 3844 | | 5849 | | 4549
| | 2799 | | 3113 | | 7872 | | 5510 | | 7879 | | 3273
| | 7517 | | 5893 |
Registered fixed costs: | | | | | | | | | | | | | | | | | | | | | | | | |
| Hired labour | | NOK | | 17295 | | 31976 | | 22810
| | 20394 | | 26648 | | 50190 | | 49586 | | 50395 | | 26798
| | 38883 | | 44791 |
| Machinery and equipment | | NOK | | 8359 | | 17502 | | 11840
| | 9082 | | 9078 | | 14720 | | 24480 | | 18646 | | 8345
| | 23217 | | 15243 |
| Tractors | | NOK | | 5277 | | 5461 | | 5223
| | 2872 | | 3423 | | 6215 | | 10299 | | 7476 | | 3191
| | 5427 | | 5071 |
| Outbuildings | | NOK | | 3711 | | 14241 | | 7746
| | 9202 | | 8904 | | 16049 | | 16038 | | 15759 | | 9443
| | 9949 | | 9112 |
| Farmland, drainage and water supply | | NOK | | 1430 | | 2533 | | 2033
| | 904 | | 1013 | | 1561 | | 1458 | | 1470 | | 3275
| | 236 | | 2196 |
| Fuel | | NOK | | 4629 | | 4668 | | 4654
| | 2195 | | 2449 | | 9310 | | 4918 | | 7206 | | 3655
| | 6904 | | 7290 |
| Rented machinery | | NOK | | 3656 | | 3734 | | 3661
| | 1487 | | 1793 | | 5136 | | 6827 | | 5738 | | 3614
| | 2390 | | 5309 |
| Rented farmland | | NOK | | 273 | | 2388 | | 1143
| | 42 | | 476 | | | | 2660 | | 3320 | | 272
| | 1493 | | 899 |
| Other fixed costs | | NOK | | 31656 | | 33665 | | 32639
| | 24119 | | 23490 | | 43922 | | 36793 | | 41037 | | 23526
| | 28493 | | 28403 |
Total registered costs | | NOK | | 116625 | | 197923 | | 148587
| | 102063 | | 113960 | | 225928 | | 241201 | | 233972 | | 115835
| | 208317 | | 184854 |
Result before depreciation | | NOK | | 71620 | | 140364 | | 102478
| | 81702 | | 80455 | | 192638 | | 160742 | | 190469 | | 64815
| | 150275 | | 111689 |
Depreciation: | | | | | | | | | | | | | | | | | | | | | | | | |
| Machinery and equipment | | NOK | | 4893 | | 5442 | | 5109
| | 4695 | | 5108 | | 11345 | | 11874 | | 11800 | | 6452
| | 14293 | | 10785 |
| Tractors | | NOK | | 9992 | | 11999 | | 10790
| | 8389 | | 7954 | | 20638 | | 11409 | | 17431 | | 10664
| | 18829 | | 14611 |
| Outbuildings | | NOK | | 12570 | | 8774 | | 10982
| | 13736 | | 11046 | | 18409 | | 16296 | | 17238 | | 7739
| | 11522 | | 11681 |
| Farmland, drainage and water supply | | NOK | | 654 | | 2169 | | 1175
| | 1520 | | 1808 | | 114 | | 1287 | | 557 | | 360
| | 828 | | 566 |
Required return on capital 7.0 % | | NOK | | 31938 | | 29821 | | 30663
| | 31743 | | 28443 | | 48919 | | 39940 | | 45266 | | 22981
| | 38254 | | 35535 |
| Net income agriculture | | NOK | | 43511 | | 111980 | | 74422
| | 53362 | | 54539 | | 142131 | | 119876 | | 143443 | | 39601
| | 104803 | | 74046 |
+ | Net income forestry | | NOK | | 16441 | | 15715 | | 15458
| | 4411 | | 7830 | | 38820 | | 46127 | | 38852 | | -297
| | 6219 | | 2778 |
+ | Net income other farm-based | | NOK | | 23264 | | 47094 | | 31435
| | 4225 | | 14218 | | 30666 | | 16092 | | 23228 | | 1318
| | 1730 | | 7272 |
+ | Net income other off-farm | | NOK | | 28105 | | 4969 | | 18415
