Main table 17a, part 12. Summary of accounts for combined dairy and beef farming |
|
Regions | |
All |
| |
|
Size groups | |
decares1) | |
100-200 | |
200-300 | |
300-500 | |
>500 | |
All |
|
Number of holdings | | | | 73 | | 98
| | 110 | | 35 | | 318 |
Output | | 1000 NOK | | 806.6 | | 1101.0
| | 1464.8 | | 2327.3 | | 1290.2 |
| Plant products | | 1000 NOK | | 10.4 | | 24.5
| | 38.5 | | 100.1 | | 34.3 |
| Livestock products | | 1000 NOK | | 482.4 | | 674.0
| | 927.8 | | 1530.7 | | 809.1 |
| Production allowances, etc. | | 1000 NOK | | 304.6 | | 385.0
| | 470.6 | | 666.7 | | 426.3 |
| Other income | | 1000 NOK | | 9.2 | | 17.5
| | 27.8 | | 29.8 | | 20.5 |
Total variable costs | | 1000 NOK | | 254.0 | | 354.5
| | 492.3 | | 785.2 | | 424.9 |
| Seeds | | 1000 NOK | | 4.1 | | 5.9
| | 7.9 | | 21.5 | | 7.9 |
| Fertilizer and lime | | 1000 NOK | | 30.6 | | 43.1
| | 60.6 | | 96.7 | | 52.0 |
| Pesticides | | 1000 NOK | | 1.5 | | 2.1
| | 2.3 | | 5.7 | | 2.4 |
| Preservatives | | 1000 NOK | | 7.8 | | 8.5
| | 10.8 | | 14.2 | | 9.7 |
| Fodder | | 1000 NOK | | 153.4 | | 211.2
| | 284.8 | | 461.0 | | 249.9 |
| Miscellaneous for animal husbandry | | 1000 NOK | | 26.6 | | 33.9
| | 43.2 | | 67.3 | | 38.9 |
| Purchase of cattle | | 1000 NOK | | 10.5 | | 20.7
| | 39.9 | | 64.6 | | 29.8 |
| Other variable costs | | 1000 NOK | | 19.5 | | 29.2
| | 42.9 | | 54.1 | | 34.3 |
Registered fixed costs: | | | | | |
| | | | | | |
| Hired labour | | 1000 NOK | | 72.1 | | 88.6
| | 101.1 | | 175.3 | | 98.7 |
| Machinery and equipment | | 1000 NOK | | 22.9 | | 31.3
| | 37.7 | | 63.0 | | 35.0 |
| Tractors | | 1000 NOK | | 10.3 | | 16.7
| | 20.8 | | 36.8 | | 19.0 |
| Outbuildings, maintenance and rent | | 1000 NOK | | 25.9 | | 33.4
| | 44.0 | | 73.1 | | 39.6 |
| Farmland, drainage and water supply | | 1000 NOK | | 3.1 | | 4.5
| | 6.2 | | 9.9 | | 5.3 |
| Fuel | | 1000 NOK | | 14.8 | | 20.8
| | 30.3 | | 48.6 | | 25.7 |
| Rented machinery | | 1000 NOK | | 27.7 | | 38.4
| | 62.4 | | 133.2 | | 54.5 |
| Rented farmland and quota | | 1000 NOK | | 4.4 | | 10.8
| | 20.1 | | 58.7 | | 17.8 |
| Other fixed costs | | 1000 NOK | | 75.1 | | 96.2
| | 112.3 | | 160.1 | | 103.7 |
Total registered costs | | 1000 NOK | | 510.3 | | 695.1
| | 927.4 | | 1543.8 | | 824.2 |
Result before depreciation | | 1000 NOK | | 296.3 | | 405.9
| | 537.4 | | 783.5 | | 466.0 |
Depreciation: | | | | | |
| | | | | | |
| Machinery and equipment | | 1000 NOK | | 16.1 | | 21.2
