| 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 | | | | 33 | | 80
| | 127 | | 72 | | 313 |
| Output | | 1000 NOK | | 1114.9 | | 1593.7
| | 2146.9 | | 3267.6 | | 2149.6 |
| | Plant products | | 1000 NOK | | 12.0 | | 20.1
| | 35.8 | | 69.5 | | 36.9 |
| | Livestock products | | 1000 NOK | | 690.3 | | 1046.4
| | 1463.0 | | 2252.9 | | 1453.1 |
| | Production allowances, etc. | | 1000 NOK | | 402.1 | | 505.7
| | 622.8 | | 896.9 | | 631.6 |
| | Other income | | 1000 NOK | | 10.5 | | 21.5
| | 25.3 | | 48.3 | | 28.0 |
| Total variable costs | | 1000 NOK | | 317.1 | | 522.6
| | 701.1 | | 1080.8 | | 700.6 |
| | Seeds | | 1000 NOK | | 5.7 | | 6.0
| | 11.5 | | 24.0 | | 12.3 |
| | Fertilizer and lime | | 1000 NOK | | 29.8 | | 52.6
| | 74.3 | | 116.9 | | 73.7 |
| | Pesticides | | 1000 NOK | | 1.8 | | 1.9
| | 2.9 | | 4.6 | | 2.9 |
| | Preservatives | | 1000 NOK | | 5.7 | | 9.6
| | 10.8 | | 22.6 | | 12.6 |
| | Fodder | | 1000 NOK | | 188.7 | | 310.2
| | 434.1 | | 655.5 | | 426.4 |
| | Miscellaneous for animal husbandry | | 1000 NOK | | 42.3 | | 61.9
| | 76.8 | | 105.0 | | 75.7 |
| | Purchase of cattle | | 1000 NOK | | 13.5 | | 32.7
| | 26.2 | | 62.0 | | 34.7 |
| | Other variable costs | | 1000 NOK | | 29.6 | | 47.8
| | 64.5 | | 90.2 | | 62.3 |
| Registered fixed costs: | | | | | |
| | | | | | |
| | Hired labour | | 1000 NOK | | 91.7 | | 118.3
| | 145.9 | | 224.8 | | 151.0 |
| | Machinery and equipment | | 1000 NOK | | 27.7 | | 43.7
| | 54.1 | | 80.0 | | 54.5 |
| | Tractors | | 1000 NOK | | 16.5 | | 17.9
| | 29.1 | | 40.4 | | 27.4 |
| | Outbuildings, maintenance and rent | | 1000 NOK | | 33.3 | | 49.8
| | 72.4 | | 127.3 | | 74.9 |
| | Farmland, drainage and water supply | | 1000 NOK | | 5.7 | | 9.3
| | 12.1 | | 18.2 | | 12.1 |
| | Fuel | | 1000 NOK | | 16.8 | | 28.1
| | 39.0 | | 65.7 | | 39.9 |
| | Rented machinery | | 1000 NOK | | 35.8 | | 45.9
| | 95.1 | | 172.7 | | 93.8 |
| | Rented farmland and quota | | 1000 NOK | | 9.4 | | 19.1
| | 35.9 | | 80.2 | | 38.9 |
| | Other fixed costs | | 1000 NOK | | 101.9 | | 120.3
| | 144.7 | | 196.6 | | 145.6 |
| Total registered costs | | 1000 NOK | | 655.8 | | 975.2
| | 1329.5 | | 2086.7 | | 1338.8 |
| Result before depreciation | | 1000 NOK | | 459.2 | | 618.5
| | 817.4 | | 1180.9 | | 810.8 |
| Depreciation: | | | | | |
| | | | | | |
| | Machinery and equipment | | 1000 NOK | | 25.3 | | 38.5
| | 51.2 | | 80.7 | | 51.9 |
| | Tractors | | 1000 NOK | | 20.0 | | 32.5
