Main table 17h, part 2. Summary of accounts for beef farming |
|
Regions | |
Eastern Norway | |
Agder and | |
Western | |
Trøndelag | |
Northern | |
All |
| |
| |
Rogaland | |
Norway | |
| |
Norway | |
|
| |
Lowlands | |
Other parts | |
Other parts | |
| |
Lowlands | |
Other | |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
Size groups | |
daa | |
All | |
300-500 | |
All | |
All | |
All | |
All | |
300-500 | |
All | |
All | |
100-200 | |
200-300 | |
>500 | |
300-500 | |
All | |
|
Number of holdings | | | | 13 | | 12
| | 21 | | 8 | | 9 | | 11 | | 6 | | 11
| | 8 | | 14 | | 17 | | 32 | | 18 | | 81 |
Output | | 1000 NOK | | 1363.6 | | 1205.6
| | 1097.1 | | 827.3 | | 1457.8 | | 1559.8 | | 1060.2 | | 1041.8
| | 770.8 | | 577.1 | | 633.2 | | 1242.0 | | 2038.9 | | 1176.4
|
| Plant products | | 1000 NOK | | 113.3 | | 14.3
| | 88.1 | | 33.3 | | 35.3 | | 106.3 | | 35.9 | | 27.3
| | 17.3 | | 11.3 | | 15.6 | | 36.2 | | 218.4 | | 68.1
|
| Livestock products | | 1000 NOK | | 650.9 | | 620.1
| | 518.7 | | 354.0 | | 896.0 | | 809.0 | | 473.0 | | 471.0
| | 280.6 | | 325.5 | | 284.8 | | 635.7 | | 935.3 | | 575.0
|
| Production allowances, etc. | | 1000 NOK | | 517.1 | | 551.0
| | 472.2 | | 395.8 | | 497.6 | | 619.6 | | 530.3 | | 520.2
| | 367.8 | | 233.0 | | 290.4 | | 540.5 | | 792.7 | | 490.9
|
| Other income | | 1000 NOK | | 82.3 | | 20.1
| | 18.1 | | 44.2 | | 29.0 | | 24.9 | | 21.0 | | 23.2
| | 105.2 | | 7.3 | | 42.4 | | 29.6 | | 92.4 | | 42.4
|
Total variable costs | | 1000 NOK | | 377.0 | | 378.4
| | 348.5 | | 209.2 | | 692.2 | | 456.8 | | 281.3 | | 262.4
| | 165.9 | | 213.3 | | 173.5 | | 400.8 | | 588.8 | | 362.5
|
| Seeds | | 1000 NOK | | 18.4 | | 10.1
| | 14.8 | | 0.8 | | 10.2 | | 19.0 | | 3.8 | | 4.4
| | 3.9 | | 2.0 | | 5.7 | | 8.6 | | 29.9 | | 11.6
|
| Fertilizer and lime | | 1000 NOK | | 49.6 | | 59.9
| | 71.1 | | 51.8 | | 59.4 | | 92.0 | | 59.5 | | 54.6
| | 27.3 | | 28.1 | | 32.5 | | 66.3 | | 102.8 | | 60.7
|
| Pesticides | | 1000 NOK | | 6.6 | | 1.6
| | 4.3 | | 0.9 | | 1.4 | | 3.4 | | 2.4 | | 1.4
| | 0.7 | | 1.0 | | 1.2 | | 2.0 | | 8.5 | | 3.1
|
| Preservatives | | 1000 NOK | | 6.3 | | 6.0
| | 6.1 | | 0.4 | | 7.9 | | 3.3 | | | | 0.4
| | 0.7 | | 2.8 | | 2.5 | | 5.2 | | 4.6 | | 4.1
|
| Fodder | | 1000 NOK | | 101.1 | | 135.1
| | 116.3 | | 97.1 | | 317.9 | | 212.9 | | 141.4 | | 112.6
| | 81.0 | | 93.4 | | 48.7 | | 171.4 | | 222.3 | | 143.5
|
| Miscellaneous for animal husbandry | | 1000 NOK | | 22.4 | | 29.6
