Main table 17f, part 2. Summary of accounts for sheep farming |
|
Regions | |
Eastern Norway | |
Agd./Rog. | |
Western Norway | |
Trøndelag | |
Northern Norway |
| |
| |
| |
| |
| |
|
| |
Lowlands | |
Other parts | |
Other parts | |
| |
Other parts | |
|
| |
| |
| |
| |
| |
| |
|
Size groups | |
decares1) | |
All | |
100-200 | |
200-300 | |
300-500 | |
All | |
All | |
100-200 | |
200-300 | |
All | |
All | |
200-300 | |
300-500 | |
All |
|
Number of holdings | | | | 6 | | 11
| | 10 | | 6 | | 29 | | 14 | | 8 | | 10
| | 26 | | 12 | | 10 | | 6 | | 22 |
Output | | 1000 NOK | | 1001.4 | | 477.2
| | 744.8 | | 1097.5 | | 750.3 | | 789.3 | | 459.5 | | 671.8
| | 576.6 | | 1005.0 | | 818.1 | | 1083.8 | | 905.6 |
| Plant products | | 1000 NOK | | 120.5 | | 7.6
| | 15.7 | | 3.7 | | 11.2 | | 3.5 | | 1.7 | | 13.5
| | 8.5 | | 9.4 | | 10.4 | | 22.3 | | 13.7 |
| Livestock products | | 1000 NOK | | 290.3 | | 155.6
| | 256.6 | | 403.2 | | 263.4 | | 292.4 | | 122.2 | | 216.2
| | 173.7 | | 381.7 | | 239.7 | | 302.6 | | 265.3 |
| Production allowances, etc. | | 1000 NOK | | 524.2 | | 297.4
| | 436.0 | | 684.2 | | 455.1 | | 458.3 | | 331.2 | | 432.7
| | 383.6 | | 586.1 | | 537.2 | | 701.1 | | 587.5 |
| Other income | | 1000 NOK | | 66.3 | | 16.6
| | 36.5 | | 6.5 | | 20.6 | | 35.1 | | 4.3 | | 9.3
| | 10.9 | | 27.8 | | 30.8 | | 57.8 | | 39.1 |
Total variable costs | | 1000 NOK | | 240.4 | | 103.8
| | 184.6 | | 315.4 | | 198.1 | | 259.4 | | 104.1 | | 145.8
| | 142.5 | | 209.9 | | 191.7 | | 256.8 | | 209.8 |
| Seeds | | 1000 NOK | | 26.7 | | 3.3
| | 3.2 | | 4.3 | | 5.0 | | 1.9 | | 0.7 | | 1.6
| | 1.6 | | 4.0 | | 4.5 | | 4.8 | | 3.6 |
| Fertilizer and lime | | 1000 NOK | | 52.2 | | 22.3
| | 35.0 | | 56.0 | | 34.1 | | 55.2 | | 19.6 | | 25.8
| | 28.0 | | 40.4 | | 50.7 | | 71.6 | | 54.1 |
| Pesticides | | 1000 NOK | | 12.0 | | 0.1
| | 0.1 | | 0.8 | | 0.4 | | 1.0 | | 0.9 | | 1.6
| | 1.0 | | 0.5 | | | | 0.1 | | 0.1 |
| Preservatives | | 1000 NOK | | 2.0 | | 1.1
| | 3.5 | | 0.1 | | 1.8 | | 1.5 | | 2.1 | | 3.0
| | 2.8 | | 4.3 | | 0.7 | | 6.6 | | 3.0 |
| Fodder | | 1000 NOK | | 84.4 | | 47.4
| | 84.5 | | 160.1 | | 97.9 | | 131.4 | | 47.6 | | 64.6
| | 64.5 | | 94.3 | | 83.6 | | 93.4 | | 86.7 |
| Miscellaneous for animal husbandry | | 1000 NOK | | 21.5 | | 16.5
| | 28.7 | | 40.2 | | 26.4 | | 37.2 | | 15.1 | | 23.1
