Main table 17a, part 2. Summary of accounts for combined dairy and beef farming |
|
Regions | |
Eastern Norway |
| |
|
| |
Lowlands | |
Other parts |
| |
| |
|
Size groups | |
decares1) | |
300-500 | |
>500 | |
All | |
100-200 | |
200-300 | |
300-500 | |
>500 | |
All |
|
Number of holdings | | | | 14 | | 7
| | 24 | | 7 | | 11 | | 20 | | 7 | | 46 |
Output | | 1000 NOK | | 1910.2 | | 2887.4
| | 2101.2 | | 1119.2 | | 1205.7 | | 1805.7 | | 2870.7 | | 1700.4
|
| Plant products | | 1000 NOK | | 49.9 | | 117.4
| | 70.2 | | 13.8 | | 13.6 | | 21.5 | | 88.9 | | 28.4
|
| Livestock products | | 1000 NOK | | 1304.3 | | 1876.6
| | 1395.5 | | 626.6 | | 701.5 | | 1123.6 | | 1934.6 | | 1058.6
|
| Production allowances, etc. | | 1000 NOK | | 529.9 | | 853.3
| | 608.0 | | 476.7 | | 477.0 | | 634.0 | | 815.0 | | 593.3
|
| Other income | | 1000 NOK | | 26.1 | | 40.1
| | 27.4 | | 2.2 | | 13.7 | | 26.6 | | 32.2 | | 20.1
|
Total variable costs | | 1000 NOK | | 626.7 | | 900.8
| | 670.5 | | 294.6 | | 359.2 | | 579.3 | | 904.0 | | 526.1
|
| Seeds | | 1000 NOK | | 19.6 | | 42.7
| | 25.7 | | 3.1 | | 7.2 | | 13.3 | | 31.3 | | 12.8
|
| Fertilizer and lime | | 1000 NOK | | 65.1 | | 61.6
| | 59.5 | | 26.7 | | 31.5 | | 60.8 | | 127.8 | | 57.8
|
| Pesticides | | 1000 NOK | | 5.4 | | 1.7
| | 3.7 | | 0.7 | | 0.5 | | 1.0 | | 11.2 | | 2.4
|
| Preservatives | | 1000 NOK | | 7.0 | | 14.8
| | 8.4 | | 3.4 | | 7.6 | | 10.9 | | 23.7 | | 10.8
|
| Fodder | | 1000 NOK | | 402.2 | | 532.9
| | 410.7 | | 186.3 | | 209.9 | | 350.4 | | 516.0 | | 313.9
|
| Miscellaneous for animal husbandry | | 1000 NOK | | 58.4 | | 86.5
| | 62.8 | | 37.1 | | 36.5 | | 58.2 | | 79.3 | | 52.2
|
| Purchase of cattle | | 1000 NOK | | 21.0 | | 98.1
| | 46.6 | | 8.2 | | 35.8 | | 38.2 | | 47.8 | | 33.7
|
| Other variable costs | | 1000 NOK | | 48.0 | | 62.5
| | 53.1 | | 29.1 | | 30.2 | | 46.6 | | 67.0 | | 42.6
|
Registered fixed costs: | | | | | |
| | | | | | | | | | | |
|
| Hired labour | | 1000 NOK | | 173.5 | | 323.3
| | 208.1 | | 134.7 | | 95.5 | | 136.5 | | 213.1 | | 136.3
|
| Machinery and equipment | | 1000 NOK | | 47.3 | | 45.2
| | 43.5 | | 22.6 | | 25.0 | | 40.2 | | 53.5 | | 35.6
|
| Tractors | | 1000 NOK | | 30.7 | | 61.2
| | 36.9 | | 13.9 | | 16.6 | | 40.8 | | 16.3 | | 26.6
|
| Outbuildings, maintenance and rent | | 1000 NOK | | 54.1 | | 64.0
| | 53.6 | | 35.7 | | 38.7 | | 60.8 | | 64.0 | | 51.3
|
| Farmland, drainage and water supply | | 1000 NOK | | 27.3 | | 36.3
| | 29.4 | | 6.4 | | 14.2 | | 21.8 | | 16.9 | | 16.5
|
| Fuel | | 1000 NOK | | 48.0 | | 55.8
| | 47.9 | | 22.5 | | 28.2 | | 49.2 | | 62.7 | | 41.3
|
| Rented machinery | | 1000 NOK | | 121.9 | | 150.1
| | 118.0 | | 26.3 | | 33.0 | | 47.9 | | 239.8 | | 69.4
|
| Rented farmland and quota | | 1000 NOK | | 49.2 | | 108.1
| | 64.6 | | 12.9 | | 6.9 | | 21.2 | | 70.7 | | 23.6
|
| Other fixed costs | | 1000 NOK | | 142.7 | | 173.2
| | 146.4 | | 110.8 | | 102.7 | | 131.5 | | 178.7 | | 127.3
|
Total registered costs | | 1000 NOK | | 1321.4 | | 1917.9
| | 1418.8 | | 680.3 | | 720.2 | | 1129.2 | | 1819.6 | | 1054.0
|
Result before depreciation | | 1000 NOK | | 588.8 | | 969.5
| | 682.3 | | 438.9 | | 485.5 | | 676.5 | | 1051.1 | | 646.4
|
Depreciation: | | | | | |
| | | | | | | | | | | |
|
| Machinery and equipment | | 1000 NOK | | 38.4 | | 63.0
