Main table 17g, part 2. Summary of accounts for sheep farming |
|
Regions | |
Eastern Norway | |
Agd./Rog. | |
Western Norway | |
Trøndelag | |
Northern Norway |
| |
| |
| |
| |
| |
|
| |
Other parts | |
Other parts | |
| |
Other parts | |
|
| |
| |
| |
| |
| |
|
Size groups | |
decares1) | |
50-100 | |
100-200 | |
All | |
All | |
100-200 | |
All | |
All | |
100-200 | |
200-300 | |
All |
|
Number of holdings | | | | 7 | | 18
| | 32 | | 6 | | 9 | | 16 | | 11 | | 8
| | 7 | | 16 |
Output | | 1000 NOK | | 209.1 | | 341.4
| | 351.3 | | 367.0 | | 291.8 | | 299.6 | | 642.9 | | 512.2
| | 511.8 | | 494.4 |
| Plant products | | 1000 NOK | | 6.4 | | 5.6
| | 5.7 | | 3.9 | | 3.2 | | 5.5 | | 16.6 | | 14.3
| | 14.8 | | 13.7 |
| Livestock products | | 1000 NOK | | 75.7 | | 125.1
| | 129.5 | | 140.0 | | 101.2 | | 101.7 | | 285.2 | | 204.3
| | 156.8 | | 175.8 |
| Production allowances, etc. | | 1000 NOK | | 123.6 | | 202.9
| | 196.5 | | 216.4 | | 185.4 | | 188.9 | | 333.9 | | 290.8
| | 335.1 | | 301.1 |
| Other income | | 1000 NOK | | 3.5 | | 7.8
| | 19.6 | | 6.7 | | 1.9 | | 3.5 | | 7.3 | | 2.8
| | 5.1 | | 3.8 |
Total variable costs | | 1000 NOK | | 57.5 | | 78.1
| | 85.2 | | 126.4 | | 62.6 | | 65.1 | | 145.4 | | 117.0
| | 109.7 | | 110.2 |
| Seeds | | 1000 NOK | | 1.4 | | 3.5
| | 2.3 | | 2.3 | | 1.0 | | 1.4 | | 4.7 | | 5.4
| | 8.0 | | 6.2 |
| Fertilizer and lime | | 1000 NOK | | 13.1 | | 16.1
| | 17.3 | | 27.1 | | 11.2 | | 9.7 | | 22.8 | | 18.7
| | 21.2 | | 19.3 |
| Pesticides | | 1000 NOK | | 0.2 | | 0.2
| | 0.2 | | 2.1 | | 0.1 | | 0.3 | | 0.4 | | 0.2
| | 0.4 | | 0.4 |
| Preservatives | | 1000 NOK | | | | 1.6
| | 1.6 | | 1.1 | | 1.3 | | 1.1 | | 2.0 | | 3.3
| | 4.5 | | 3.8 |
| Fodder | | 1000 NOK | | 26.9 | | 38.6
| | 42.6 | | 64.1 | | 31.5 | | 33.1 | | 52.9 | | 62.8
| | 50.5 | | 55.2 |
| Miscellaneous for animal husbandry | | 1000 NOK | | 8.2 | | 8.9
| | 10.5 | | 15.8 | | 6.6 | | 7.7 | | 14.3 | | 10.8
| | 10.0 | | 10.1 |
| Purchase of cattle | | 1000 NOK | | 1.8 | | 0.8
| | 1.1 | | 2.2 | | 0.9 | | 0.6 | | 30.9 | | 4.5
| | 4.7 | | 4.6 |
| Other variable costs | | 1000 NOK | | 5.9 | | 8.4
| | 9.6 | | 11.7 | | 10.0 | | 11.2 | | 17.5 | | 11.2
| | 10.3 | | 10.5 |
Registered fixed costs: | | | | | |
| | | | | | | | | | | |
| | | | |
| Hired labour | | 1000 NOK | | 19.7 | | 34.8
| | 30.9 | | 41.4 | | 36.8 | | 33.8 | | 47.3 | | 53.0
| | 49.4 | | 49.1 |
| Machinery and equipment | | 1000 NOK | | 10.6 | | 14.1
| | 15.4 | | 18.1 | | 11.5 | | 13.5 | | 22.7 | | 19.3