| | 20.1 | | 27.3 | | 14.3 | | 19.4 | | 20.0 |
| Purchase of cattle | | 1000 NOK | | 3.6 | | 2.5
| | 5.9 | | 6.1 | | 5.0 | | 12.7 | | 4.2 | | 5.9
| | 5.1 | | 10.6 | | 3.4 | | 10.4 | | 6.5 |
| Other variable costs | | 1000 NOK | | 37.9 | | 10.6
| | 23.7 | | 48.0 | | 27.6 | | 18.4 | | 14.1 | | 20.2
| | 19.5 | | 28.5 | | 34.4 | | 50.4 | | 35.8 |
Registered fixed costs: | | | | | |
| | | | | | | | | | | |
| | | | | | | | | | |
| Hired labour | | 1000 NOK | | 65.0 | | 49.1
| | 65.8 | | 141.8 | | 84.4 | | 69.6 | | 43.7 | | 61.7
| | 51.5 | | 90.9 | | 72.0 | | 78.8 | | 68.4 |
| Machinery and equipment | | 1000 NOK | | 47.1 | | 25.4
| | 24.7 | | 42.3 | | 28.8 | | 29.9 | | 24.8 | | 26.8
| | 23.8 | | 38.2 | | 30.0 | | 42.7 | | 36.8 |
| Tractors | | 1000 NOK | | 21.1 | | 9.4
| | 24.9 | | 19.0 | | 18.5 | | 8.6 | | 6.4 | | 16.5
| | 10.2 | | 20.4 | | 15.2 | | 28.1 | | 18.9 |
| Outbuildings, maintenance and rent | | 1000 NOK | | 16.8 | | 29.6
| | 33.1 | | 32.5 | | 35.3 | | 40.7 | | 19.4 | | 22.1
| | 22.0 | | 32.7 | | 41.8 | | 43.1 | | 36.3 |
| Farmland, drainage and water supply | | 1000 NOK | | 4.2 | | 2.0
| | 3.9 | | 11.4 | | 5.7 | | 6.3 | | 3.2 | | 5.2
| | 4.9 | | 1.5 | | 1.1 | | 4.3 | | 3.7 |
| Fuel | | 1000 NOK | | 22.9 | | 12.7
| | 17.2 | | 27.3 | | 18.0 | | 11.7 | | 6.0 | | 18.2
| | 11.5 | | 28.0 | | 25.9 | | 36.5 | | 28.5 |
| Rented machinery | | 1000 NOK | | 145.7 | | 21.2
| | 46.3 | | 59.2 | | 38.7 | | 38.8 | | 30.1 | | 29.7
| | 24.8 | | 46.4 | | 87.9 | | 107.0 | | 86.0 |
| Rented farmland and quota | | 1000 NOK | | 42.9 | | 1.5
| | 5.4 | | 13.3 | | 5.9 | | 11.5 | | 0.2 | | 3.4
| | 3.0 | | 7.7 | | 2.0 | | 5.8 | | 4.6 |
| Other fixed costs | | 1000 NOK | | 105.7 | | 68.0
| | 82.7 | | 90.3 | | 79.9 | | 78.8 | | 59.1 | | 72.9
| | 66.1 | | 97.0 | | 98.3 | | 121.4 | | 100.7 |
Total registered costs | | 1000 NOK | | 711.8 | | 322.7
| | 488.6 | | 752.6 | | 513.3 | | 555.1 | | 296.8 | | 402.3
| | 360.4 | | 572.7 | | 565.9 | | 724.5 | | 593.7 |
Result before depreciation | | 1000 NOK | | 289.5 | | 154.5
| | 256.3 | | 345.0 | | 236.9 | | 234.2 | | 162.6 | | 269.5
| | 216.2 | | 432.3 | | 252.2 | | 359.3 | | 311.9 |
Depreciation: | | | | | |
| | | | | | | | | | | |
| | | | | | | | | | |
| Machinery and equipment | | 1000 NOK | | 23.2 | | 22.4