| | 42.9 | | 22.2 | | 34.3 | | 38.0 | | 64.5 | | 38.9
|
| Tractors | | 1000 NOK | | 32.7 | | 48.8
| | 35.0 | | 16.6 | | 35.4 | | 32.1 | | 55.8 | | 34.2
|
| Outbuildings | | 1000 NOK | | 81.8 | | 246.3
| | 124.2 | | 51.0 | | 63.4 | | 81.2 | | 171.4 | | 84.5
|
| Farmland, drainage and water supply | | 1000 NOK | | 3.7 | | 5.2
| | 3.7 | | 2.4 | | 1.5 | | 0.4 | | 2.3 | | 1.2
|
Required return on capital 3.0 % | | 1000 NOK | | 93.5 | | 209.9
| | 120.5 | | 48.6 | | 66.3 | | 85.7 | | 180.9 | | 88.6
|
| Net income agriculture | | 1000 NOK | | 432.3 | | 606.3
| | 476.5 | | 346.7 | | 350.9 | | 524.7 | | 757.1 | | 487.5
|
+ | Net income forestry | | 1000 NOK | | 45.6 | | 14.6
| | 30.9 | | -2.3 | | -13.1 | | 12.2 | | 164.6 | | 27.0
|
+ | Net income other farm-based | | 1000 NOK | | 30.8 | | 79.3
| | 44.6 | | 18.9 | | 27.3 | | 89.4 | | 54.2 | | 56.5
|
+ | Net income other off-farm | | 1000 NOK | | 1.6 | | 73.1
| | 22.3 | | 28.2 | | 24.7 | | 35.2 | | 6.0 | | 26.4
|
+ | Dividend | | 1000 NOK | | 27.3 | | 13.8
| | 35.6 | | 6.2 | | -10.1 | | 6.2 | | 21.9 | | 4.8
|
+ | Wage income | | 1000 NOK | | 286.9 | | 295.2
| | 289.5 | | 360.7 | | 410.6 | | 317.3 | | 280.7 | | 333.8
|
+ | Pensions/sick pay | | 1000 NOK | | 45.3 | | 119.8
| | 63.9 | | 54.0 | | 6.5 | | 28.3 | | 50.2 | | 29.7
|
+ | Family labour investments | | 1000 NOK | | 1.3 | | 21.1
| | 6.9 | | 6.2 | | 19.9 | | 18.1 | | 15.3 | | 15.9
|
+ | Interest received | | 1000 NOK | | 12.1 | | 31.5
| | 18.5 | | 16.4 | | 20.7 | | 21.9 | | 22.4 | | 22.4
|
- | Interest paid, payments to previous owner | | 1000 NOK | | 131.0 | | 140.7
| | 124.8 | | 27.7 | | 93.6 | | 70.9 | | 171.8 | | 83.6
|
= | Total net income | | 1000 NOK | | 752.1 | | 1114.1
| | 864.0 | | 807.2 | | 743.9 | | 982.4 | | 1200.7 | | 920.6
|
Change in own capital (savings) | | 1000 NOK | | 152.9 | | 308.8
| | 197.2 | | 141.4 | | 148.9 | | 487.8 | | 416.1 | | 338.0
|
| Working capital on 31 Dec. | | 1000 NOK | | 487.2 | | 2468.4
| | 1385.0 | | 937.4 | | 1000.1 | | 1049.9 | | 1016.2 | | 1085.9
|
| Change in working capital | | 1000 NOK | | 1.1 | | -195.9
| | -61.1 | | 16.7 | | -83.0 | | -246.7 | | -53.8 | | -133.0
|
Balance on 31 Dec: | | | | | |
| | | | | | | | | | | |
|
| Agriculture | | 1000 NOK | | 3183.6 | | 7454.8
| | 4189.2 | | 1675.5 | | 2547.6 | | 3006.3 | | 6171.8 | | 3130.0
|
| Forestry | | 1000 NOK | | 424.9 | | 318.3
| | 349.3 | | 111.3 | | 152.7 | | 136.2 | | 1115.2 | | 282.7
|
| Other occupations | | 1000 NOK | | 255.3 | | 1104.6
| | 796.7 | | 329.4 | | 306.5 | | 439.5 | | 327.7 | | 388.0
|
| Farm houses and private | | 1000 NOK | | 811.5 | | 683.0
| | 756.4 | | 984.6 | | 924.8 | | 1026.6 | | 741.7 | | 932.7
|
| Outstanding claims and cash | | 1000 NOK | | 730.9 | | 1864.5
| | 1063.5 | | 828.7 | | 1036.2 | | 1163.4 | | 1003.8 | | 1105.6
|
| Total assets | | 1000 NOK | | 5406.2 | | 11425.3
| | 7155.1 | | 3929.5 | | 4967.9 | | 5772.0 | | 9360.2 | | 5839.0
|
| Short-term liabilities | | 1000 NOK | | 587.0 | | 671.4
| | 571.2 | | 175.6 | | 284.3 | | 545.9 | | 792.9 | | 459.3
|
| Long-term liabilities | | 1000 NOK | | 2399.8 | | 3924.7
| | 2678.3 | | 862.0 | | 2057.3 | | 1207.7 | | 3589.7 | | 1694.5
|
| Own capital | | 1000 NOK | | 2419.4 | | 6829.2
| | 3905.7 | | 2891.9 | | 2626.3 | | 4018.3 | | 4977.5 | | 3685.2
|
|
1)1 decare = 0.1 hectar |