| | 24.0 | | 10.2 | | 27.6 | | 44.4 | | 19.0 | | 14.2
| | 4.7 | | 7.4 | | 8.0 | | 26.4 | | 40.2 | | 22.3
|
| Purchase of cattle | | 1000 NOK | | 116.0 | | 99.3
| | 77.5 | | 13.1 | | 227.7 | | 46.5 | | 27.2 | | 42.2
| | 27.0 | | 68.2 | | 56.5 | | 87.5 | | 98.2 | | 80.0
|
| Other variable costs | | 1000 NOK | | 56.7 | | 36.8
| | 34.4 | | 34.8 | | 40.0 | | 35.4 | | 27.9 | | 32.7
| | 20.7 | | 10.4 | | 18.4 | | 33.5 | | 82.4 | | 37.2
|
Registered fixed costs: | | | | | |
| | | | | | | | | | | |
| | | | | | | | | | | |
|
| Hired labour | | 1000 NOK | | 71.9 | | 64.0
| | 59.5 | | 39.5 | | 111.6 | | 64.2 | | 90.3 | | 84.3
| | 35.5 | | 20.6 | | 28.3 | | 83.3 | | 110.3 | | 66.9
|
| Machinery and equipment | | 1000 NOK | | 54.3 | | 55.9
| | 45.4 | | 42.4 | | 48.8 | | 40.9 | | 31.5 | | 31.7
| | 25.7 | | 25.9 | | 23.7 | | 43.7 | | 71.1 | | 42.5
|
| Tractors | | 1000 NOK | | 21.2 | | 32.4
| | 25.1 | | 6.1 | | 14.2 | | 17.1 | | 17.7 | | 24.2
| | 18.2 | | 7.9 | | 12.3 | | 21.9 | | 31.1 | | 19.5
|
| Outbuildings, maintenance and rent | | 1000 NOK | | 35.2 | | 33.6
| | 30.3 | | 28.0 | | 32.8 | | 33.7 | | 36.7 | | 29.0
| | 13.9 | | 18.0 | | 21.5 | | 36.2 | | 35.6 | | 29.8
|
| Farmland, drainage and water supply | | 1000 NOK | | 12.1 | | 18.2
| | 13.0 | | 7.8 | | 11.3 | | 7.0 | | 9.4 | | 13.7
| | 0.1 | | 5.2 | | 7.2 | | 11.0 | | 15.3 | | 10.2
|
| Fuel | | 1000 NOK | | 43.1 | | 37.6
| | 35.0 | | 32.7 | | 32.1 | | 34.3 | | 31.1 | | 33.0
| | 28.2 | | 9.3 | | 23.2 | | 35.4 | | 64.1 | | 34.7
|
| Rented machinery | | 1000 NOK | | 84.5 | | 100.2
| | 74.1 | | 77.2 | | 75.0 | | 195.8 | | 110.8 | | 105.4
| | 81.9 | | 28.2 | | 55.2 | | 106.8 | | 175.7 | | 97.7
|
| Rented farmland and quota | | 1000 NOK | | 67.8 | | 20.4
| | 21.3 | | 23.0 | | 22.5 | | 57.9 | | 12.0 | | 19.5
| | 4.4 | | 1.4 | | 7.5 | | 22.2 | | 96.9 | | 32.1
|
| Other fixed costs | | 1000 NOK | | 99.7 | | 98.6
| | 94.2 | | 93.9 | | 110.5 | | 134.6 | | 120.6 | | 126.8
| | 89.4 | | 60.2 | | 74.0 | | 110.5 | | 165.3 | | 106.3
|
Total registered costs | | 1000 NOK | | 866.9 | | 839.4
| | 746.3 | | 560.0 | | 1151.0 | | 1042.2 | | 741.4 | | 730.1
| | 463.2 | | 390.0 | | 426.4 | | 871.8 | | 1354.3 | | 802.2
|
Result before depreciation | | 1000 NOK | | 496.7 | | 366.2
| | 350.8 | | 267.3 | | 306.8 | | 517.6 | | 318.8 | | 311.7
| | 307.6 | | 187.1 | | 206.9 | | 370.2 | | 684.6 | | 374.1
|
Depreciation: | | | | | |
| | | | | | | | | | | |
| | | | | | | | | | | |
|
| Machinery and equipment | | 1000 NOK | | 66.8 | | 31.3
