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 | |
All | |
All | |
100-200 | |
200-300 | |
All | |
200-300 | |
All | |
200-300 | |
All |
|
Number of holdings | | | | 6 | | 11
| | 15 | | 33 | | 13 | | 9 | | 7 | | 25
| | 6 | | 11 | | 9 | | 20 |
Output | | 1000 NOK | | 720.9 | | 437.7
| | 756.5 | | 723.9 | | 685.7 | | 493.9 | | 651.5 | | 571.5
| | 954.9 | | 996.2 | | 762.6 | | 847.2 |
| Plant products | | 1000 NOK | | 26.3 | | 4.7
| | 10.9 | | 8.5 | | 4.0 | | 20.7 | | 13.6 | | 15.7
| | 13.4 | | 12.0 | | 11.8 | | 12.0 |
| Livestock products | | 1000 NOK | | 185.7 | | 118.1
| | 220.6 | | 213.7 | | 180.6 | | 96.7 | | 167.3 | | 131.2
| | 288.9 | | 305.3 | | 145.1 | | 183.4 |
| Production allowances, etc. | | 1000 NOK | | 471.3 | | 302.1
| | 504.9 | | 483.7 | | 483.5 | | 363.3 | | 448.5 | | 410.6
| | 643.3 | | 660.7 | | 536.1 | | 601.9 |
| Other income | | 1000 NOK | | 37.6 | | 12.8
| | 20.1 | | 18.1 | | 17.5 | | 13.2 | | 22.2 | | 14.0
| | 9.2 | | 18.2 | | 69.6 | | 49.9 |
Total variable costs | | 1000 NOK | | 175.4 | | 101.7
| | 192.6 | | 210.3 | | 222.5 | | 135.1 | | 132.6 | | 148.0
| | 226.2 | | 225.5 | | 214.9 | | 230.4 |
| Seeds | | 1000 NOK | | 8.3 | | 3.6
| | 7.1 | | 5.9 | | 2.0 | | 0.7 | | 0.6 | | 0.7
| | 6.6 | | 7.7 | | 5.7 | | 6.2 |
| Fertilizer and lime | | 1000 NOK | | 20.1 | | 20.5
| | 30.9 | | 34.5 | | 34.0 | | 15.3 | | 19.1 | | 19.0
| | 34.2 | | 32.0 | | 50.1 | | 48.3 |
| Pesticides | | 1000 NOK | | 0.2 | | 0.1
| | 0.3 | | 0.4 | | 0.6 | | 1.2 | | 1.0 | | 1.3
| | 1.6 | | 0.9 | | | | 0.6 |
| Preservatives | | 1000 NOK | | 2.6 | | 1.0
| | 1.1 | | 1.1 | | 1.7 | | 3.9 | | 2.4 | | 3.0
| | 1.8 | | 2.9 | | 0.7 | | 2.3 |
| Fodder | | 1000 NOK | | 74.9 | | 47.3
| | 83.6 | | 102.4 | | 109.1 | | 72.1 | | 69.0 | | 76.1
| | 117.9 | | 120.6 | | 100.7 | | 100.9 |
| Miscellaneous for animal husbandry | | 1000 NOK | | 26.0 | | 12.9
| | 26.7 | | 26.9 | | 32.7 | | 23.2 | | 22.6 | | 23.3
| | 35.6 | | 29.8 | | 16.4 | | 21.0 |
| Purchase of cattle | | 1000 NOK | | 2.5 | | 2.6
| | 14.5 | | 12.0 | | 13.0 | | 3.4 | | 3.9 | | 5.9
| | 2.6 | | 6.6 | | 4.0 | | 11.5 |
| Other variable costs | | 1000 NOK | | 40.8 | | 13.7
| | 28.4 | | 27.1 | | 29.4 | | 15.2 | | 14.0 | | 18.7
| | 26.0 | | 25.1 | | 37.2 | | 39.6 |
Registered fixed costs: | | | | | |
| | | | | | | | | | | |
| | | | | | | | |
| Hired labour | | 1000 NOK | | 57.3 | | 40.4
| | 71.4 | | 81.2 | | 70.4 | | 50.3 | | 44.4 | | 45.0
| | 78.7 | | 72.5 | | 108.0 | | 88.9 |
| Machinery and equipment | | 1000 NOK | | 24.6 | | 16.8
| | 27.3 | | 26.5 | | 31.9 | | 25.3 | | 27.2 | | 25.6
| | 37.5 | | 33.3 | | 34.6 | | 38.7 |
| Tractors | | 1000 NOK | | 13.4 | | 12.4
| | 22.7 | | 21.4 | | 7.2 | | 5.3 | | 10.3 | | 8.2
| | 23.2 | | 19.8 | | 19.3 | | 16.1 |
| Outbuildings, maintenance and rent | | 1000 NOK | | 27.6 | | 21.2