| | 15.1 | | 17.0 |
| Tractors | | 1000 NOK | | 6.9 | | 8.8
| | 8.5 | | 8.5 | | 6.3 | | 6.4 | | 14.0 | | 9.5
| | 17.3 | | 13.8 |
| Outbuildings | | 1000 NOK | | 11.3 | | 12.3
| | 12.4 | | 12.2 | | 9.1 | | 11.7 | | 15.1 | | 15.7
| | 12.6 | | 14.2 |
| Farmland, drainage and water supply | | 1000 NOK | | 3.3 | | 3.0
| | 3.4 | | 2.5 | | 1.7 | | 2.2 | | 1.7 | | 2.3
| | 0.9 | | 2.5 |
| Fuel | | 1000 NOK | | 7.0 | | 12.2
| | 13.0 | | 7.7 | | 7.4 | | 7.6 | | 21.4 | | 11.5
| | 12.1 | | 11.8 |
| Rented machinery | | 1000 NOK | | 8.4 | | 18.9
| | 15.8 | | 11.6 | | 7.9 | | 5.3 | | 20.7 | | 9.7
| | 26.3 | | 16.6 |
| Rented farmland | | 1000 NOK | | 0.3 | | 1.5
| | 3.1 | | 3.7 | | 2.7 | | 1.7 | | 7.1 | | 0.2
| | 1.8 | | 0.9 |
| Other fixed costs | | 1000 NOK | | 39.3 | | 51.8
| | 50.9 | | 43.3 | | 38.1 | | 36.6 | | 66.2 | | 49.2
| | 57.1 | | 52.3 |
Total registered costs | | 1000 NOK | | 164.3 | | 235.4
| | 238.4 | | 275.4 | | 184.0 | | 183.8 | | 361.7 | | 287.4
| | 302.3 | | 288.3 |
Result before depreciation | | 1000 NOK | | 44.8 | | 106.0
| | 112.9 | | 91.6 | | 107.8 | | 115.8 | | 281.3 | | 224.8
| | 209.5 | | 206.1 |
Depreciation: | | | | | |
| | | | | | | | | | | |
| | | | |
| Machinery and equipment | | 1000 NOK | | 5.6 | | 8.1
| | 11.6 | | 7.9 | | 8.1 | | 11.8 | | 14.5 | | 13.5
| | 14.7 | | 13.2 |
| Tractors | | 1000 NOK | | 11.7 | | 11.8
| | 12.7 | | 13.4 | | 14.0 | | 14.2 | | 25.3 | | 6.0
| | 10.6 | | 8.5 |
| Outbuildings | | 1000 NOK | | 11.3 | | 20.3
| | 19.1 | | 21.0 | | 16.9 | | 17.2 | | 23.5 | | 21.5
| | 23.0 | | 21.3 |
| Farmland, drainage and water supply | | 1000 NOK | | 0.4 | | 0.3
| | 0.5 | | 2.1 | | 1.7 | | 2.0 | | 0.2 | | 0.4
| | 0.2 | | 0.3 |
Required return on capital 4.0 % | | 1000 NOK | | 20.0 | | 28.9
| | 28.9 | | 32.7 | | 20.6 | | 23.9 | | 36.5 | | 30.2
| | 29.6 | | 28.8 |
| Net income agriculture | | 1000 NOK | | 15.8 | | 65.5
| | 69.0 | | 47.2 | | 67.2 | | 70.6 | | 217.8 | | 183.3
| | 161.1 | | 162.8 |
+ | Net income forestry | | 1000 NOK | | 4.5 | | 9.1
| | 7.3 | | 2.3 | | 1.2 | | 0.7 | | 11.3 | | 0.9
| | 3.8 | | 2.6 |
+ | Net income other farm-based | | 1000 NOK | | 5.0 | | 27.4
| | 32.4 | | 105.7 | | 19.6 | | 26.0 | | 27.7 | | 11.8
| | 15.6 | | 12.7 |
+ | Net income other off-farm | | 1000 NOK | | 84.9 | | 5.8
| | 25.7 | | 25.6 | | 2.0 | | 22.5 | | 38.8 | | 5.3
| | 23.4 | | 12.9 |
+ | Dividend | | 1000 NOK | | 0.2 | | 1.4
| | 6.9 | | 0.1 | | 4.7 | | 2.7 | | 31.8 | | 1.2
| | 0.1 | | 0.6 |