| | 32.1 | | 35.6 | | 33.1 | | 32.0 | | 20.0 | | 24.2
| | 36.5 | | 24.8 | | 27.0 | | 28.5 | | 73.1 | | 37.5
|
| Tractors | | 1000 NOK | | 33.2 | | 33.8
| | 31.2 | | 41.1 | | 26.2 | | 18.2 | | 25.3 | | 21.3
| | 19.2 | | 19.6 | | 20.6 | | 28.5 | | 39.0 | | 27.7
|
| Outbuildings | | 1000 NOK | | 72.7 | | 55.4
| | 53.0 | | 42.9 | | 95.9 | | 138.5 | | 68.4 | | 64.9
| | 35.1 | | 36.0 | | 49.1 | | 67.0 | | 127.8 | | 71.4
|
| Farmland, drainage and water supply | | 1000 NOK | | 0.9 | | 2.0
| | 1.4 | | 2.7 | | 1.3 | | 4.2 | | 1.6 | | 1.0
| | 0.6 | | 1.0 | | 1.5 | | 1.6 | | 2.6 | | 1.7
|
Required return on capital 2.0 % | | 1000 NOK | | 62.5 | | 54.8
| | 50.5 | | 41.9 | | 63.4 | | 94.3 | | 55.2 | | 54.0
| | 28.2 | | 27.0 | | 34.2 | | 57.3 | | 102.4 | | 57.2
|
| Net income agriculture | | 1000 NOK | | 323.1 | | 243.7
| | 233.0 | | 145.0 | | 150.3 | | 324.7 | | 203.5 | | 200.3
| | 216.1 | | 105.6 | | 108.7 | | 244.6 | | 442.1 | | 235.9
|
+ | Net income forestry | | 1000 NOK | | 7.6 | | 6.2
| | 12.6 | | 27.4 | | 7.4 | | 12.5 | | 14.9 | | 7.6
| | -0.5 | | 14.9 | | 6.3 | | 3.3 | | 24.8 | | 10.7
|
+ | Net income other farm-based | | 1000 NOK | | 75.1 | | 29.1
| | 39.9 | | 127.3 | | 53.0 | | 118.7 | | 30.8 | | 21.8
| | 96.9 | | 63.8 | | 60.8 | | 53.0 | | 111.6 | | 69.5
|
+ | Net income other off-farm | | 1000 NOK | | 135.6 | | 109.0
| | 120.9 | | 34.5 | | 35.1 | | 41.1 | | | | 24.1
| | 82.1 | | 151.3 | | 59.1 | | 48.4 | | 88.5 | | 77.4
|
+ | Dividend | | 1000 NOK | | -16.9 | | 4.8
| | 39.4 | | 0.9 | | 3.6 | | 6.7 | | 9.0 | | -3.4
| | 8.2 | | 28.4 | | 9.6 | | 5.8 | | 0.3 | | 9.3
|
+ | Wage income | | 1000 NOK | | 643.0 | | 481.2
| | 492.7 | | 521.4 | | 480.1 | | 765.1 | | 653.7 | | 613.4
| | 449.1 | | 623.7 | | 568.1 | | 525.2 | | 597.7 | | 567.3
|
+ | Pensions/sick pay | | 1000 NOK | | 14.3 | | 57.7
| | 43.6 | | | | 38.9 | | 14.1 | | 105.5 | | 77.1
| | 155.8 | | 33.8 | | 59.4 | | 59.9 | | 16.9 | | 45.7
|
+ | Family labour investments | | 1000 NOK | | 2.2 | | 0.9
| | 0.5 | | 3.8 | | 13.8 | | 1.9 | | | |
| | 0.7 | | 10.9 | | 1.8 | | 0.7 | | 0.8 | | 2.7
|
+ | Interest received | | 1000 NOK | | 7.9 | | 8.4
| | 6.2 | | 7.2 | | 5.3 | | 5.8 | | 15.6 | | 19.6
| | 13.5 | | 6.3 | | 16.2 | | 8.3 | | 5.4 | | 9.0
|
- | Interest paid, payments to previous owner | | 1000 NOK | | 70.5 | | 111.6
| | 95.2 | | 102.1 | | 142.6 | | 147.9 | | 76.3 | | 90.1
| | 55.3 | | 58.3 | | 60.9 | | 98.9 | | 170.1 | | 99.7
|