| | 32.8 | | 31.3 | | 26.5 | | 14.4 | | 18.3 | | 21.9
| | 33.8 | | 25.6 | | 32.4 | | 27.8 |
| Farmland, drainage and water supply | | 1000 NOK | | 21.9 | | 1.5
| | 6.4 | | 6.5 | | 7.0 | | 10.8 | | 5.3 | | 8.0
| | 2.6 | | 5.3 | | 3.2 | | 2.8 |
| Fuel | | 1000 NOK | | 17.9 | | 14.5
| | 21.1 | | 20.5 | | 14.3 | | 3.3 | | 20.3 | | 11.2
| | 29.0 | | 31.0 | | 25.5 | | 32.4 |
| Rented machinery | | 1000 NOK | | 136.8 | | 18.5
| | 49.2 | | 43.2 | | 36.0 | | 23.8 | | 41.5 | | 29.2
| | 61.5 | | 59.4 | | 82.8 | | 85.5 |
| Rented farmland and quota | | 1000 NOK | | 26.0 | | 0.8
| | 7.3 | | 7.1 | | 12.6 | | 4.1 | | 3.8 | | 4.7
| | 19.7 | | 13.0 | | 2.6 | | 4.5 |
| Other fixed costs | | 1000 NOK | | 84.4 | | 76.2
| | 79.4 | | 82.9 | | 78.3 | | 72.1 | | 68.3 | | 72.0
| | 93.4 | | 104.4 | | 92.7 | | 105.1 |
Total registered costs | | 1000 NOK | | 585.4 | | 304.1
| | 510.2 | | 530.9 | | 506.7 | | 344.5 | | 371.8 | | 373.9
| | 605.6 | | 589.6 | | 616.0 | | 632.2 |
Result before depreciation | | 1000 NOK | | 135.5 | | 133.6
| | 246.3 | | 193.0 | | 179.0 | | 149.4 | | 279.7 | | 197.6
| | 349.3 | | 406.6 | | 146.6 | | 215.0 |
Depreciation: | | | | | |
| | | | | | | | | | | |
| | | | | | | | |
| Machinery and equipment | | 1000 NOK | | 17.9 | | 18.6
| | 24.3 | | 27.7 | | 40.0 | | 30.0 | | 23.1 | | 21.6
| | 39.8 | | 49.3 | | 44.4 | | 42.7 |
| Tractors | | 1000 NOK | | 10.9 | | 20.8
| | 24.9 | | 25.7 | | 20.7 | | 24.9 | | 25.9 | | 22.6
| | 33.5 | | 36.4 | | 32.1 | | 26.4 |
| Outbuildings | | 1000 NOK | | 41.2 | | 38.6
| | 46.8 | | 53.3 | | 66.9 | | 50.2 | | 56.2 | | 57.4
| | 60.8 | | 62.5 | | 20.8 | | 33.4 |
| Farmland, drainage and water supply | | 1000 NOK | | | | 0.5
| | 0.7 | | 0.6 | | 1.2 | | 0.4 | | 2.3 | | 2.1
| | | | 0.6 | | 0.3 | | 0.6 |
Required return on capital 2.0 % | | 1000 NOK | | 25.1 | | 25.3
| | 29.6 | | 33.7 | | 42.8 | | 28.0 | | 28.5 | | 33.8
| | 43.1 | | 48.4 | | 21.3 | | 28.0 |
| Net income agriculture | | 1000 NOK | | 65.5 | | 55.0
| | 149.6 | | 85.7 | | 50.2 | | 43.9 | | 172.1 | | 93.9
| | 215.2 | | 257.8 | | 49.1 | | 112.0 |
+ | Net income forestry | | 1000 NOK | | 28.0 | | 8.2
| | 5.6 | | 4.7 | | -0.3 | | -5.1 | | -1.3 | | -1.6
| | -3.2 | | -0.8 | | 3.5 | | 2.1 |
+ | Net income other farm-based | | 1000 NOK | | 100.8 | | 46.7
| | 35.3 | | 41.8 | | 75.3 | | 140.5 | | 26.4 | | 73.6
| | 2.0 | | 34.4 | | 82.5 | | 68.9 |
+ | Net income other off-farm | | 1000 NOK | | | | 85.8
| | 26.7 | | 50.1 | | 12.3 | | 60.1 | | 2.4 | | 74.8
| | 48.8 | | 26.6 | | 77.3 | | 60.7 |
+ | Dividend | | 1000 NOK | | 7.4 | | 5.1
| | 7.6 | | 12.0 | | 4.8 | | 17.9 | | -63.0 | | -10.3
| | 3.6 | | 6.7 | | 7.7 | | 10.7 |
+ | Wage income | | 1000 NOK | | 518.4 | | 580.8
| | 634.5 | | 571.9 | | 489.8 | | 656.5 | | 595.9 | | 661.1
| | 535.0 | | 388.7 | | 225.2 | | 266.2 |
