Main table 17a, part 10. Summary of accounts for combined dairy and beef farming |
|
Regions | |
Northern Norway |
| |
|
Size groups | |
decares1) | |
200-300 | |
300-500 | |
>500 | |
All |
|
Number of holdings | | | | 21 | | 21
| | 12 | | 59 |
Output | | 1000 NOK | | 1167.0 | | 1474.6
| | 2223.3 | | 1465.4 |
| Plant products | | 1000 NOK | | 6.6 | | 10.2
| | 28.5 | | 13.1 |
| Livestock products | | 1000 NOK | | 645.1 | | 776.5
| | 1288.4 | | 807.6 |
| Production allowances, etc. | | 1000 NOK | | 487.7 | | 676.7
| | 839.1 | | 616.9 |
| Other income | | 1000 NOK | | 27.6 | | 11.2
| | 67.3 | | 27.8 |
Total variable costs | | 1000 NOK | | 367.0 | | 464.6
| | 765.9 | | 471.4 |
| Seeds | | 1000 NOK | | 5.7 | | 9.1
| | 11.4 | | 8.2 |
| Fertilizer and lime | | 1000 NOK | | 39.3 | | 46.4
| | 87.8 | | 49.9 |
| Pesticides | | 1000 NOK | | 1.7 | | 0.8
| | 0.7 | | 1.1 |
| Preservatives | | 1000 NOK | | 8.0 | | 6.7
| | 9.3 | | 8.1 |
| Fodder | | 1000 NOK | | 226.2 | | 303.8
| | 432.1 | | 289.2 |
| Miscellaneous for animal husbandry | | 1000 NOK | | 35.9 | | 42.3
| | 69.0 | | 43.5 |
| Purchase of cattle | | 1000 NOK | | 17.6 | | 10.4
| | 82.3 | | 27.5 |
| Other variable costs | | 1000 NOK | | 32.5 | | 45.2
| | 73.4 | | 44.0 |
Registered fixed costs: | | | | | |
| | | | |
| Hired labour | | 1000 NOK | | 120.1 | | 130.1
| | 122.3 | | 119.4 |
| Machinery and equipment | | 1000 NOK | | 36.2 | | 45.3
| | 69.8 | | 45.4 |
| Tractors | | 1000 NOK | | 18.4 | | 21.4
| | 23.0 | | 20.1 |
| Outbuildings, maintenance and rent | | 1000 NOK | | 29.6 | | 43.5
| | 75.8 | | 42.2 |
| Farmland, drainage and water supply | | 1000 NOK | | 3.9 | | 4.2
| | 1.9 | | 3.4 |
| Fuel | | 1000 NOK | | 25.1 | | 28.2
| | 45.9 | | 29.6 |
| Rented machinery | | 1000 NOK | | 46.0 | | 39.5
| | 139.2 | | 60.7 |
| Rented farmland and quota | | 1000 NOK | | 3.4 | | 11.4
| | 35.4 | | 12.5 |
| Other fixed costs | | 1000 NOK | | 103.8 | | 134.0
| | 167.1 | | 124.9 |
Total registered costs | | 1000 NOK | | 753.4 | | 922.3
| | 1446.2 | | 929.7 |
Result before depreciation | | 1000 NOK | | 413.6 | | 552.3
| | 777.1 | | 535.7 |
Depreciation: | | | | | |
| | | | |
| Machinery and equipment | | 1000 NOK | | 28.1 | | 40.1
| | 46.4 | | 35.3 |
| Tractors | | 1000 NOK | | 19.1 | | 25.1
| | 27.1 | | 23.3 |
| Outbuildings | | 1000 NOK | | 39.2 | | 60.4
| | 133.5 | | 65.3 |
| Farmland, drainage and water supply | | 1000 NOK | | 1.0 | | 1.0
| | 0.5 | | 0.8 |
Required return on capital 3.0 % | | 1000 NOK | | 48.8 | | 68.7
| | 136.6 | | 72.2 |
| Net income agriculture | | 1000 NOK | | 326.2 | | 425.6
| | 569.6 | | 411.0 |
+ | Net income forestry | | 1000 NOK | | 2.9 | | 0.7
| | 0.5 | | 1.6 |
+ | Net income other farm-based | | 1000 NOK | | 23.6 | | 30.2
| | 43.7 | | 29.0 |
+ | Net income other off-farm | | 1000 NOK | | 23.5 | | 20.5
| | 6.8 | | 16.9 |
+ | Dividend | | 1000 NOK | | 0.6 | | 0.3
| | 1.2 | | 0.6 |
+ | Wage income | | 1000 NOK | | 208.6 | | 295.6
| | 99.3 | | 210.7 |
+ | Pensions/sick pay | | 1000 NOK | | 72.1 | | 37.9
| | 85.4 | | 56.5 |
+ | Family labour investments | | 1000 NOK | | 2.3 | | 8.0
| | 6.9 | | 5.4 |
+ | Interest received | | 1000 NOK | | 6.2 | | 6.0
| | 2.9 | | 5.4 |
- | Interest paid, payments to previous owner | | 1000 NOK | | 46.0 | | 70.5
| | 222.7 | | 88.7 |
= | Total net income | | 1000 NOK | | 619.9 | | 754.3
| | 593.7 | | 648.4 |
Change in own capital (savings) | | 1000 NOK | | 69.4 | | 184.0
| | 87.3 | | 114.6 |
| Working capital on 31 Dec. | | 1000 NOK | | 352.5 | | 481.4
| | -276.8 | | 272.1 |
| Change in working capital | | 1000 NOK | | -21.6 | | -21.8
| | -233.2 | | -69.0 |
Balance on 31 Dec: | | | | | |
| | | | |
| Agriculture | | 1000 NOK | | 1621.2 | | 2321.1
| | 4679.4 | | 2446.8 |
| Forestry | | 1000 NOK | | 47.8 | | 87.3
| | 4.3 | | 51.5 |
| Other occupations | | 1000 NOK | | 123.5 | | 222.3
| | 60.9 | | 139.4 |
| Farm houses and private | | 1000 NOK | | 411.9 | | 835.9
| | 940.5 | | 674.3 |
| Outstanding claims and cash | | 1000 NOK | | 452.1 | | 478.9
| | 440.5 | | 454.5 |
| Total assets | | 1000 NOK | | 2656.6 | | 3945.5
| | 6125.6 | | 3766.4 |
| Short-term liabilities | | 1000 NOK | | 299.3 | | 257.2
| | 1059.0 | | 425.6 |
| Long-term liabilities | | 1000 NOK | | 922.8 | | 1526.2
| | 4092.8 | | 1738.1 |
| Own capital | | 1000 NOK | | 1434.5 | | 2162.1
| | 973.8 | | 1602.7 |
|
1)1 decare = 0.1 hectar |