| 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 | | 32
| | 46 | | 29 | | 11 | | 125 |
| Output | | 1000 NOK | | 353.7 | | 488.1
| | 795.2 | | 1059.1 | | 1568.2 | | 821.2 |
| | Plant products | | 1000 NOK | | 12.1 | | 15.2
| | 20.5 | | 31.8 | | 42.1 | | 23.2 |
| | Livestock products | | 1000 NOK | | 85.2 | | 136.9
| | 231.7 | | 331.9 | | 521.0 | | 247.8 |
| | Production allowances, etc. | | 1000 NOK | | 244.5 | | 318.9
| | 506.5 | | 685.3 | | 914.3 | | 521.5 |
| | Other income | | 1000 NOK | | 12.0 | | 17.1
| | 36.5 | | 10.1 | | 90.8 | | 28.7 |
| Total variable costs | | 1000 NOK | | 108.1 | | 111.0
| | 189.4 | | 276.8 | | 414.1 | | 204.3 |
| | Seeds | | 1000 NOK | | 2.0 | | 3.0
| | 3.1 | | 7.0 | | 11.4 | | 4.6 |
| | Fertilizer and lime | | 1000 NOK | | 14.8 | | 24.5
| | 41.9 | | 53.2 | | 68.2 | | 40.8 |
| | Pesticides | | 1000 NOK | | 1.2 | | 0.4
| | 0.6 | | 1.1 | | 0.6 | | 0.7 |
| | Preservatives | | 1000 NOK | | | | 0.3
| | 2.1 | | 5.1 | | 1.2 | | 2.1 |
| | Fodder | | 1000 NOK | | 57.0 | | 45.8
| | 82.6 | | 124.9 | | 211.8 | | 92.7 |
| | Miscellaneous for animal husbandry | | 1000 NOK | | 16.6 | | 16.0
| | 23.8 | | 36.3 | | 48.7 | | 26.4 |
| | Purchase of cattle | | 1000 NOK | | 3.5 | | 3.4
| | 4.2 | | 11.9 | | 22.5 | | 7.3 |
| | Other variable costs | | 1000 NOK | | 13.1 | | 17.6
| | 31.1 | | 37.3 | | 49.7 | | 29.6 |
| Registered fixed costs: | | | | | |
| | | | | | | | |
| | Hired labour | | 1000 NOK | | 25.0 | | 41.0
| | 61.7 | | 68.0 | | 215.3 | | 69.3 |
| | Machinery and equipment | | 1000 NOK | | 23.1 | | 23.8
| | 30.6 | | 40.9 | | 51.0 | | 32.6 |
| | Tractors | | 1000 NOK | | 6.3 | | 14.0
| | 20.7 | | 23.0 | | 20.3 | | 18.6 |
| | Outbuildings, maintenance and rent | | 1000 NOK | | 12.1 | | 24.3
| | 26.3 | | 31.3 | | 39.5 | | 27.5 |
| | Farmland, drainage and water supply | | 1000 NOK | | 3.9 | | 4.3
| | 5.1 | | 6.7 | | 9.0 | | 5.5 |
| | Fuel | | 1000 NOK | | 16.1 | | 13.4
| | 24.3 | | 28.7 | | 65.6 | | 25.6 |
| | Rented machinery | | 1000 NOK | | 41.5 | | 39.8
| | 45.8 | | 55.0 | | 154.7 | | 55.4 |
| | Rented farmland and quota | | 1000 NOK | | | | 3.6
| | 7.7 | | 17.4 | | 34.7 | | 10.9 |
| | Other fixed costs | | 1000 NOK | | 62.5 | | 71.3
| | 87.4 | | 116.1 | | 139.7 | | 92.9 |
| Total registered costs | | 1000 NOK | | 298.5 | | 346.5
| | 499.0 | | 663.8 | | 1143.9 | | 542.6 |
| Result before depreciation | | 1000 NOK | | 55.2 | | 141.6
| | 296.1 | | 395.2 | | 424.2 | | 278.7 |
| Depreciation: | | | | | |
| | | | | | | | |
| | Machinery and equipment | | 1000 NOK | | 31.9 | | 22.1
| | 35.5 | | 47.9 | | 53.7 | | 36.3 |
| | Tractors | | 1000 NOK | | 26.1 | | 17.2
| | 32.7 | | 28.6 | | 36.4 | | 27.7 |
