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 | |
200-300 | |
All | |
All | |
100-200 | |
200-300 | |
All | |
All | |
100-200 | |
200-300 | |
All |
|
Number of holdings | | | | 6 | | 11
| | 7 | | 27 | | 9 | | 10 | | 7 | | 25
| | 11 | | 6 | | 6 | | 19 |
Output | | 1000 NOK | | 277.7 | | 375.0
| | 493.7 | | 444.8 | | 517.0 | | 419.2 | | 527.5 | | 452.4
| | 744.5 | | 497.3 | | 785.3 | | 691.0 |
| Plant products | | 1000 NOK | | 1.5 | | 5.3
| | 12.9 | | 6.9 | | 6.6 | | 5.9 | | 10.0 | | 5.9
| | 14.7 | | 1.5 | | 5.0 | | 5.5 |
| Livestock products | | 1000 NOK | | 97.9 | | 128.5
| | 162.1 | | 158.8 | | 178.4 | | 134.2 | | 173.7 | | 149.7
| | 300.1 | | 151.1 | | 287.3 | | 243.6 |
| Production allowances, etc. | | 1000 NOK | | 177.4 | | 225.5
| | 303.8 | | 263.6 | | 315.0 | | 266.3 | | 338.3 | | 288.4
| | 425.0 | | 339.1 | | 486.6 | | 432.4 |
| Other income | | 1000 NOK | | 0.8 | | 15.7
| | 14.8 | | 15.5 | | 17.1 | | 12.8 | | 5.4 | | 8.4
| | 4.7 | | 5.6 | | 6.4 | | 9.6 |
Total variable costs | | 1000 NOK | | 75.4 | | 71.6
| | 103.3 | | 97.9 | | 162.7 | | 91.5 | | 124.6 | | 104.6
| | 146.2 | | 118.3 | | 170.1 | | 160.8 |
| Seeds | | 1000 NOK | | 1.0 | | 2.6
| | 1.6 | | 1.8 | | 3.4 | | 0.4 | | 5.9 | | 2.1
| | 3.0 | | 8.1 | | 2.9 | | 5.1 |
| Fertilizer and lime | | 1000 NOK | | 10.1 | | 16.0
| | 19.3 | | 17.2 | | 42.4 | | 16.9 | | 21.6 | | 19.1
| | 24.1 | | 18.6 | | 41.3 | | 31.8 |
| Pesticides | | 1000 NOK | | 0.3 | |
| | 0.4 | | 0.3 | | 1.4 | | | | 0.6 | | 0.5
| | 0.5 | | | | 0.1 | | 0.3 |
| Preservatives | | 1000 NOK | | | | 1.6
| | -0.1 | | 0.6 | | 3.3 | | 2.9 | | 1.1 | | 2.2
| | 4.4 | | 0.6 | | 2.0 | | 2.0 |
| Fodder | | 1000 NOK | | 39.4 | | 32.5
| | 50.5 | | 49.3 | | 71.6 | | 46.5 | | 54.4 | | 49.9
| | 74.5 | | 64.9 | | 81.1 | | 85.4 |
| Miscellaneous for animal husbandry | | 1000 NOK | | 10.6 | | 8.3
| | 14.0 | | 11.9 | | 21.8 | | 11.6 | | 13.6 | | 11.9
| | 17.6 | | 9.0 | | 12.4 | | 12.6 |
| Purchase of cattle | | 1000 NOK | | 4.1 | | 2.0
| | 2.2 | | 3.0 | | 3.6 | | 2.0 | | 4.8 | | 3.5
| | 1.3 | | 2.6 | | 3.5 | | 3.2 |
| Other variable costs | | 1000 NOK | | 9.9 | | 8.6
| | 15.3 | | 13.7 | | 15.2 | | 11.3 | | 22.6 | | 15.4
| | 20.8 | | 14.5 | | 26.8 | | 20.4 |
Registered fixed costs: | | | | | |
| | | | | | | | | | | |
| | | | | | | | |
| Hired labour | | 1000 NOK | | 29.0 | | 29.9
| | 42.5 | | 36.2 | | 50.7 | | 41.0 | | 43.2 | | 43.8
| | 62.3 | | 45.9 | | 59.4 | | 59.8 |
| Machinery and equipment | | 1000 NOK | | 11.9 | | 18.1
| | 18.9 | | 19.3 | | 21.2 | | 17.8 | | 20.5 | | 19.5
| | 36.3 | | 20.9 | | 31.6 | | 29.1 |
| Tractors | | 1000 NOK | | 7.7 | | 6.1
| | 13.7 | | 7.8 | | 6.0 | | 9.6 | | 14.3 | | 10.0
| | 16.2 | | 8.3 | | 6.7 | | 9.9 |
| Outbuildings, maintenance and rent | | 1000 NOK | | 8.4 | | 21.0