| | 39.4 | | 49.6 | | 37.9 |
| | Outbuildings | | 1000 NOK | | 46.1 | | 75.6
| | 125.7 | | 228.5 | | 127.8 |
| | Farmland, drainage and water supply | | 1000 NOK | | 2.8 | | 2.1
| | 2.1 | | 2.9 | | 2.3 |
| Required return on capital 2.0 % | | 1000 NOK | | 34.2 | | 56.5
| | 86.8 | | 144.1 | | 86.5 |
| | Net income agriculture | | 1000 NOK | | 364.9 | | 469.9
| | 599.1 | | 819.1 | | 590.9 |
| + | Net income forestry | | 1000 NOK | | 16.5 | | 9.7
| | 7.2 | | 12.8 | | 10.1 |
| + | Net income other farm-based | | 1000 NOK | | 24.5 | | 47.3
| | 41.2 | | 65.2 | | 46.4 |
| + | Net income other off-farm | | 1000 NOK | | 16.7 | | 16.4
| | 22.4 | | 15.3 | | 18.6 |
| + | Dividend | | 1000 NOK | | 11.7 | | 4.9
| | 4.7 | | 19.4 | | 8.9 |
| + | Wage income | | 1000 NOK | | 317.9 | | 265.7
| | 266.5 | | 271.8 | | 272.2 |
| + | Pensions/sick pay | | 1000 NOK | | 74.5 | | 45.6
| | 40.6 | | 33.6 | | 43.7 |
| + | Family labour investments | | 1000 NOK | | 3.0 | | 7.4
| | 4.7 | | 8.6 | | 6.1 |
| + | Interest received | | 1000 NOK | | 11.4 | | 9.1
| | 5.9 | | 8.0 | | 7.8 |
| - | Interest paid, payments to previous owner | | 1000 NOK | | 35.6 | | 71.0
| | 104.8 | | 191.5 | | 108.6 |
| = | Total net income | | 1000 NOK | | 805.5 | | 805.0
| | 887.6 | | 1062.3 | | 896.1 |
| Change in own capital (savings) | | 1000 NOK | | 191.3 | | 230.6
| | 158.1 | | 334.3 | | 220.1 |
| | Working capital on 31 Dec. | | 1000 NOK | | 1948.2 | | 894.3
| | 853.6 | | 964.1 | | 1002.6 |
| | Change in working capital | | 1000 NOK | | -51.4 | | -71.0
| | -57.2 | | 219.6 | | 3.6 |
| Balance on 31 Dec: | | | | | |
| | | | | | |
| | Agriculture | | 1000 NOK | | 1746.6 | | 2910.5
| | 4408.0 | | 7321.2 | | 4402.9 |
| | Forestry | | 1000 NOK | | 85.3 | | 120.5
| | 150.2 | | 237.2 | | 155.3 |
| | Other occupations | | 1000 NOK | | 813.7 | | 322.7
| | 503.7 | | 486.8 | | 484.7 |
| | Farm houses and private | | 1000 NOK | | 860.0 | | 904.4
| | 966.0 | | 1135.8 | | 975.9 |
| | Outstanding claims and cash | | 1000 NOK | | 1343.4 | | 888.3
| | 863.9 | | 1090.7 | | 970.5 |
| | Total assets | | 1000 NOK | | 4848.9 | | 5146.4
| | 6891.8 | | 10271.8 | | 6989.3 |
| | Short-term liabilities | | 1000 NOK | | 172.7 | | 376.8
| | 599.2 | | 929.6 | | 571.8 |
| | Long-term liabilities | | 1000 NOK | | 1008.4 | | 1696.8
| | 2724.0 | | 4974.7 | | 2789.6 |
| | Own capital | | 1000 NOK | | 3667.8 | | 3072.9
| | 3568.6 | | 4367.5 | | 3628.0 |
|
| 1)1 decare = 0.1 hectar |