| Main table 17f, part 4. Summary of accounts for sheep farming |
|---|
|
| Regions | |
All |
| | |
|
| Size groups | |
decares1) | |
50-100 | |
100-200 | |
200-300 | |
300-500 | |
>500 | |
All |
|
| Number of holdings | | | | 6 | | 34
| | 43 | | 25 | | 9 | | 117 |
| Output | | 1000 NOK | | 384.2 | | 460.0
| | 763.5 | | 994.2 | | 1406.9 | | 754.6 |
| | Plant products | | 1000 NOK | | 1.9 | | 8.5
| | 12.7 | | 17.9 | | 24.1 | | 12.9 |
| | Livestock products | | 1000 NOK | | 81.2 | | 108.4
| | 203.9 | | 276.4 | | 440.1 | | 203.5 |
| | Production allowances, etc. | | 1000 NOK | | 280.7 | | 331.3
| | 519.3 | | 678.1 | | 898.9 | | 515.6 |
| | Other income | | 1000 NOK | | 20.4 | | 11.8
| | 27.6 | | 21.9 | | 43.7 | | 22.7 |
| Total variable costs | | 1000 NOK | | 114.9 | | 116.4
| | 197.6 | | 288.2 | | 463.9 | | 209.6 |
| | Seeds | | 1000 NOK | | 0.8 | | 2.3
| | 5.2 | | 5.9 | | 13.8 | | 4.9 |
| | Fertilizer and lime | | 1000 NOK | | 13.5 | | 20.5
| | 36.0 | | 46.2 | | 56.5 | | 34.1 |
| | Pesticides | | 1000 NOK | | 0.6 | | 0.4
| | 0.5 | | 1.4 | | 1.0 | | 0.7 |
| | Preservatives | | 1000 NOK | | 0.5 | | 1.7
| | 1.4 | | 3.8 | | 4.6 | | 2.2 |
| | Fodder | | 1000 NOK | | 56.9 | | 56.5
| | 93.4 | | 136.0 | | 253.7 | | 102.2 |
| | Miscellaneous for animal husbandry | | 1000 NOK | | 17.1 | | 16.9
| | 25.3 | | 38.5 | | 47.0 | | 26.9 |
| | Purchase of cattle | | 1000 NOK | | 9.5 | | 2.9
| | 7.7 | | 13.2 | | 34.5 | | 9.6 |
| | Other variable costs | | 1000 NOK | | 16.0 | | 15.2
| | 28.0 | | 43.3 | | 52.9 | | 28.9 |
| Registered fixed costs: | | | | | |
| | | | | | | | |
| | Hired labour | | 1000 NOK | | 17.9 | | 42.4
| | 74.7 | | 81.5 | | 173.9 | | 71.5 |
| | Machinery and equipment | | 1000 NOK | | 22.2 | | 20.3
| | 31.6 | | 39.0 | | 44.1 | | 30.4 |
| | Tractors | | 1000 NOK | | 10.8 | | 8.7
| | 18.1 | | 14.9 | | 26.8 | | 15.0 |
| | Outbuildings, maintenance and rent | | 1000 NOK | | 21.6 | | 15.9
| | 29.9 | | 32.5 | | 45.6 | | 27.2 |
| | Farmland, drainage and water supply | | 1000 NOK | | 3.8 | | 4.7
| | 5.1 | | 12.5 | | 12.0 | | 7.0 |
| | Fuel | | 1000 NOK | | 10.7 | | 9.6
| | 21.9 | | 25.8 | | 46.6 | | 20.5 |
| | Rented machinery | | 1000 NOK | | 19.6 | | 32.6
| | 56.3 | | 71.3 | | 121.1 | | 55.7 |
| | Rented farmland and quota | | 1000 NOK | | | | 3.9
| | 7.9 | | 14.8 | | 30.7 | | 9.6 |
| | Other fixed costs | | 1000 NOK | | 57.3 | | 71.1
| | 83.2 | | 106.2 | | 124.9 | | 86.5 |
| Total registered costs | | 1000 NOK | | 278.6 | | 325.7
| | 526.5 | | 686.9 | | 1089.7 | | 533.0 |
| Result before depreciation | | 1000 NOK | | 105.6 | | 134.2
| | 237.0 | | 307.3 | | 317.2 | | 221.6 |
| Depreciation: | | | | | |
| | | | | | | | |
| | Machinery and equipment | | 1000 NOK | | 23.6 | | 23.1
| | 32.0 | | 40.0 | | 55.0 | | 32.5 |