| | 14.9 | | 16.0 | | 26.2 | | 13.6 | | 10.8 | | 16.4
| | 21.2 | | 10.6 | | 21.5 | | 17.0 |
| Farmland, drainage and water supply | | 1000 NOK | | 2.0 | | 3.8
| | 1.0 | | 2.8 | | 1.6 | | 1.5 | | 2.3 | | 2.5
| | 2.9 | | 3.7 | | 2.4 | | 2.2 |
| Fuel | | 1000 NOK | | 6.9 | | 15.1
| | 16.0 | | 16.2 | | 8.9 | | 10.6 | | 18.3 | | 12.8
| | 17.7 | | 12.6 | | 17.5 | | 15.3 |
| Rented machinery | | 1000 NOK | | 10.2 | | 19.7
| | 34.2 | | 20.4 | | 26.2 | | 39.9 | | 12.4 | | 21.0
| | 17.8 | | 19.7 | | 31.5 | | 42.7 |
| Rented farmland and quota | | 1000 NOK | | 0.5 | | 0.5
| | 4.6 | | 3.8 | | 7.9 | | 2.0 | | 3.4 | | 2.8
| | 5.3 | | | | 1.6 | | 2.1 |
| Other fixed costs | | 1000 NOK | | 52.8 | | 67.6
| | 67.0 | | 63.3 | | 56.3 | | 50.1 | | 76.8 | | 56.3
| | 85.4 | | 66.2 | | 67.0 | | 66.3 |
Total registered costs | | 1000 NOK | | 204.8 | | 253.3
| | 316.0 | | 283.4 | | 367.6 | | 277.5 | | 326.6 | | 289.8
| | 411.4 | | 306.2 | | 409.1 | | 405.0 |
Result before depreciation | | 1000 NOK | | 72.8 | | 121.7
| | 177.7 | | 161.3 | | 149.4 | | 141.7 | | 200.9 | | 162.6
| | 333.1 | | 191.1 | | 376.1 | | 286.0 |
Depreciation: | | | | | |
| | | | | | | | | | | |
| | | | | | | | |
| Machinery and equipment | | 1000 NOK | | 7.9 | | 13.2
| | 10.0 | | 15.0 | | 11.5 | | 6.1 | | 22.4 | | 13.1
| | 21.7 | | 10.2 | | 21.3 | | 16.3 |
| Tractors | | 1000 NOK | | 8.6 | | 15.8
| | 15.2 | | 14.5 | | 17.2 | | 8.0 | | 28.8 | | 15.4
| | 30.4 | | 13.4 | | 15.9 | | 14.3 |
| Outbuildings | | 1000 NOK | | 10.6 | | 27.2
| | 33.2 | | 23.8 | | 19.5 | | 20.6 | | 27.2 | | 23.8
| | 35.6 | | 16.9 | | 22.9 | | 25.0 |
| Farmland, drainage and water supply | | 1000 NOK | | 0.7 | | 1.0
| | 0.3 | | 0.7 | | 2.3 | | 1.1 | | 0.4 | | 1.2
| | 0.7 | | 0.3 | | 0.1 | | 0.2 |
Required return on capital 3.0 % | | 1000 NOK | | 13.5 | | 29.1
| | 25.8 | | 25.0 | | 24.9 | | 17.7 | | 35.2 | | 25.6
| | 44.0 | | 19.4 | | 31.6 | | 29.4 |
| Net income agriculture | | 1000 NOK | | 45.0 | | 64.6
| | 119.1 | | 107.3 | | 98.9 | | 105.9 | | 122.2 | | 109.0
| | 244.7 | | 150.3 | | 315.9 | | 230.2 |
+ | Net income forestry | | 1000 NOK | | 10.5 | | 20.9
| | 5.1 | | 13.6 | | 0.1 | | 1.1 | | 1.4 | | 1.0
| | 7.8 | | -1.1 | | -0.8 | | 0.1 |
+ | Net income other farm-based | | 1000 NOK | | 94.7 | | 40.9
| | 26.0 | | 54.7 | | 237.2 | | 20.8 | | 27.5 | | 36.5
| | 54.4 | | 0.5 | | 0.7 | | 7.9 |
+ | Net income other off-farm | | 1000 NOK | | 32.1 | | 55.1
| | 3.9 | | 30.6 | | 99.0 | | 5.3 | | 118.4 | | 45.7
| | 5.4 | | 24.9 | | 108.9 | | 91.5 |
+ | Dividend | | 1000 NOK | | 5.8 | | 5.1
| | 2.4 | | 4.1 | | -0.4 | | -0.4 | | -6.4 | | -1.6
| | 9.7 | | 0.8 | | | | 0.2 |
+ | Wage income | | 1000 NOK | | 235.3 | | 485.0
| | 534.1 | | 415.7 | | 141.0 | | 370.9 | | 305.8 | | 371.4
| | 361.1 | | 194.4 | | 163.5 | | 214.2 |
