Main table 17f, part 4. Summary of accounts for sheep farming |
|
Regions | |
All |
| |
|
Size groups | |
decares1) | |
100-200 | |
200-300 | |
300-500 | |
>500 | |
All |
|
Number of holdings | | | | 32 | | 42
| | 29 | | 9 | | 118 |
Output | | 1000 NOK | | 478.5 | | 800.4
| | 1076.3 | | 1488.5 | | 809.4 |
| Plant products | | 1000 NOK | | 4.9 | | 10.3
| | 17.1 | | 91.8 | | 16.4 |
| Livestock products | | 1000 NOK | | 142.6 | | 282.7
| | 374.6 | | 535.0 | | 277.0 |
| Production allowances, etc. | | 1000 NOK | | 319.1 | | 487.9
| | 636.8 | | 813.0 | | 490.2 |
| Other income | | 1000 NOK | | 11.8 | | 19.5
| | 47.9 | | 48.7 | | 25.9 |
Total variable costs | | 1000 NOK | | 111.6 | | 189.9
| | 296.0 | | 433.9 | | 208.3 |
| Seeds | | 1000 NOK | | 1.7 | | 3.2
| | 6.6 | | 22.3 | | 5.0 |
| Fertilizer and lime | | 1000 NOK | | 23.9 | | 39.2
| | 63.6 | | 75.6 | | 42.5 |
| Pesticides | | 1000 NOK | | 0.4 | | 0.7
| | 1.0 | | 8.3 | | 1.3 |
| Preservatives | | 1000 NOK | | 1.6 | | 2.5
| | 4.1 | | 2.9 | | 2.6 |
| Fodder | | 1000 NOK | | 51.1 | | 87.2
| | 137.7 | | 197.8 | | 96.3 |
| Miscellaneous for animal husbandry | | 1000 NOK | | 16.0 | | 24.6
| | 35.9 | | 42.9 | | 25.7 |
| Purchase of cattle | | 1000 NOK | | 4.3 | | 6.3
| | 7.5 | | 26.2 | | 7.3 |
| Other variable costs | | 1000 NOK | | 12.5 | | 26.2
| | 39.5 | | 57.9 | | 27.6 |
Registered fixed costs: | | | | | |
| | | | | | |
| Hired labour | | 1000 NOK | | 44.4 | | 71.7
| | 96.0 | | 124.7 | | 71.7 |
| Machinery and equipment | | 1000 NOK | | 23.7 | | 30.7
| | 40.0 | | 50.8 | | 31.8 |
| Tractors | | 1000 NOK | | 8.2 | | 16.9
| | 17.1 | | 35.0 | | 15.5 |
| Outbuildings, maintenance and rent | | 1000 NOK | | 19.0 | | 35.8
| | 42.2 | | 38.9 | | 32.1 |
| Farmland, drainage and water supply | | 1000 NOK | | 2.0 | | 3.2
| | 8.6 | | 11.1 | | 4.7 |
| Fuel | | 1000 NOK | | 9.7 | | 19.9
| | 25.7 | | 34.2 | | 19.1 |
| Rented machinery | | 1000 NOK | | 33.3 | | 55.2
| | 69.6 | | 88.5 | | 53.0 |
| Rented farmland and quota | | 1000 NOK | | 2.2 | | 6.8
| | 11.3 | | 39.4 | | 8.8 |
| Other fixed costs | | 1000 NOK | | 64.1 | | 86.7
| | 105.6 | | 114.7 | | 85.4 |
Total registered costs | | 1000 NOK | | 318.3 | | 516.9
| | 712.1 | | 971.2 | | 530.4 |
Result before depreciation | | 1000 NOK | | 160.2 | | 283.5
| | 364.1 | | 517.3 | | 279.0 |
Depreciation: | | | | | |
| | | | | | |
| Machinery and equipment | | 1000 NOK | | 19.3 | | 30.0
| | 38.4 | | 52.3 | | 30.2 |