+ | Wage income | | 1000 NOK | | 307.4 | | 345.7
| | 329.3 | | 337.6 | | 424.2 | | 418.3 | | 177.4 | | 178.7
| | 156.2 | | 183.0 |
+ | Pensions/sick pay | | 1000 NOK | | 40.8 | | 46.1
| | 43.1 | | 22.4 | | | | 11.0 | | 53.8 | | 61.8
| | 72.1 | | 76.0 |
+ | Family labour investments | | 1000 NOK | | 1.1 | | 4.2
| | 3.6 | | 0.6 | | | | | | 11.8 | |
| | | | |
+ | Interest received | | 1000 NOK | | 3.5 | | 8.6
| | 8.7 | | 0.9 | | 1.2 | | 4.6 | | 7.0 | | 6.2
| | 3.5 | | 5.3 |
- | Interest paid, payments to previous owner | | 1000 NOK | | 16.9 | | 29.2
| | 23.7 | | 35.3 | | 33.2 | | 26.4 | | 45.9 | | 18.3
| | 23.2 | | 19.3 |
= | Total net income | | 1000 NOK | | 446.4 | | 484.6
| | 502.3 | | 506.9 | | 486.8 | | 530.1 | | 531.5 | | 430.9
| | 412.7 | | 436.6 |
Change in own capital (savings) | | 1000 NOK | | -5.6 | | 91.6
| | 112.9 | | -159.8 | | -83.1 | | -25.1 | | 132.9 | | 57.4
| | 57.9 | | 54.6 |
| Working capital on 31 Dec. | | 1000 NOK | | 278.2 | | 684.2
| | 658.6 | | 161.0 | | 318.0 | | 394.8 | | 666.7 | | 452.8
| | 354.6 | | 434.0 |
| Change in working capital | | 1000 NOK | | -39.7 | | -24.8
| | -19.2 | | -56.8 | | 31.0 | | 26.1 | | 3.1 | | -12.6
| | -17.6 | | -14.2 |
Balance on 31 Dec: | | | | | |
| | | | | | | | | | | |
| | | | |
| Agriculture | | 1000 NOK | | 513.5 | | 717.4
| | 723.1 | | 807.5 | | 535.2 | | 608.1 | | 956.4 | | 775.5
| | 744.7 | | 731.2 |
| Forestry | | 1000 NOK | | 87.1 | | 111.1
| | 100.8 | | 153.6 | | 10.0 | | 9.4 | | 115.6 | | 41.6
| | 21.8 | | 30.3 |
| Other occupations | | 1000 NOK | | 93.1 | | 182.8
| | 162.6 | | 561.6 | | 375.6 | | 253.0 | | 271.5 | | 186.7
| | 103.2 | | 138.5 |
| Farm houses and private | | 1000 NOK | | 528.6 | | 740.4
| | 664.4 | | 802.9 | | 831.2 | | 725.7 | | 521.6 | | 287.3
| | 451.3 | | 369.9 |
| Outstanding claims and cash | | 1000 NOK | | 295.5 | | 650.5
| | 611.5 | | 220.9 | | 199.2 | | 320.4 | | 470.8 | | 398.7
| | 370.8 | | 413.2 |
| Total assets | | 1000 NOK | | 1517.9 | | 2402.2
| | 2262.4 | | 2546.5 | | 1951.1 | | 1916.6 | | 2335.9 | | 1689.8
| | 1691.8 | | 1683.1 |
| Short-term liabilities | | 1000 NOK | | 63.5 | | 58.6
| | 59.5 | | 218.4 | | 53.3 | | 40.7 | | 119.2 | | 74.1
| | 82.8 | | 73.7 |
| Long-term liabilities | | 1000 NOK | | 346.0 | | 649.6
| | 503.3 | | 836.8 | | 645.0 | | 496.8 | | 791.9 | | 363.8
| | 626.8 | | 456.1 |
| Own capital | | 1000 NOK | | 1108.4 | | 1694.0
| | 1699.7 | | 1491.3 | | 1252.9 | | 1379.0 | | 1424.8 | | 1251.9
| | 982.2 | | 1153.4 |
|
1)1 decare = 0.1 hectar |