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 | |
100-200 | |
All | |
100-200 | |
All | |
100-200 | |
All |
|
Number of holdings | | | | 6 | | 14
| | 23 | | 9 | | 6 | | 19 | | 7 | | 10
| | 11 | | 17 |
Output | | 1000 NOK | | 186.1 | | 284.3
| | 291.7 | | 172.0 | | 252.8 | | 209.4 | | 450.4 | | 470.9
| | 456.2 | | 370.2 |
| Plant products | | 1000 NOK | | 3.0 | | 3.3
| | 3.4 | | 0.3 | | 1.7 | | 1.5 | | 11.3 | | 10.0
| | 10.7 | | 7.2 |
| Livestock products | | 1000 NOK | | 68.7 | | 111.3
| | 118.3 | | 61.0 | | 88.5 | | 69.4 | | 190.3 | | 200.3
| | 181.1 | | 138.1 |
| Production allowances, etc. | | 1000 NOK | | 104.9 | | 162.7
| | 161.7 | | 110.7 | | 161.0 | | 137.5 | | 241.8 | | 250.5
| | 262.0 | | 222.2 |
| Other income | | 1000 NOK | | 9.5 | | 6.9
| | 8.3 | | 0.1 | | 1.7 | | 0.9 | | 7.0 | | 10.1
| | 2.5 | | 2.7 |
Total variable costs | | 1000 NOK | | 46.7 | | 62.1
| | 71.6 | | 43.9 | | 54.9 | | 49.5 | | 88.3 | | 94.9
| | 98.7 | | 80.6 |
| Seeds | | 1000 NOK | | 4.0 | | 2.0
| | 2.7 | | 0.6 | | 0.3 | | 1.5 | | 2.3 | | 2.6
| | 3.6 | | 3.0 |
| Fertilizer and lime | | 1000 NOK | | 9.4 | | 11.8
| | 12.6 | | 6.6 | | 10.9 | | 7.5 | | 16.7 | | 17.7
| | 19.5 | | 15.8 |
| Pesticides | | 1000 NOK | | 0.6 | | 0.2
| | 0.3 | | 0.3 | | 0.3 | | 0.3 | | 1.9 | | 1.5
| | 1.0 | | 0.6 |
| Preservatives | | 1000 NOK | | 1.2 | | 1.2
| | 1.2 | | 3.1 | | 2.4 | | 2.4 | | 2.1 | | 3.0
| | 3.9 | | 3.5 |
| Fodder | | 1000 NOK | | 21.0 | | 28.2
| | 34.8 | | 17.6 | | 23.7 | | 22.4 | | 44.4 | | 46.2
| | 48.4 | | 39.6 |
| Miscellaneous for animal husbandry | | 1000 NOK | | 5.4 | | 8.8
| | 10.1 | | 8.8 | | 6.4 | | 7.3 | | 11.3 | | 12.6
| | 11.5 | | 9.3 |
| Purchase of cattle | | 1000 NOK | | | | 3.1
| | 1.9 | | 1.2 | | 1.3 | | 1.1 | | 1.2 | | 1.5
| | 2.7 | | 2.3 |
| Other variable costs | | 1000 NOK | | 5.2 | | 7.0
| | 8.1 | | 5.6 | | 9.5 | | 7.0 | | 8.6 | | 9.6
| | 8.2 | | 6.5 |
Registered fixed costs: | | | | | |
| | | | | | | | | | | |
| | | | |
| Hired labour | | 1000 NOK | | 16.2 | | 31.0
| | 27.2 | | 22.3 | | 30.6 | | 26.2 | | 47.4 | | 49.9
| | 50.6 | | 39.4 |
| Machinery and equipment | | 1000 NOK | | 9.8 | | 16.9
| | 15.3 | | 7.1 | | 12.8 | | 10.2 | | 18.8 | | 18.8
| | 19.7 | | 17.2 |
| Tractors | | 1000 NOK | | 7.1 | | 8.4
| | 8.8 | | 3.3 | | 8.3 | | 5.2 | | 9.3 | | 13.7
| | 12.3 | | 10.7 |
| Outbuildings | | 1000 NOK | | 3.0 | | 9.1
