Main table 17a, part 6. Summary of accounts for combined dairy and beef farming |
|
Regions | |
Western Norway |
| |
|
Size groups | |
decares1) | |
100-200 | |
200-300 | |
300-500 | |
>500 | |
All |
|
Number of holdings | | | | 24 | | 18
| | 20 | | 6 | | 70 |
Output | | 1000 NOK | | 1058.8 | | 1307.2
| | 1749.5 | | 3276.8 | | 1491.3 |
| Plant products | | 1000 NOK | | 15.4 | | 7.3
| | 27.7 | | 36.3 | | 18.2 |
| Livestock products | | 1000 NOK | | 619.3 | | 798.5
| | 1108.1 | | 2387.9 | | 943.7 |
| Production allowances, etc. | | 1000 NOK | | 410.5 | | 491.4
| | 575.0 | | 824.4 | | 508.7 |
| Other income | | 1000 NOK | | 13.6 | | 9.9
| | 38.7 | | 28.2 | | 20.7 |
Total variable costs | | 1000 NOK | | 313.1 | | 416.3
| | 598.7 | | 1158.5 | | 487.4 |
| Seeds | | 1000 NOK | | 2.7 | | 4.9
| | 7.4 | | 15.8 | | 5.6 |
| Fertilizer and lime | | 1000 NOK | | 34.1 | | 49.0
| | 67.9 | | 120.4 | | 54.1 |
| Pesticides | | 1000 NOK | | 1.2 | | 1.9
| | 2.9 | | 4.0 | | 2.0 |
| Preservatives | | 1000 NOK | | 8.1 | | 10.4
| | 14.6 | | 13.5 | | 10.8 |
| Fodder | | 1000 NOK | | 195.1 | | 272.3
| | 371.1 | | 772.5 | | 311.3 |
| Miscellaneous for animal husbandry | | 1000 NOK | | 29.8 | | 38.8
| | 56.3 | | 86.6 | | 43.9 |
| Purchase of cattle | | 1000 NOK | | 16.8 | | 15.2
| | 27.9 | | 84.3 | | 24.9 |
| Other variable costs | | 1000 NOK | | 25.4 | | 23.9
| | 50.6 | | 61.4 | | 34.7 |
Registered fixed costs: | | | | | |
| | | | | | |
| Hired labour | | 1000 NOK | | 73.8 | | 135.1
| | 97.2 | | 185.7 | | 105.6 |
| Machinery and equipment | | 1000 NOK | | 33.8 | | 40.6
| | 56.7 | | 95.9 | | 47.3 |
| Tractors | | 1000 NOK | | 13.7 | | 18.5
| | 24.0 | | 55.6 | | 21.2 |
| Outbuildings, maintenance and rent | | 1000 NOK | | 29.6 | | 32.7
| | 43.5 | | 133.4 | | 43.0 |
| Farmland, drainage and water supply | | 1000 NOK | | 10.8 | | 6.9
| | 16.9 | | 18.1 | | 11.9 |
| Fuel | | 1000 NOK | | 16.4 | | 24.2
| | 32.0 | | 98.2 | | 29.8 |
| Rented machinery | | 1000 NOK | | 16.7 | | 22.9
| | 98.4 | | 160.8 | | 53.5 |
| Rented farmland and quota | | 1000 NOK | | 6.3 | | 12.1
| | 16.4 | | 12.5 | | 11.0 |
| Other fixed costs | | 1000 NOK | | 87.6 | | 101.7
| | 132.1 | | 184.4 | | 111.2 |
Total registered costs | | 1000 NOK | | 601.7 | | 811.0
| | 1115.9 | | 2103.1 | | 921.9 |
Result before depreciation | | 1000 NOK | | 457.1 | | 496.2
| | 633.6 | | 1173.7 | | 569.4 |
Depreciation: | | | | | |
| | | | | | |
| Machinery and equipment | | 1000 NOK | | 25.3 | | 23.0
