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 | | | | 66 | | 90
| | 101 | | 40 | | 302 |
Output | | 1000 NOK | | 867.9 | | 1192.1
| | 1534.3 | | 2485.2 | | 1394.5 |
| Plant products | | 1000 NOK | | 8.0 | | 16.7
| | 29.6 | | 77.3 | | 27.0 |
| Livestock products | | 1000 NOK | | 518.4 | | 735.5
| | 973.6 | | 1623.6 | | 876.6 |
| Production allowances, etc. | | 1000 NOK | | 331.5 | | 416.8
| | 508.6 | | 742.4 | | 468.7 |
| Other income | | 1000 NOK | | 10.0 | | 23.1
| | 22.6 | | 41.9 | | 22.2 |
Total variable costs | | 1000 NOK | | 256.2 | | 380.1
| | 499.2 | | 834.5 | | 448.7 |
| Seeds | | 1000 NOK | | 3.5 | | 7.7
| | 11.7 | | 17.5 | | 9.3 |
| Fertilizer and lime | | 1000 NOK | | 25.1 | | 37.6
| | 45.7 | | 79.3 | | 42.6 |
| Pesticides | | 1000 NOK | | 1.2 | | 2.3
| | 2.5 | | 4.5 | | 2.4 |
| Preservatives | | 1000 NOK | | 7.3 | | 8.2
| | 9.8 | | 12.7 | | 9.1 |
| Fodder | | 1000 NOK | | 157.5 | | 237.6
| | 305.2 | | 528.9 | | 278.6 |
| Miscellaneous for animal husbandry | | 1000 NOK | | 28.3 | | 36.3
| | 43.6 | | 67.8 | | 40.7 |
| Purchase of cattle | | 1000 NOK | | 13.1 | | 19.0
| | 40.6 | | 65.7 | | 31.0 |
| Other variable costs | | 1000 NOK | | 20.1 | | 31.5
| | 40.0 | | 58.2 | | 35.0 |
Registered fixed costs: | | | | | |
| | | | | | |
| Hired labour | | 1000 NOK | | 70.9 | | 102.2
| | 113.7 | | 171.0 | | 107.2 |
| Machinery and equipment | | 1000 NOK | | 23.5 | | 31.7
| | 46.2 | | 65.7 | | 39.0 |
| Tractors | | 1000 NOK | | 12.7 | | 20.5
| | 21.1 | | 30.4 | | 20.2 |
| Outbuildings, maintenance and rent | | 1000 NOK | | 28.1 | | 36.7
| | 47.5 | | 111.1 | | 47.9 |
| Farmland, drainage and water supply | | 1000 NOK | | 4.1 | | 5.2
| | 7.1 | | 12.1 | | 6.4 |
| Fuel | | 1000 NOK | | 16.2 | | 24.1
| | 34.4 | | 53.8 | | 29.5 |
| Rented machinery | | 1000 NOK | | 22.3 | | 40.8
| | 65.4 | | 130.7 | | 56.3 |
| Rented farmland and quota | | 1000 NOK | | 4.9 | | 11.4
| | 25.7 | | 55.2 | | 20.4 |
| Other fixed costs | | 1000 NOK | | 81.3 | | 102.9
| | 129.1 | | 179.8 | | 116.3 |
Total registered costs | | 1000 NOK | | 520.3 | | 755.7
| | 989.5 | | 1644.3 | | 891.9 |
Result before depreciation | | 1000 NOK | | 347.6 | | 436.4
| | 544.9 | | 840.9 | | 502.6 |
Depreciation: | | | | | |
| | | | | | |
| Machinery and equipment | | 1000 NOK | | 15.6 | | 25.4
| | 34.7 | | 47.7 | | 28.9 |
| Tractors | | 1000 NOK | | 19.8 | | 20.8
| | 27.0 | | 35.2 | | 24.3 |
| Outbuildings | | 1000 NOK | | 31.9 | | 52.8
| | 73.6 | | 146.5 | | 67.1 |
| Farmland, drainage and water supply | | 1000 NOK | | 1.8 | | 1.6
| | 2.0 | | 2.2 | | 1.8 |
Required return on capital 3.0 % | | 1000 NOK | | 38.8 | | 58.7
| | 84.2 | | 159.0 | | 75.5 |
| Net income agriculture | | 1000 NOK | | 278.6 | | 335.7
| | 407.6 | | 609.3 | | 380.4 |
+ | Net income forestry | | 1000 NOK | | 1.9 | | 7.3
| | 6.7 | | 28.2 | | 8.6 |
+ | Net income other farm-based | | 1000 NOK | | 30.6 | | 42.6
| | 52.1 | | 41.2 | | 42.4 |
+ | Net income other off-farm | | 1000 NOK | | 16.7 | | 30.7
| | 16.7 | | 51.5 | | 25.4 |
+ | Dividend | | 1000 NOK | | 10.5 | | 3.4
| | 9.0 | | 5.4 | | 7.0 |
+ | Wage income | | 1000 NOK | | 279.2 | | 192.7
| | 265.9 | | 212.8 | | 237.4 |
+ | Pensions/sick pay | | 1000 NOK | | 36.0 | | 30.7
| | 26.7 | | 53.0 | | 34.5 |
+ | Family labour investments | | 1000 NOK | | 0.5 | | 7.7
| | 14.4 | | 7.4 | | 8.2 |
+ | Interest received | | 1000 NOK | | 10.1 | | 8.9
| | 9.5 | | 10.3 | | 9.5 |
- | Interest paid, payments to previous owner | | 1000 NOK | | 41.2 | | 51.3
| | 95.6 | | 172.5 | | 79.4 |
= | Total net income | | 1000 NOK | | 623.0 | | 608.3
| | 713.0 | | 846.6 | | 674.0 |
Change in own capital (savings) | | 1000 NOK | | 107.3 | | 118.4
| | 160.6 | | 219.4 | | 142.6 |
| Working capital on 31 Dec. | | 1000 NOK | | 634.5 | | 651.0
| | 660.1 | | 475.7 | | 624.0 |
| Change in working capital | | 1000 NOK | | -17.2 | |
| | -18.7 | | -105.5 | | -24.5 |
Balance on 31 Dec: | | | | | |
| | | | | | |
| Agriculture | | 1000 NOK | | 1292.6 | | 2002.0
| | 2866.4 | | 5413.8 | | 2564.2 |
| Forestry | | 1000 NOK | | 93.5 | | 69.1
| | 140.1 | | 223.7 | | 120.0 |
| Other occupations | | 1000 NOK | | 231.6 | | 205.1
| | 400.0 | | 175.4 | | 274.3 |
| Farm houses and private | | 1000 NOK | | 654.6 | | 563.4
| | 744.1 | | 879.8 | | 680.5 |
| Outstanding claims and cash | | 1000 NOK | | 613.9 | | 660.2
| | 593.8 | | 783.1 | | 637.7 |
| Total assets | | 1000 NOK | | 2886.3 | | 3499.7
| | 4744.4 | | 7475.7 | | 4276.7 |
| Short-term liabilities | | 1000 NOK | | 206.8 | | 267.3
| | 401.9 | | 783.3 | | 364.6 |
| Long-term liabilities | | 1000 NOK | | 769.8 | | 1084.9
| | 1774.0 | | 3642.4 | | 1572.7 |
| Own capital | | 1000 NOK | | 1909.7 | | 2147.4
| | 2568.6 | | 3050.0 | | 2339.4 |
|
1)1 decare = 0.1 hectar |