| | 7.6 | | 5.8 | | 7.2 | | 7.3 | | 7.5 | | 8.0
| | 14.4 | | 12.3 |
| Farmland, drainage and water supply | | 1000 NOK | | 4.3 | | 3.4
| | 3.3 | | 1.6 | | 0.7 | | 1.1 | | 1.9 | | 1.7
| | 2.4 | | 1.9 |
| Fuel | | 1000 NOK | | 7.6 | | 7.9
| | 8.7 | | 2.8 | | 6.1 | | 4.2 | | 10.9 | | 11.0
| | 8.2 | | 7.5 |
| Rented machinery | | 1000 NOK | | 6.2 | | 11.3
| | 8.9 | | 2.9 | | 2.0 | | 2.2 | | 12.2 | | 11.2
| | 5.3 | | 4.1 |
| Rented farmland | | 1000 NOK | | | | 1.1
| | 1.7 | | 0.2 | | 1.3 | | 0.5 | | 1.4 | | 1.9
| | 1.7 | | 1.1 |
| Other fixed costs | | 1000 NOK | | 44.7 | | 50.7
| | 49.1 | | 26.7 | | 30.8 | | 29.1 | | 46.7 | | 51.0
| | 45.9 | | 43.3 |
Total registered costs | | 1000 NOK | | 145.6 | | 201.8
| | 202.1 | | 116.5 | | 154.7 | | 135.5 | | 244.3 | | 261.9
| | 259.2 | | 218.1 |
Result before depreciation | | 1000 NOK | | 40.5 | | 82.5
| | 89.6 | | 55.5 | | 98.2 | | 73.8 | | 206.1 | | 209.0
| | 197.1 | | 152.0 |
Depreciation: | | | | | |
| | | | | | | | | | | |
| | | | |
| Machinery and equipment | | 1000 NOK | | 5.9 | | 7.8
| | 8.3 | | 6.1 | | 7.6 | | 8.9 | | 9.9 | | 9.5
| | 19.0 | | 13.9 |
| Tractors | | 1000 NOK | | 8.8 | | 14.6
| | 13.8 | | 7.4 | | 11.8 | | 9.2 | | 20.4 | | 17.2
| | 17.3 | | 12.8 |
| Outbuildings | | 1000 NOK | | 11.9 | | 17.8
| | 16.3 | | 12.3 | | 17.9 | | 15.8 | | 17.7 | | 17.6
| | 20.4 | | 16.5 |
| Farmland, drainage and water supply | | 1000 NOK | | 1.0 | | 0.7
| | 0.8 | | 1.4 | | 1.7 | | 1.6 | | 0.3 | | 0.5
| | 0.5 | | 0.3 |
Required return on capital 5.0 % | | 1000 NOK | | 25.1 | | 29.4
| | 31.1 | | 23.8 | | 26.6 | | 28.1 | | 33.6 | | 32.2
| | 36.1 | | 29.0 |
| Net income agriculture | | 1000 NOK | | 13.0 | | 41.5
| | 50.4 | | 28.2 | | 59.2 | | 38.4 | | 157.7 | | 164.1
| | 139.8 | | 108.4 |
+ | Net income forestry | | 1000 NOK | | 1.5 | | 11.3
| | 8.1 | | 0.8 | | 1.4 | | 0.8 | | 44.8 | | 70.4
| | 8.0 | | 4.9 |
+ | Net income other farm-based | | 1000 NOK | | 43.5 | | 29.5
| | 34.7 | | 14.1 | | 7.6 | | 14.2 | | 32.2 | | 35.8
| | 9.7 | | 7.4 |
+ | Net income other off-farm | | 1000 NOK | | 91.2 | | 3.6
| | 32.9 | | 26.9 | | 11.6 | | 16.4 | | 32.9 | | 23.0
| | 10.5 | | 5.7 |
+ | Dividend | | 1000 NOK | | | | 1.0
| | 0.6 | | | | 0.5 | | 0.2 | | 1.9 | | 1.5
| | 0.5 | | 0.3 |
+ | Wage income | | 1000 NOK | | 252.1 | | 295.5
| | 261.2 | | 403.8 | | 287.3 | | 353.7 | | 114.7 | | 118.1
| | 179.7 | | 191.7 |