| | Tractors | | 1000 NOK | | 17.5 | | 20.3
| | 26.9 | | 28.6 | | 31.5 | | 25.2 |
| | Outbuildings | | 1000 NOK | | 33.5 | | 39.7
| | 47.8 | | 65.5 | | 110.9 | | 53.4 |
| | Farmland, drainage and water supply | | 1000 NOK | | 4.2 | | 0.9
| | 1.4 | | 0.6 | | 0.9 | | 1.2 |
| Required return on capital 2.0 % | | 1000 NOK | | 26.8 | | 24.6
| | 31.5 | | 47.0 | | 76.3 | | 36.0 |
| | Net income agriculture | | 1000 NOK | | 26.8 | | 50.3
| | 128.9 | | 172.6 | | 119.0 | | 109.4 |
| + | Net income forestry | | 1000 NOK | | 0.5 | | 3.7
| | 2.0 | | 3.6 | | 1.3 | | 2.7 |
| + | Net income other farm-based | | 1000 NOK | | 48.7 | | 63.1
| | 42.9 | | 108.9 | | 47.9 | | 63.6 |
| + | Net income other off-farm | | 1000 NOK | | 175.7 | | 56.2
| | 32.9 | | 40.1 | | 13.9 | | 47.1 |
| + | Dividend | | 1000 NOK | | 2.9 | | 8.5
| | -4.7 | | 8.8 | | 33.9 | | 5.4 |
| + | Wage income | | 1000 NOK | | 571.0 | | 536.2
| | 523.5 | | 409.0 | | 332.4 | | 490.4 |
| + | Pensions/sick pay | | 1000 NOK | | 41.5 | | 39.2
| | 45.1 | | 20.7 | | 16.9 | | 35.8 |
| + | Family labour investments | | 1000 NOK | | 9.7 | | 2.0
| | 1.1 | | 6.3 | | | | 2.8 |
| + | Interest received | | 1000 NOK | | 1.4 | | 9.1
| | 8.4 | | 6.3 | | 2.2 | | 7.3 |
| - | Interest paid, payments to previous owner | | 1000 NOK | | 43.8 | | 49.2
| | 55.9 | | 77.5 | | 112.7 | | 62.3 |
| = | Total net income | | 1000 NOK | | 834.4 | | 719.1
| | 724.2 | | 698.6 | | 454.9 | | 702.2 |
| Change in own capital (savings) | | 1000 NOK | | 42.0 | | -5.3
| | 48.3 | | -3.1 | | -49.4 | | 13.9 |
| | Working capital on 31 Dec. | | 1000 NOK | | 278.2 | | 1286.1
| | 1179.7 | | 730.0 | | 906.3 | | 1047.3 |
| | Change in working capital | | 1000 NOK | | 75.1 | | -26.8
| | 5.2 | | -45.9 | | -37.5 | | -14.7 |
| Balance on 31 Dec: | | | | | |
| | | | | | | | |
| | Agriculture | | 1000 NOK | | 1415.4 | | 1198.3
| | 1544.7 | | 2325.8 | | 3736.1 | | 1772.9 |
| | Forestry | | 1000 NOK | | 82.8 | | 118.3
| | 167.8 | | 152.6 | | 118.2 | | 142.0 |
| | Other occupations | | 1000 NOK | | 958.9 | | 449.7
| | 650.6 | | 472.4 | | 667.8 | | 571.3 |
| | Farm houses and private | | 1000 NOK | | 1748.1 | | 1095.1
| | 851.4 | | 1108.6 | | 1153.5 | | 1046.4 |
| | Outstanding claims and cash | | 1000 NOK | | 328.1 | | 1091.6
| | 916.2 | | 690.6 | | 616.0 | | 865.7 |
| | Total assets | | 1000 NOK | | 4533.3 | | 3952.9
| | 4130.7 | | 4750.1 | | 6291.5 | | 4398.2 |
| | Short-term liabilities | | 1000 NOK | | 131.1 | | 120.1
| | 124.7 | | 244.4 | | 300.0 | | 162.8 |
| | Long-term liabilities | | 1000 NOK | | 964.0 | | 1147.3
| | 1338.6 | | 2049.9 | | 2920.4 | | 1537.5 |
| | Own capital | | 1000 NOK | | 3438.1 | | 2685.5
| | 2667.4 | | 2455.9 | | 3071.1 | | 2698.0 |
|
| 1)1 decare = 0.1 hectar |