| | 32.3 | | 45.1 | | 26.4 |
| Tractors | | 1000 NOK | | 18.1 | | 21.8
| | 26.3 | | 33.8 | | 23.8 |
| Outbuildings | | 1000 NOK | | 31.3 | | 45.8
| | 75.8 | | 128.7 | | 61.8 |
| Farmland, drainage and water supply | | 1000 NOK | | 1.6 | | 1.7
| | 2.2 | | 1.8 | | 1.8 |
Required return on capital 3.0 % | | 1000 NOK | | 37.0 | | 52.4
| | 82.0 | | 151.8 | | 69.8 |
| Net income agriculture | | 1000 NOK | | 229.2 | | 315.4
| | 400.8 | | 574.1 | | 352.2 |
+ | Net income forestry | | 1000 NOK | | 5.2 | | 6.0
| | 8.2 | | 7.6 | | 6.7 |
+ | Net income other farm-based | | 1000 NOK | | 22.0 | | 34.4
| | 45.5 | | 33.8 | | 35.1 |
+ | Net income other off-farm | | 1000 NOK | | 12.8 | | 19.1
| | 9.9 | | 24.4 | | 14.9 |
+ | Dividend | | 1000 NOK | | 3.2 | | 2.1
| | 0.6 | | 0.1 | | 1.6 |
+ | Wage income | | 1000 NOK | | 257.0 | | 221.6
| | 230.8 | | 202.6 | | 230.2 |
+ | Pensions/sick pay | | 1000 NOK | | 29.1 | | 39.6
| | 42.0 | | 51.5 | | 39.5 |
+ | Family labour investments | | 1000 NOK | | 6.3 | | 10.9
| | 21.2 | | 11.1 | | 13.4 |
+ | Interest received | | 1000 NOK | | 11.7 | | 10.0
| | 10.7 | | 10.3 | | 10.6 |
- | Interest paid, payments to previous owner | | 1000 NOK | | 43.6 | | 56.6
| | 104.1 | | 159.4 | | 81.2 |
= | Total net income | | 1000 NOK | | 533.0 | | 602.5
| | 665.4 | | 756.2 | | 623.1 |
Change in own capital (savings) | | 1000 NOK | | 33.4 | | 117.0
| | 138.0 | | 362.5 | | 131.5 |
| Working capital on 31 Dec. | | 1000 NOK | | 709.4 | | 467.9
| | 633.1 | | 466.5 | | 579.3 |
| Change in working capital | | 1000 NOK | | -37.0 | | -59.8
| | -42.2 | | 109.6 | | -29.6 |
Balance on 31 Dec: | | | | | |
| | | | | | |
| Agriculture | | 1000 NOK | | 1279.1 | | 1785.2
| | 2902.5 | | 5366.8 | | 2442.7 |
| Forestry | | 1000 NOK | | 104.4 | | 89.9
| | 131.2 | | 234.2 | | 123.3 |
| Other occupations | | 1000 NOK | | 235.7 | | 269.9
| | 329.4 | | 178.8 | | 272.5 |
| Farm houses and private | | 1000 NOK | | 634.2 | | 588.2
| | 678.8 | | 896.5 | | 662.0 |
| Outstanding claims and cash | | 1000 NOK | | 632.9 | | 478.7
| | 591.7 | | 687.3 | | 575.1 |
| Total assets | | 1000 NOK | | 2886.3 | | 3211.9
| | 4633.6 | | 7363.6 | | 4075.6 |
| Short-term liabilities | | 1000 NOK | | 189.2 | | 275.8
| | 404.3 | | 730.4 | | 349.0 |
| Long-term liabilities | | 1000 NOK | | 767.1 | | 1040.5
| | 1907.2 | | 3402.8 | | 1533.8 |
| Own capital | | 1000 NOK | | 1930.0 | | 1895.7
| | 2322.1 | | 3230.4 | | 2192.8 |
|
1)1 decare = 0.1 hectar |