= | Total net income | | 1000 NOK | | 1121.5 | | 829.6
| | 893.6 | | 765.3 | | 644.9 | | 1142.7 | | 956.9 | | 870.6
| | 966.6 | | 980.6 | | 829.1 | | 850.1 | | 1118.0 | | 927.8
|
Change in own capital (savings) | | 1000 NOK | | 241.7 | | 154.1
| | 203.6 | | -217.6 | | -19.7 | | 224.8 | | 208.9 | | 102.9
| | 166.8 | | 78.1 | | 37.6 | | 122.4 | | 266.1 | | 128.8
|
| Working capital on 31 Dec. | | 1000 NOK | | 1064.1 | | 498.0
| | 757.9 | | 584.8 | | 685.9 | | 981.0 | | 1785.8 | | 1556.2
| | 1903.9 | | 1054.1 | | 1669.5 | | 787.1 | | 856.5 | | 1033.9
|
| Change in working capital | | 1000 NOK | | 46.9 | | -38.3
| | 11.9 | | 74.8 | | -57.5 | | 33.5 | | 95.6 | | 80.8
| | 11.9 | | -71.1 | | 2.5 | | 1.1 | | 178.3 | | 28.3
|
Balance on 31 Dec: | | | | | |
| | | | | | | | | | | |
| | | | | | | | | | | |
|
| Agriculture | | 1000 NOK | | 3259.3 | | 2764.6
| | 2547.8 | | 2090.4 | | 3277.5 | | 4759.7 | | 2812.0 | | 2717.4
| | 1389.8 | | 1376.8 | | 1741.6 | | 2911.5 | | 5189.7 | | 2907.0
|
| Forestry | | 1000 NOK | | 247.1 | | 195.9
| | 217.9 | | 594.7 | | 113.6 | | 137.9 | | 130.9 | | 123.5
| | 179.5 | | 264.3 | | 356.4 | | 140.1 | | 202.0 | | 220.7
|
| Other occupations | | 1000 NOK | | 656.2 | | 488.1
| | 640.9 | | 265.2 | | 462.1 | | 516.9 | | 340.9 | | 254.7
| | 1304.2 | | 730.9 | | 803.0 | | 410.9 | | 564.5 | | 582.6
|
| Farm houses and private | | 1000 NOK | | 1213.4 | | 808.4
| | 850.9 | | 1571.7 | | 1275.9 | | 1003.8 | | 824.2 | | 807.3
| | 629.4 | | 1310.3 | | 1055.8 | | 879.2 | | 1012.7 | | 1020.4
|
| Outstanding claims and cash | | 1000 NOK | | 674.8 | | 663.1
| | 651.2 | | 641.7 | | 633.7 | | 559.4 | | 1383.0 | | 1314.5
| | 1107.2 | | 765.9 | | 1010.8 | | 770.2 | | 567.0 | | 774.8
|
| Total assets | | 1000 NOK | | 6050.9 | | 4920.1
| | 4908.7 | | 5163.7 | | 5762.8 | | 6977.7 | | 5490.9 | | 5217.5
| | 4610.1 | | 4448.2 | | 4967.6 | | 5111.7 | | 7536.0 | | 5505.5
|
| Short-term liabilities | | 1000 NOK | | 301.8 | | 486.1
| | 425.0 | | 281.9 | | 588.0 | | 361.7 | | 177.5 | | 250.6
| | 255.6 | | 252.4 | | 156.2 | | 423.4 | | 524.4 | | 360.2
|
| Long-term liabilities | | 1000 NOK | | 1578.9 | | 2197.8
| | 1896.2 | | 2642.5 | | 2844.1 | | 3933.6 | | 1655.0 | | 1951.4
| | 1616.7 | | 1542.6 | | 1345.2 | | 2125.6 | | 4014.7 | | 2280.9
|
| Own capital | | 1000 NOK | | 4170.2 | | 2236.3
| | 2587.5 | | 2239.3 | | 2330.7 | | 2682.5 | | 3658.4 | | 3015.5
| | 2737.8 | | 2653.2 | | 3466.2 | | 2562.7 | | 2996.9 | | 2864.4
|
|
1)1 decare = 0.1 hectar |