| Tractors | | 1000 NOK | | 19.0 | | 27.0
| | 25.0 | | 34.7 | | 24.2 |
| Outbuildings | | 1000 NOK | | 32.8 | | 46.0
| | 60.1 | | 114.4 | | 50.4 |
| Farmland, drainage and water supply | | 1000 NOK | | 1.1 | | 1.3
| | 1.5 | | 0.5 | | 1.4 |
Required return on capital 2.0 % | | 1000 NOK | | 21.7 | | 31.3
| | 45.5 | | 86.4 | | 35.8 |
| Net income agriculture | | 1000 NOK | | 87.9 | | 179.1
| | 239.1 | | 315.4 | | 172.8 |
+ | Net income forestry | | 1000 NOK | | 6.0 | | 3.8
| | -0.2 | | 83.2 | | 9.3 |
+ | Net income other farm-based | | 1000 NOK | | 46.0 | | 45.9
| | 99.3 | | 61.3 | | 57.9 |
+ | Net income other off-farm | | 1000 NOK | | 22.3 | | 54.6
| | 50.9 | | 17.5 | | 51.8 |
+ | Dividend | | 1000 NOK | | 4.7 | | 21.5
| | 7.9 | | 4.3 | | 11.4 |
+ | Wage income | | 1000 NOK | | 473.4 | | 463.9
| | 464.3 | | 367.1 | | 462.0 |
+ | Pensions/sick pay | | 1000 NOK | | 71.6 | | 55.8
| | 30.6 | | 22.9 | | 52.8 |
+ | Family labour investments | | 1000 NOK | | 2.3 | | 1.8
| | 2.3 | | | | 1.8 |
+ | Interest received | | 1000 NOK | | 11.2 | | 8.2
| | 5.6 | | 3.3 | | 8.0 |
- | Interest paid, payments to previous owner | | 1000 NOK | | 39.6 | | 48.7
| | 74.7 | | 135.8 | | 58.2 |
= | Total net income | | 1000 NOK | | 685.8 | | 786.0
| | 825.1 | | 739.3 | | 769.6 |
Change in own capital (savings) | | 1000 NOK | | 39.3 | | 141.3
| | 114.0 | | 102.4 | | 133.0 |
| Working capital on 31 Dec. | | 1000 NOK | | 1255.4 | | 1183.2
| | 802.5 | | 838.9 | | 1085.8 |
| Change in working capital | | 1000 NOK | | -38.5 | | -36.6
| | -69.1 | | -76.9 | | -50.7 |
Balance on 31 Dec: | | | | | |
| | | | | | |
| Agriculture | | 1000 NOK | | 1071.2 | | 1596.7
| | 2252.2 | | 4346.3 | | 1793.8 |
| Forestry | | 1000 NOK | | 121.6 | | 156.7
| | 149.6 | | 176.1 | | 141.7 |
| Other occupations | | 1000 NOK | | 439.9 | | 648.7
| | 705.8 | | 262.5 | | 582.3 |
| Farm houses and private | | 1000 NOK | | 881.9 | | 857.0
| | 1045.0 | | 1243.2 | | 976.0 |
| Outstanding claims and cash | | 1000 NOK | | 1064.6 | | 966.0
| | 601.7 | | 790.2 | | 909.5 |
| Total assets | | 1000 NOK | | 3579.2 | | 4225.0
| | 4754.3 | | 6818.2 | | 4403.3 |
| Short-term liabilities | | 1000 NOK | | 134.6 | | 162.1
| | 225.3 | | 282.0 | | 180.8 |
| Long-term liabilities | | 1000 NOK | | 1061.4 | | 1347.6
| | 1855.2 | | 3417.5 | | 1522.8 |
| Own capital | | 1000 NOK | | 2383.1 | | 2715.3
| | 2673.8 | | 3118.7 | | 2699.7 |
|
1)1 decare = 0.1 hectar |