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 | | | | 34 | | 76
| | 116 | | 85 | | 312 |
Output | | 1000 NOK | | 1130.2 | | 1592.7
| | 2186.3 | | 3494.2 | | 2278.0 |
| Plant products | | 1000 NOK | | 12.9 | | 21.0
| | 29.6 | | 71.2 | | 36.9 |
| Livestock products | | 1000 NOK | | 698.9 | | 1046.3
| | 1500.0 | | 2420.5 | | 1549.2 |
| Production allowances, etc. | | 1000 NOK | | 407.6 | | 505.2
| | 627.5 | | 951.8 | | 661.1 |
| Other income | | 1000 NOK | | 10.7 | | 20.3
| | 29.1 | | 50.7 | | 30.8 |
Total variable costs | | 1000 NOK | | 335.7 | | 531.8
| | 708.5 | | 1149.9 | | 743.3 |
| Seeds | | 1000 NOK | | 5.1 | | 6.7
| | 11.7 | | 22.2 | | 12.6 |
| Fertilizer and lime | | 1000 NOK | | 26.3 | | 48.3
| | 58.7 | | 105.7 | | 65.3 |
| Pesticides | | 1000 NOK | | 0.8 | | 1.9
| | 2.5 | | 4.7 | | 2.8 |
| Preservatives | | 1000 NOK | | 6.4 | | 9.3
| | 9.1 | | 18.0 | | 11.3 |
| Fodder | | 1000 NOK | | 201.2 | | 325.6
| | 439.8 | | 723.8 | | 462.3 |
| Miscellaneous for animal husbandry | | 1000 NOK | | 45.0 | | 63.5
| | 81.2 | | 119.3 | | 83.2 |
| Purchase of cattle | | 1000 NOK | | 19.8 | | 31.9
| | 41.6 | | 60.1 | | 41.8 |
| Other variable costs | | 1000 NOK | | 31.1 | | 44.6
| | 63.9 | | 96.0 | | 64.2 |
Registered fixed costs: | | | | | |
| | | | | | |
| Hired labour | | 1000 NOK | | 88.6 | | 119.5
| | 150.2 | | 245.9 | | 161.7 |
| Machinery and equipment | | 1000 NOK | | 29.5 | | 41.8
| | 55.6 | | 90.7 | | 58.8 |
| Tractors | | 1000 NOK | | 13.9 | | 19.6
| | 29.3 | | 45.9 | | 29.7 |
| Outbuildings, maintenance and rent | | 1000 NOK | | 36.0 | | 50.6
| | 78.9 | | 125.0 | | 79.6 |
| Farmland, drainage and water supply | | 1000 NOK | | 10.2 | | 9.2
| | 12.9 | | 20.2 | | 13.7 |
| Fuel | | 1000 NOK | | 16.2 | | 29.4
| | 41.2 | | 72.0 | | 43.9 |
| Rented machinery | | 1000 NOK | | 34.4 | | 47.3
| | 96.4 | | 196.8 | | 104.7 |
| Rented farmland and quota | | 1000 NOK | | 11.1 | | 17.9
| | 39.7 | | 85.2 | | 43.6 |
| Other fixed costs | | 1000 NOK | | 102.6 | | 124.7
| | 153.5 | | 221.3 | | 159.1 |
Total registered costs | | 1000 NOK | | 678.1 | | 991.9
| | 1366.1 | | 2252.8 | | 1438.1 |
Result before depreciation | | 1000 NOK | | 452.1 | | 600.8
| | 820.2 | | 1241.4 | | 840.0 |
Depreciation: | | | | | |
| | | | | | |
| Machinery and equipment | | 1000 NOK | | 28.0 | | 40.2
| | 57.4 | | 92.8 | | 59.5 |
| Tractors | | 1000 NOK | | 22.4 | | 35.2
| | 43.2 | | 55.0 | | 42.2 |
| Outbuildings | | 1000 NOK | | 44.3 | | 84.4
| | 137.3 | | 248.8 | | 144.2 |
| Farmland, drainage and water supply | | 1000 NOK | | 3.2 | | 1.9
| | 2.5 | | 2.5 | | 2.4 |
Required return on capital 2.0 % | | 1000 NOK | | 35.9 | | 59.1
| | 90.2 | | 153.1 | | 93.6 |
| Net income agriculture | | 1000 NOK | | 354.2 | | 439.0
| | 579.7 | | 842.3 | | 591.5 |
+ | Net income forestry | | 1000 NOK | | 8.0 | | 13.3
| | 7.7 | | 5.8 | | 8.5 |
+ | Net income other farm-based | | 1000 NOK | | 26.9 | | 44.0
| | 41.7 | | 65.9 | | 47.2 |
+ | Net income other off-farm | | 1000 NOK | | 7.8 | | 23.6
| | 22.3 | | 25.4 | | 21.8 |
+ | Dividend | | 1000 NOK | | 23.6 | | 12.0
| | 11.2 | | 18.0 | | 14.6 |
+ | Wage income | | 1000 NOK | | 322.4 | | 283.6
| | 285.7 | | 282.8 | | 287.6 |
+ | Pensions/sick pay | | 1000 NOK | | 81.7 | | 55.6
| | 55.1 | | 52.5 | | 57.3 |
+ | Family labour investments | | 1000 NOK | | 1.5 | | 12.0
| | 11.7 | | 12.2 | | 10.8 |
+ | Interest received | | 1000 NOK | | 11.3 | | 9.7
| | 5.5 | | 12.3 | | 9.0 |
- | Interest paid, payments to previous owner | | 1000 NOK | | 45.0 | | 72.4
| | 113.0 | | 190.9 | | 116.7 |
= | Total net income | | 1000 NOK | | 792.4 | | 820.5
| | 907.7 | | 1126.3 | | 931.5 |
Change in own capital (savings) | | 1000 NOK | | 381.3 | | 164.0
| | 133.3 | | 393.6 | | 238.2 |
| Working capital on 31 Dec. | | 1000 NOK | | 2246.0 | | 932.9
| | 824.8 | | 1139.9 | | 1089.9 |
| Change in working capital | | 1000 NOK | | -93.2 | | -7.1
| | -66.2 | | -152.6 | | -78.1 |
Balance on 31 Dec: | | | | | |
| | | | | | |
| Agriculture | | 1000 NOK | | 1834.3 | | 3002.9
| | 4672.9 | | 7857.6 | | 4811.4 |
| Forestry | | 1000 NOK | | 114.6 | | 104.8
| | 156.9 | | 192.6 | | 148.8 |
| Other occupations | | 1000 NOK | | 1059.6 | | 386.4
| | 563.0 | | 625.5 | | 589.4 |
| Farm houses and private | | 1000 NOK | | 947.5 | | 1027.6
| | 1004.1 | | 1222.0 | | 1060.6 |
| Outstanding claims and cash | | 1000 NOK | | 1400.6 | | 900.6
| | 856.1 | | 1355.8 | | 1060.2 |
| Total assets | | 1000 NOK | | 5356.6 | | 5422.3
| | 7252.9 | | 11253.5 | | 7670.5 |
| Short-term liabilities | | 1000 NOK | | 183.1 | | 364.3
| | 651.4 | | 1132.4 | | 659.7 |
| Long-term liabilities | | 1000 NOK | | 1053.6 | | 1745.8
| | 2986.7 | | 4922.8 | | 2991.7 |
| Own capital | | 1000 NOK | | 4119.9 | | 3312.2
| | 3614.8 | | 5198.3 | | 4019.2 |
|
1)1 decare = 0.1 hectar |