+ | Pensions/sick pay | | 1000 NOK | | 118.8 | | 104.5
| | 23.8 | | 75.5 | | 50.4 | | 39.3 | | 13.4 | | 24.9
| | 33.3 | | 37.3 | | 19.2 | | 39.7 |
+ | Family labour investments | | 1000 NOK | | | | 7.9
| | 18.0 | | 14.9 | | | | | | 17.0 | | 7.1
| | 9.1 | | 7.2 | | 10.8 | | 7.3 |
+ | Interest received | | 1000 NOK | | 7.3 | | 20.4
| | 8.2 | | 13.7 | | 3.5 | | 2.4 | | 10.2 | | 5.1
| | 7.3 | | 7.0 | | 44.3 | | 17.7 |
- | Interest paid, payments to previous owner | | 1000 NOK | | 15.4 | | 23.4
| | 54.6 | | 29.5 | | 74.1 | | 32.7 | | 56.3 | | 34.7
| | 61.3 | | 29.4 | | 25.7 | | 34.1 |
= | Total net income | | 1000 NOK | | 534.2 | | 781.0
| | 686.1 | | 700.5 | | 555.6 | | 512.6 | | 553.1 | | 564.6
| | 671.6 | | 392.0 | | 636.8 | | 574.8 |
Change in own capital (savings) | | 1000 NOK | | 25.7 | | 366.8
| | 11.0 | | 184.9 | | -30.2 | | -31.9 | | -92.8 | | -38.4
| | 18.2 | | -47.0 | | 131.7 | | 58.8 |
| Working capital on 31 Dec. | | 1000 NOK | | 587.5 | | 1683.9
| | 448.0 | | 1019.7 | | 1344.6 | | 308.8 | | 1347.9 | | 646.5
| | 743.8 | | 358.1 | | 1733.7 | | 843.0 |
| Change in working capital | | 1000 NOK | | -15.7 | | -51.9
| | -18.0 | | -35.3 | | -120.7 | | -25.2 | | -6.5 | | -15.9
| | -8.9 | | 6.6 | | 33.6 | | 0.5 |
Balance on 31 Dec: | | | | | |
| | | | | | | | | | | |
| | | | | | | | |
| Agriculture | | 1000 NOK | | 476.4 | | 1014.4
| | 903.4 | | 877.3 | | 805.8 | | 573.2 | | 1163.3 | | 844.0
| | 1477.6 | | 624.2 | | 1043.6 | | 967.1 |
| Forestry | | 1000 NOK | | 57.8 | | 109.9
| | 82.9 | | 83.7 | | 92.5 | | 30.3 | | 57.3 | | 30.7
| | 80.3 | | 5.0 | | 8.9 | | 49.8 |
| Other occupations | | 1000 NOK | | 155.1 | | 349.1
| | 149.9 | | 217.4 | | 1239.0 | | 174.3 | | 1299.7 | | 490.3
| | 395.0 | | 177.2 | | 157.3 | | 159.6 |
| Farm houses and private | | 1000 NOK | | 459.3 | | 841.1
| | 852.0 | | 754.4 | | 738.9 | | 707.4 | | 1091.4 | | 747.5
| | 590.4 | | 316.4 | | 599.5 | | 556.5 |
| Outstanding claims and cash | | 1000 NOK | | 531.8 | | 1535.0
| | 444.9 | | 944.8 | | 1226.2 | | 285.2 | | 639.6 | | 428.9
| | 429.3 | | 387.5 | | 1671.8 | | 828.7 |
| Total assets | | 1000 NOK | | 1680.4 | | 3849.5
| | 2433.1 | | 2877.5 | | 4102.4 | | 1770.4 | | 4251.3 | | 2541.3
| | 2972.6 | | 1510.4 | | 3481.2 | | 2561.7 |
| Short-term liabilities | | 1000 NOK | | 42.4 | | 67.6
| | 96.0 | | 71.2 | | 297.7 | | 94.2 | | 121.5 | | 95.7
| | 125.8 | | 64.9 | | 48.7 | | 70.4 |
| Long-term liabilities | | 1000 NOK | | 217.2 | | 667.5
| | 1147.7 | | 663.2 | | 1818.7 | | 721.0 | | 1274.7 | | 741.9
| | 1078.9 | | 769.3 | | 547.8 | | 700.0 |
| Own capital | | 1000 NOK | | 1420.8 | | 3114.4
| | 1189.4 | | 2143.1 | | 1986.1 | | 955.2 | | 2855.1 | | 1703.8
| | 1768.0 | | 676.1 | | 2884.7 | | 1791.4 |
|
1)1 decare = 0.1 hectar |