| | 25.7 | | 43.9 | | 28.5 | | 31.0 | | 18.0 | | 31.0
| | 20.6 | | 49.6 | | 31.1 | | 51.2 | | 33.9 |
| Tractors | | 1000 NOK | | 15.1 | | 18.5
| | 29.1 | | 25.9 | | 23.8 | | 18.0 | | 21.3 | | 29.3
| | 23.8 | | 35.6 | | 30.5 | | 14.9 | | 24.4 |
| Outbuildings | | 1000 NOK | | 61.1 | | 36.3
| | 41.6 | | 58.9 | | 51.7 | | 55.5 | | 41.7 | | 52.3
| | 49.3 | | 59.4 | | 25.9 | | 41.1 | | 33.2 |
| Farmland, drainage and water supply | | 1000 NOK | | | | 0.6
| | 0.5 | | 0.6 | | 0.6 | | 2.8 | | 1.2 | | 1.6
| | 2.4 | | 0.6 | | 0.3 | | 0.5 | | 0.5 |
Required return on capital 2.0 % | | 1000 NOK | | 46.7 | | 25.0
| | 31.1 | | 41.7 | | 34.8 | | 36.3 | | 24.5 | | 28.6
| | 29.3 | | 47.7 | | 22.6 | | 33.7 | | 28.2 |
| Net income agriculture | | 1000 NOK | | 190.1 | | 76.8
| | 159.3 | | 215.7 | | 132.4 | | 127.0 | | 80.4 | | 155.2
| | 120.1 | | 287.2 | | 164.4 | | 251.6 | | 219.9 |
+ | Net income forestry | | 1000 NOK | | 71.9 | | 13.0
| | 4.6 | | -6.6 | | 16.4 | | 5.2 | | -1.4 | | -2.6
| | -1.5 | | 1.6 | | 15.6 | | 0.2 | | 6.9 |
+ | Net income other farm-based | | 1000 NOK | | 120.4 | | 46.3
| | 33.7 | | 49.0 | | 39.4 | | 85.2 | | 40.9 | | 37.7
| | 32.7 | | 51.5 | | 103.6 | | 49.4 | | 69.2 |
+ | Net income other off-farm | | 1000 NOK | | 1.3 | | -1.6
| | 49.0 | | 46.4 | | 25.9 | | 51.8 | | 21.2 | | 29.1
| | 78.5 | | 18.2 | | 143.2 | | 28.3 | | 98.0 |
+ | Dividend | | 1000 NOK | | 6.4 | | 5.3
| | 5.1 | | 8.3 | | 6.1 | | 5.1 | | 6.5 | | 56.8
| | 25.1 | | 5.2 | | 17.3 | | 4.3 | | 10.2 |
+ | Wage income | | 1000 NOK | | 488.5 | | 549.8
| | 509.4 | | 596.6 | | 532.7 | | 422.0 | | 543.6 | | 577.9
| | 578.0 | | 404.7 | | 202.5 | | 579.2 | | 344.8 |
+ | Pensions/sick pay | | 1000 NOK | | 103.1 | | 144.8
| | 56.4 | | 13.3 | | 86.2 | | 26.4 | | 87.5 | | 15.1
| | 53.3 | | 18.8 | | 91.9 | | 0.1 | | 41.8 |
+ | Family labour investments | | 1000 NOK | | | | 2.1
| | | | | | 0.8 | | | | 6.1 | | 0.2
| | 1.9 | | 3.0 | | 3.6 | | 6.2 | | 3.3 |
+ | Interest received | | 1000 NOK | | 2.8 | | 18.5
| | 6.3 | | 7.4 | | 10.8 | | 2.7 | | 12.3 | | 9.8
| | 10.5 | | 6.0 | | 13.3 | | 4.4 | | 7.7 |
- | Interest paid, payments to previous owner | | 1000 NOK | | 115.3 | | 34.9
| | 44.6 | | 53.0 | | 49.4 | | 67.0 | | 48.8 | | 44.6
| | 40.8 | | 85.5 | | 36.1 | | 58.4 | | 47.9 |
= | Total net income | | 1000 NOK | | 869.0 | | 820.1