+ | Pensions/sick pay | | 1000 NOK | | 53.4 | | 69.1
| | 10.6 | | 36.8 | | 34.0 | | 21.6 | | | | 14.4
| | 46.2 | | 26.1 | | 97.7 | | 67.9 |
+ | Family labour investments | | 1000 NOK | | | | 6.3
| | | | 2.1 | | | | | | 0.4 | | 3.2
| | 7.4 | | 4.1 | | | | 5.8 |
+ | Interest received | | 1000 NOK | | 1.1 | | 16.7
| | 5.7 | | 10.0 | | 1.5 | | 10.8 | | 8.8 | | 8.3
| | 3.5 | | 3.3 | | 18.0 | | 10.1 |
- | Interest paid, payments to previous owner | | 1000 NOK | | 97.3 | | 50.4
| | 54.2 | | 54.0 | | 63.6 | | 64.9 | | 52.0 | | 55.5
| | 79.6 | | 92.2 | | 34.1 | | 49.4 |
= | Total net income | | 1000 NOK | | 677.4 | | 823.4
| | 821.4 | | 761.1 | | 604.0 | | 881.3 | | 689.8 | | 861.8
| | 778.9 | | 654.6 | | 526.8 | | 555.1 |
Change in own capital (savings) | | 1000 NOK | | -128.3 | | 218.1
| | 10.8 | | 99.0 | | 35.4 | | 27.9 | | 235.4 | | 92.3
| | -37.2 | | -219.1 | | -60.7 | | -65.7 |
| Working capital on 31 Dec. | | 1000 NOK | | 536.7 | | 1881.7
| | 899.5 | | 1270.1 | | 815.3 | | 1267.5 | | 1979.1 | | 1154.7
| | 800.2 | | 806.3 | | 1566.5 | | 1007.5 |
| Change in working capital | | 1000 NOK | | -110.2 | | -10.8
| | -45.7 | | -43.7 | | 23.4 | | -55.8 | | 146.2 | | 31.4
| | -8.2 | | -29.6 | | -16.8 | | -27.5 |
Balance on 31 Dec: | | | | | |
| | | | | | | | | | | |
| | | | | | | | |
| Agriculture | | 1000 NOK | | 1206.1 | | 1241.0
| | 1450.2 | | 1667.0 | | 2120.6 | | 1367.8 | | 1404.8 | | 1667.2
| | 2107.1 | | 2368.8 | | 1038.1 | | 1375.8 |
| Forestry | | 1000 NOK | | 499.1 | | 123.3
| | 192.2 | | 143.5 | | 347.8 | | 37.0 | | 124.8 | | 76.4
| | 202.3 | | 154.2 | | 17.8 | | 27.3 |
| Other occupations | | 1000 NOK | | 698.9 | | 428.5
| | 472.2 | | 503.6 | | 692.2 | | 538.5 | | 1664.1 | | 909.8
| | 122.2 | | 243.2 | | 600.3 | | 395.1 |
| Farm houses and private | | 1000 NOK | | 1310.3 | | 1209.6
| | 968.7 | | 1105.3 | | 1151.8 | | 1567.1 | | 640.4 | | 1217.2
| | 614.0 | | 616.0 | | 621.3 | | 748.4 |
| Outstanding claims and cash | | 1000 NOK | | 611.1 | | 1661.7
| | 859.5 | | 1098.6 | | 620.9 | | 1249.5 | | 762.5 | | 833.5
| | 728.6 | | 695.2 | | 1357.2 | | 943.7 |
| Total assets | | 1000 NOK | | 4325.5 | | 4664.0
| | 3942.9 | | 4517.9 | | 4933.4 | | 4759.9 | | 4596.7 | | 4704.2
| | 3774.3 | | 4077.3 | | 3634.6 | | 3490.3 |
| Short-term liabilities | | 1000 NOK | | 196.0 | | 107.4
| | 144.2 | | 153.5 | | 146.7 | | 222.0 | | 42.5 | | 157.5
| | 104.3 | | 177.9 | | 171.1 | | 196.7 |
| Long-term liabilities | | 1000 NOK | | 2848.9 | | 1030.2
| | 1243.7 | | 1248.9 | | 2009.4 | | 1562.1 | | 1232.6 | | 1379.0
| | 1569.3 | | 1824.4 | | 750.3 | | 1098.0 |
| Own capital | | 1000 NOK | | 1280.7 | | 3526.4
| | 2555.0 | | 3115.4 | | 2777.3 | | 2975.8 | | 3321.6 | | 3167.7
| | 2100.7 | | 2075.0 | | 2713.2 | | 2195.6 |
|
1)1 decare = 0.1 hectar |