| | 40.9 | | 71.8 | | 32.6 |
| Tractors | | 1000 NOK | | 14.6 | | 26.9
| | 33.2 | | 27.6 | | 24.1 |
| Outbuildings | | 1000 NOK | | 35.4 | | 62.4
| | 88.6 | | 161.0 | | 67.7 |
| Farmland, drainage and water supply | | 1000 NOK | | 3.1 | | 2.1
| | 2.1 | | 3.1 | | 2.5 |
Required return on capital 3.0 % | | 1000 NOK | | 41.6 | | 57.5
| | 98.6 | | 179.9 | | 73.0 |
| Net income agriculture | | 1000 NOK | | 378.7 | | 381.8
| | 468.7 | | 910.3 | | 442.5 |
+ | Net income forestry | | 1000 NOK | | 28.6 | | 3.4
| | 25.4 | | 1.5 | | 18.1 |
+ | Net income other farm-based | | 1000 NOK | | 19.4 | | 48.8
| | 49.9 | | 6.1 | | 33.8 |
+ | Net income other off-farm | | 1000 NOK | | 10.6 | | 27.9
| | 0.7 | | -5.2 | | 11.4 |
+ | Dividend | | 1000 NOK | | 29.8 | | 18.3
| | 2.7 | | 6.5 | | 16.3 |
+ | Wage income | | 1000 NOK | | 284.6 | | 227.1
| | 313.5 | | 231.5 | | 277.1 |
+ | Pensions/sick pay | | 1000 NOK | | 23.2 | | 76.8
| | 14.6 | | | | 31.9 |
+ | Family labour investments | | 1000 NOK | | 5.8 | | 8.6
| | 10.8 | | | | 7.3 |
+ | Interest received | | 1000 NOK | | 16.6 | | 22.7
| | 9.1 | | 14.4 | | 15.4 |
- | Interest paid, payments to previous owner | | 1000 NOK | | 42.8 | | 51.6
| | 118.4 | | 189.1 | | 78.6 |
= | Total net income | | 1000 NOK | | 754.4 | | 763.9
| | 777.0 | | 976.0 | | 775.2 |
Change in own capital (savings) | | 1000 NOK | | 460.0 | | 247.9
| | 199.1 | | 268.4 | | 302.2 |
| Working capital on 31 Dec. | | 1000 NOK | | 1366.3 | | 1022.6
| | 822.0 | | 567.7 | | 1017.7 |
| Change in working capital | | 1000 NOK | | -14.8 | | -1.6
| | -356.9 | | 50.6 | | -104.8 |
Balance on 31 Dec: | | | | | |
| | | | | | |
| Agriculture | | 1000 NOK | | 1387.4 | | 1954.8
| | 3448.3 | | 6029.5 | | 2492.8 |
| Forestry | | 1000 NOK | | 99.6 | | 39.9
| | 56.9 | | 0.2 | | 60.8 |
| Other occupations | | 1000 NOK | | 620.1 | | 519.8
| | 595.4 | | 243.2 | | 544.0 |
| Farm houses and private | | 1000 NOK | | 698.0 | | 469.8
| | 615.6 | | 905.9 | | 621.5 |
| Outstanding claims and cash | | 1000 NOK | | 990.5 | | 716.2
| | 949.9 | | 810.8 | | 871.9 |
| Total assets | | 1000 NOK | | 3795.7 | | 3700.5
| | 5666.1 | | 7989.6 | | 4591.0 |
| Short-term liabilities | | 1000 NOK | | 225.7 | | 267.3
| | 849.4 | | 848.9 | | 467.1 |
| Long-term liabilities | | 1000 NOK | | 712.7 | | 899.4
| | 1948.4 | | 3497.6 | | 1340.6 |
| Own capital | | 1000 NOK | | 2857.2 | | 2533.7
| | 2868.3 | | 3643.2 | | 2783.3 |
|
1)1 decare = 0.1 hectar |