| | 1708 | | 22288 | | 14589 | | 57592 | | 30006 | | 15754
| | 245 | | 7662 |
+ | Dividend | | NOK | | 1471 | | 313 | | 983
| | 3 | | 761 | | -3470 | | 281 | | -1760 | | 27
| | 130 | | 69 |
+ | Wage income | | NOK | | 170967 | | 169719 | | 169541
| | 345718 | | 297671 | | 21696 | | 98678 | | 60669 | | 277569
| | 90685 | | 181942 |
+ | Pensions/sick pay | | NOK | | 36636 | | 318 | | 21764
| | 20031 | | 20630 | | 27086 | | 20634 | | 26039 | | 21831
| | 33070 | | 28036 |
+ | Family labour investments | | NOK | | 3190 | | 7337 | | 4553
| | 4301 | | 4398 | | | | | | | | | | 1114 | | 2027 |
+ | Interest received | | NOK | | 9204 | | 16080 | | 11535
| | 11589 | | 15528 | | 9512 | | 12476 | | 12782 | | 17736
| | 9397 | | 11744 |
- | Interest paid, payments to previous owner | | NOK | | 29101 | | 32331 | | 29384
| | 28961 | | 22594 | | 34399 | | 35022 | | 32440 | | 22474
| | 14833 | | 27568 |
= | Total net income | | NOK | | 303687 | | 341192 | | 318721
| | 416387 | | 415269 | | 246631 | | 336732 | | 300819 | | 351064
| | 232560 | | 288008 |
Change in own capital (savings) | | NOK | | 22975 | | 5 | | 15705
| | 65476 | | 67888 | | -27473 | | -47187 | | -26495 | | -5928
| | -15550 | | 1603 |
| Working capital on 31 Dec. | | NOK | | 278804 | | 377105 | | 315003
| | 156786 | | 381527 | | 345692 | | 293250 | | 355129 | | 379493
| | 242350 | | 269434 |
| Change in working capital | | NOK | | -64094 | | -13991 | | -43558
| | -27509 | | -20489 | | -27119 | | -50696 | | -37614 | | -9942
| | -11411 | | -14008 |
Balance on 31 Dec: | | | | | | | | | | | | | | | | | | | | | | | | |
| Agriculture | | NOK | | 456247 | | 418916 | | 434901
| | 457288 | | 405622 | | 727807 | | 581120 | | 664463 | | 327156
| | 540406 | | 511246 |
| Forestry | | NOK | | 84641 | | 59758 | | 72291
| | 24090 | | 27535 | | 33526 | | 104323 | | 58177 | | 6362
| | 25271 | | 14667 |
| Other occupations | | NOK | | 76821 | | 144812 | | 100848
| | 45747 | | 143173 | | 77348 | | 55586 | | 64693 | | 46737
| | 44894 | | 46047 |
| Farm houses and private | | NOK | | 459712 | | 282466 | | 399840
| | 743739 | | 675565 | | 262906 | | 321491 | | 278774 | | 230715
| | 300275 | | 268515 |
| Outstanding claims and cash | | NOK | | 247560 | | 376173 | | 295360
| | 161528 | | 280230 | | 271858 | | 304282 | | 319170 | | 358979
| | 203658 | | 256460 |
| Total assets | | NOK | | 1324981 | | 1282125 | | 1303241
| | 1432390 | | 1532125 | | 1373446 | | 1366802 | | 1385277 | | 969950
| | 1114504 | | 1096935 |
| Short-term liabilities | | NOK | | 46225 | | 65231 | | 53056
| | 50459 | | 40394 | | 76778 | | 89465 | | 82120 | | 17759
| | 25960 | | 39434 |
| Long-term liabilities | | NOK | | 296537 | | 350722 | | 304722
| | 353029 | | 250202 | | 404413 | | 366995 | | 364617 | | 210321
| | 163200 | | 310468 |
| Own capital | | NOK | | 982218 | | 866171 | | 945462
| | 1028903 | | 1241529 | | 892254 | | 910342 | | 938540 | | 741871
| | 925344 | | 747033 |
|
1)1 decare = 0.1 hectar |