| | Outbuildings | | 1000 NOK | | 59.1 | | 44.3
| | 50.0 | | 74.3 | | 90.3 | | 58.2 |
| | Farmland, drainage and water supply | | 1000 NOK | | 3.5 | | 1.6
| | 1.2 | | 2.5 | | 0.7 | | 1.7 |
| Required return on capital 2.0 % | | 1000 NOK | | 40.0 | | 25.1
| | 35.6 | | 44.6 | | 71.0 | | 38.3 |
| | Net income agriculture | | 1000 NOK | | -65.4 | | 56.4
| | 176.8 | | 241.9 | | 243.1 | | 154.8 |
| + | Net income forestry | | 1000 NOK | | 1.1 | | 7.5
| | 6.3 | | 5.4 | | 32.0 | | 8.4 |
| + | Net income other farm-based | | 1000 NOK | | 59.8 | | 43.2
| | 47.4 | | 98.7 | | 144.7 | | 67.0 |
| + | Net income other off-farm | | 1000 NOK | | 24.6 | | 57.3
| | 100.6 | | 57.7 | | -0.6 | | 66.2 |
| + | Dividend | | 1000 NOK | | 3.7 | | 12.3
| | 5.8 | | 13.0 | | 58.7 | | 13.6 |
| + | Wage income | | 1000 NOK | | 732.6 | | 603.8
| | 510.2 | | 455.2 | | 344.3 | | 520.2 |
| + | Pensions/sick pay | | 1000 NOK | | 111.2 | | 68.6
| | 62.5 | | 20.3 | | 61.7 | | 56.0 |
| + | Family labour investments | | 1000 NOK | | 4.1 | |
| | 2.7 | | 18.4 | | 16.5 | | 6.9 |
| + | Interest received | | 1000 NOK | | 5.3 | | 14.6
| | 8.2 | | 4.5 | | 6.8 | | 8.7 |
| - | Interest paid, payments to previous owner | | 1000 NOK | | 60.3 | | 47.1
| | 72.7 | | 77.5 | | 101.3 | | 69.0 |
| = | Total net income | | 1000 NOK | | 816.6 | | 816.5
| | 847.9 | | 837.6 | | 805.8 | | 832.8 |
| Change in own capital (savings) | | 1000 NOK | | 97.1 | | 322.7
| | 199.9 | | 271.2 | | 117.4 | | 234.6 |
| | Working capital on 31 Dec. | | 1000 NOK | | 974.8 | | 1403.5
| | 1163.9 | | 1037.0 | | 1371.3 | | 1182.3 |
| | Change in working capital | | 1000 NOK | | -24.2 | | -21.5
| | -23.5 | | -21.6 | | -226.2 | | -35.5 |
| Balance on 31 Dec: | | | | | |
| | | | | | | | |
| | Agriculture | | 1000 NOK | | 1998.8 | | 1271.7
| | 1813.5 | | 2268.2 | | 3776.2 | | 1961.3 |
| | Forestry | | 1000 NOK | | 274.9 | | 175.3
| | 174.5 | | 174.7 | | 100.0 | | 173.2 |
| | Other occupations | | 1000 NOK | | 806.9 | | 440.9
| | 616.8 | | 597.4 | | 686.9 | | 578.2 |
| | Farm houses and private | | 1000 NOK | | 1877.4 | | 1157.2
| | 1086.4 | | 1235.7 | | 1353.2 | | 1212.0 |
| | Outstanding claims and cash | | 1000 NOK | | 790.9 | | 1254.7
| | 944.6 | | 831.2 | | 1276.9 | | 1014.4 |
| | Total assets | | 1000 NOK | | 5748.9 | | 4299.7
| | 4635.8 | | 5107.1 | | 7193.0 | | 4939.1 |
| | Short-term liabilities | | 1000 NOK | | 111.0 | | 159.4
| | 182.3 | | 247.6 | | 574.7 | | 237.9 |
| | Long-term liabilities | | 1000 NOK | | 1869.8 | | 1051.3
| | 1675.3 | | 1843.3 | | 2780.9 | | 1647.8 |
| | Own capital | | 1000 NOK | | 3768.1 | | 3089.0
| | 2778.2 | | 3016.2 | | 3837.5 | | 3053.4 |
|
| 1)1 decare = 0.1 hectar |