| | 779.2 | | 877.1 | | 801.2 | | 658.3 | | 748.3 | | 834.7
| | 857.8 | | 710.7 | | 719.2 | | 865.2 | | 753.9 |
Change in own capital (savings) | | 1000 NOK | | 129.8 | | 67.9
| | 12.5 | | 88.6 | | 63.6 | | 74.6 | | 124.9 | | 246.1
| | 351.1 | | -50.7 | | 242.4 | | 174.4 | | 158.7 |
| Working capital on 31 Dec. | | 1000 NOK | | 821.1 | | 2067.4
| | 890.9 | | 1341.9 | | 1396.9 | | 687.2 | | 908.2 | | 1679.2
| | 1253.4 | | 899.4 | | 1570.7 | | 748.6 | | 1023.6 |
| Change in working capital | | 1000 NOK | | -66.2 | | -36.3
| | -41.4 | | -92.2 | | -45.6 | | -147.5 | | -47.4 | | -86.5
| | -78.1 | | 42.0 | | -40.1 | | 53.8 | | -30.5 |
Balance on 31 Dec: | | | | | |
| | | | | | | | | | | |
| | | | | | | | | | |
| Agriculture | | 1000 NOK | | 2290.3 | | 1238.1
| | 1545.9 | | 2063.6 | | 1727.6 | | 1798.4 | | 1235.7 | | 1428.4
| | 1464.6 | | 2479.7 | | 1162.7 | | 1663.1 | | 1431.1 |
| Forestry | | 1000 NOK | | 604.4 | | 111.6
| | 226.3 | | 60.7 | | 139.8 | | 323.4 | | 43.8 | | 85.2
| | 61.8 | | 178.1 | | 17.5 | | | | 25.0 |
| Other occupations | | 1000 NOK | | 730.6 | | 428.4
| | 512.0 | | 720.6 | | 492.2 | | 974.4 | | 418.6 | | 1225.0
| | 782.8 | | 330.0 | | 590.4 | | 225.1 | | 404.5 |
| Farm houses and private | | 1000 NOK | | 1391.9 | | 1014.7
| | 994.8 | | 1242.3 | | 1037.6 | | 1148.2 | | 1245.2 | | 920.6
| | 1119.0 | | 649.1 | | 435.9 | | 1018.2 | | 692.2 |
| Outstanding claims and cash | | 1000 NOK | | 738.4 | | 1846.9
| | 846.7 | | 887.1 | | 1199.8 | | 572.2 | | 927.0 | | 1000.2
| | 1034.0 | | 691.5 | | 1373.5 | | 703.0 | | 917.8 |
| Total assets | | 1000 NOK | | 5755.7 | | 4639.7
| | 4125.7 | | 4974.3 | | 4597.1 | | 4816.6 | | 3870.3 | | 4659.5
| | 4462.2 | | 4328.3 | | 3580.0 | | 3609.4 | | 3470.6 |
| Short-term liabilities | | 1000 NOK | | 162.1 | | 113.9
| | 130.0 | | 171.5 | | 131.4 | | 277.2 | | 208.4 | | 185.3
| | 198.6 | | 183.4 | | 204.8 | | 151.9 | | 183.4 |
| Long-term liabilities | | 1000 NOK | | 3510.8 | | 1057.4
| | 1146.0 | | 1034.2 | | 1208.9 | | 2061.3 | | 1404.7 | | 1208.7
| | 1183.6 | | 1854.6 | | 946.6 | | 1400.5 | | 1182.0 |
| Own capital | | 1000 NOK | | 2082.9 | | 3468.4
| | 2849.7 | | 3768.7 | | 3256.8 | | 2478.2 | | 2257.2 | | 3265.5
| | 3080.0 | | 2290.3 | | 2428.6 | | 2057.0 | | 2105.2 |
|
1)1 decare = 0.1 hectar |