+ | Pensions/sick pay | | 1000 NOK | | 10.8 | | 53.1
| | 35.1 | | 24.5 | | 2.2 | | 14.9 | | 50.4 | | 46.2
| | 49.3 | | 74.2 |
+ | Family labour investments | | 1000 NOK | | | |
| | | | | | 2.3 | | 5.1 | | | |
| | 6.3 | | 4.0 |
+ | Interest received | | 1000 NOK | | 3.9 | | 14.1
| | 10.5 | | 1.9 | | 11.4 | | 7.3 | | 10.1 | | 7.9
| | 9.8 | | 13.4 |
- | Interest paid, payments to previous owner | | 1000 NOK | | 34.7 | | 33.0
| | 31.4 | | 33.8 | | 22.7 | | 26.5 | | 19.3 | | 24.5
| | 23.2 | | 18.0 |
= | Total net income | | 1000 NOK | | 381.3 | | 416.5
| | 402.1 | | 466.4 | | 360.8 | | 424.4 | | 425.4 | | 442.5
| | 390.2 | | 392.1 |
Change in own capital (savings) | | 1000 NOK | | 77.4 | | 18.5
| | 36.7 | | 6.7 | | -4.2 | | 14.9 | | 45.7 | | 63.2
| | -8.2 | | -1.6 |
| Working capital on 31 Dec. | | 1000 NOK | | 267.2 | | 681.7
| | 545.9 | | 149.6 | | 389.3 | | 301.6 | | 608.0 | | 492.2
| | 375.5 | | 456.7 |
| Change in working capital | | 1000 NOK | | -20.7 | | -25.9
| | -24.9 | | 4.2 | | -1.2 | | -2.1 | | -14.6 | | -7.9
| | -7.3 | | -9.0 |
Balance on 31 Dec: | | | | | |
| | | | | | | | | | | |
| | | | |
| Agriculture | | 1000 NOK | | 498.2 | | 597.1
| | 628.6 | | 490.0 | | 526.6 | | 569.8 | | 661.4 | | 630.9
| | 715.1 | | 572.5 |
| Forestry | | 1000 NOK | | 139.6 | | 127.8
| | 115.3 | | 11.6 | | 10.2 | | 9.0 | | 98.4 | | 82.9
| | 31.8 | | 20.7 |
| Other occupations | | 1000 NOK | | 80.6 | | 323.0
| | 220.7 | | 87.8 | | 204.1 | | 115.3 | | 178.3 | | 129.6
| | 132.5 | | 110.6 |
| Farm houses and private | | 1000 NOK | | 627.3 | | 435.6
| | 493.6 | | 427.0 | | 1057.4 | | 653.0 | | 375.5 | | 402.4
| | 257.3 | | 248.0 |
| Outstanding claims and cash | | 1000 NOK | | 285.7 | | 478.7
| | 425.2 | | 118.4 | | 267.8 | | 247.4 | | 452.3 | | 383.3
| | 312.4 | | 415.9 |
| Total assets | | 1000 NOK | | 1631.3 | | 1962.3
| | 1883.4 | | 1134.9 | | 2066.0 | | 1594.5 | | 1765.9 | | 1629.1
| | 1449.1 | | 1367.6 |
| Short-term liabilities | | 1000 NOK | | 52.6 | | 69.4
| | 61.8 | | 17.9 | | 35.2 | | 22.5 | | 76.6 | | 82.2
| | 50.6 | | 41.0 |
| Long-term liabilities | | 1000 NOK | | 435.2 | | 415.6
| | 385.7 | | 389.4 | | 263.4 | | 341.4 | | 290.6 | | 345.8
| | 360.0 | | 286.1 |
| Own capital | | 1000 NOK | | 1143.5 | | 1477.3
| | 1435.9 | | 727.5 | | 1767.4 | | 1230.6 | | 1398.6 | | 1201.1
| | 1038.5 | | 1040.6 |
|
1)1 decare = 0.1 hectar |