Main table 17a, part 10. Summary of accounts for combined dairy and beef farming |
|
Regions | |
Northern Norway |
| |
|
Size groups | |
decares1) | |
200-300 | |
300-500 | |
>500 | |
All |
|
Number of holdings | | | | 11 | | 22
| | 27 | | 64 |
Output | | 1000 NOK | | 1425.8 | | 2071.0
| | 3354.4 | | 2451.1 |
| Plant products | | 1000 NOK | | 50.0 | | 39.2
| | 50.5 | | 47.0 |
| Livestock products | | 1000 NOK | | 749.1 | | 1177.9
| | 1985.7 | | 1410.1 |
| Production allowances, etc. | | 1000 NOK | | 616.0 | | 825.9
| | 1267.6 | | 959.4 |
| Other income | | 1000 NOK | | 10.6 | | 28.1
| | 50.5 | | 34.6 |
Total variable costs | | 1000 NOK | | 434.7 | | 644.2
| | 1097.1 | | 788.0 |
| Seeds | | 1000 NOK | | 6.2 | | 8.3
| | 19.2 | | 12.3 |
| Fertilizer and lime | | 1000 NOK | | 59.2 | | 65.3
| | 132.7 | | 93.1 |
| Pesticides | | 1000 NOK | | 2.6 | | 1.8
| | 1.3 | | 1.7 |
| Preservatives | | 1000 NOK | | 11.4 | | 4.0
| | 15.9 | | 11.0 |
| Fodder | | 1000 NOK | | 228.9 | | 381.3
| | 676.5 | | 471.9 |
| Miscellaneous for animal husbandry | | 1000 NOK | | 59.0 | | 90.3
| | 112.6 | | 92.3 |
| Purchase of cattle | | 1000 NOK | | 15.7 | | 25.8
| | 24.3 | | 21.8 |
| Other variable costs | | 1000 NOK | | 51.7 | | 67.5
| | 114.5 | | 83.8 |
Registered fixed costs: | | | | | |
| | | | |
| Hired labour | | 1000 NOK | | 115.3 | | 192.3
| | 226.6 | | 191.6 |
| Machinery and equipment | | 1000 NOK | | 39.4 | | 55.1
| | 98.2 | | 69.9 |
| Tractors | | 1000 NOK | | 26.8 | | 31.7
| | 54.3 | | 39.6 |
| Outbuildings, maintenance and rent | | 1000 NOK | | 59.0 | | 58.8
| | 120.9 | | 84.4 |
| Farmland, drainage and water supply | | 1000 NOK | | 5.7 | | 4.1
| | 12.5 | | 7.7 |
| Fuel | | 1000 NOK | | 35.0 | | 49.7
| | 79.8 | | 58.4 |
| Rented machinery | | 1000 NOK | | 47.6 | | 50.1
| | 262.7 | | 138.4 |
| Rented farmland and quota | | 1000 NOK | | 5.0 | | 29.4
| | 75.9 | | 43.2 |
| Other fixed costs | | 1000 NOK | | 149.7 | | 183.7
| | 254.6 | | 206.7 |
Total registered costs | | 1000 NOK | | 918.2 | | 1299.3
| | 2282.7 | | 1628.0 |
Result before depreciation | | 1000 NOK | | 507.6 | | 771.8
| | 1071.7 | | 823.1 |
Depreciation: | | | | | |
| | | | |
| Machinery and equipment | | 1000 NOK | | 46.0 | | 66.9
| | 102.5 | | 77.2 |
| Tractors | | 1000 NOK | | 34.8 | | 32.8
| | 49.7 | | 39.5 |
| Outbuildings | | 1000 NOK | | 44.2 | | 114.8
| | 244.2 | | 152.2 |
| Farmland, drainage and water supply | | 1000 NOK | | 1.5 | | 1.7
| | 0.6 | | 1.1 |
Required return on capital 2.0 % | | 1000 NOK | | 38.2 | | 76.0
| | 156.4 | | 101.1 |
| Net income agriculture | | 1000 NOK | | 381.1 | | 555.6
| | 674.7 | | 553.1 |
+ | Net income forestry | | 1000 NOK | | 0.3 | | 5.8
| | | | 1.8 |
+ | Net income other farm-based | | 1000 NOK | | 11.0 | | 14.6
| | 56.1 | | 33.0 |
+ | Net income other off-farm | | 1000 NOK | | 23.1 | | 5.7
| | 59.8 | | 31.1 |
+ | Dividend | | 1000 NOK | | 5.3 | | 5.8
| | 9.5 | | 7.2 |
+ | Wage income | | 1000 NOK | | 262.5 | | 274.3
| | 242.6 | | 254.0 |
+ | Pensions/sick pay | | 1000 NOK | | 50.3 | | 82.3
| | 65.7 | | 70.3 |
+ | Family labour investments | | 1000 NOK | | 1.8 | | 15.5
| | 31.1 | | 18.8 |
+ | Interest received | | 1000 NOK | | 5.8 | | 4.5
| | 3.3 | | 4.1 |
- | Interest paid, payments to previous owner | | 1000 NOK | | 62.4 | | 126.9
| | 240.2 | | 159.1 |
= | Total net income | | 1000 NOK | | 678.9 | | 837.2
| | 902.7 | | 814.3 |
Change in own capital (savings) | | 1000 NOK | | 226.3 | | 108.4
| | 17.9 | | 66.7 |
| Working capital on 31 Dec. | | 1000 NOK | | 1055.0 | | 650.8
| | 513.3 | | 653.6 |
| Change in working capital | | 1000 NOK | | -38.6 | | -20.0
| | 15.5 | | 0.9 |
Balance on 31 Dec: | | | | | |
| | | | |
| Agriculture | | 1000 NOK | | 1892.1 | | 3872.6
| | 7985.2 | | 5146.9 |
| Forestry | | 1000 NOK | | 81.7 | | 161.6
| | 90.3 | | 110.0 |
| Other occupations | | 1000 NOK | | 512.1 | | 368.9
| | 614.6 | | 478.3 |
| Farm houses and private | | 1000 NOK | | 699.0 | | 948.7
| | 1398.9 | | 1063.5 |
| Outstanding claims and cash | | 1000 NOK | | 730.2 | | 654.8
| | 778.1 | | 709.3 |
| Total assets | | 1000 NOK | | 3915.1 | | 6006.7
| | 10867.1 | | 7507.9 |
| Short-term liabilities | | 1000 NOK | | 349.7 | | 530.2
| | 1140.8 | | 737.9 |
| Long-term liabilities | | 1000 NOK | | 1351.7 | | 2788.1
| | 5843.1 | | 3745.0 |
| Own capital | | 1000 NOK | | 2213.6 | | 2688.3
| | 3883.1 | | 3025.0 |
|
1)1 decare = 0.1 hectar |