| 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 | | | | 4 | | 32
| | 47 | | 27 | | 12 | | 123 |
| Output | | 1000 NOK | | 374.3 | | 562.9
| | 925.8 | | 1229.9 | | 1873.7 | | 969.2 |
| | Plant products | | 1000 NOK | | 4.6 | | 11.1
| | 23.1 | | 16.7 | | 55.8 | | 21.1 |
| | Livestock products | | 1000 NOK | | 105.4 | | 189.9
| | 309.5 | | 444.7 | | 719.8 | | 340.6 |
| | Production allowances, etc. | | 1000 NOK | | 256.5 | | 346.4
| | 541.6 | | 727.0 | | 1033.8 | | 568.1 |
| | Other income | | 1000 NOK | | 7.7 | | 15.6
| | 51.6 | | 41.5 | | 64.3 | | 39.4 |
| Total variable costs | | 1000 NOK | | 91.3 | | 121.4
| | 208.5 | | 298.3 | | 419.7 | | 221.7 |
| | Seeds | | 1000 NOK | | 1.4 | | 2.0
| | 4.2 | | 6.1 | | 7.2 | | 4.2 |
| | Fertilizer and lime | | 1000 NOK | | 12.6 | | 23.0
| | 41.2 | | 57.3 | | 84.5 | | 42.9 |
| | Pesticides | | 1000 NOK | | 0.9 | | 0.7
| | 0.5 | | 0.5 | | 3.9 | | 0.9 |
| | Preservatives | | 1000 NOK | | | | 1.0
| | 2.6 | | 3.7 | | 6.3 | | 2.7 |
| | Fodder | | 1000 NOK | | 44.0 | | 52.9
| | 91.4 | | 138.3 | | 183.8 | | 99.0 |
| | Miscellaneous for animal husbandry | | 1000 NOK | | 11.7 | | 19.9
| | 28.4 | | 40.6 | | 53.1 | | 30.5 |
| | Purchase of cattle | | 1000 NOK | | 4.9 | | 5.6
| | 6.7 | | 12.2 | | 17.6 | | 8.8 |
| | Other variable costs | | 1000 NOK | | 15.9 | | 16.4
| | 33.5 | | 39.5 | | 63.3 | | 32.7 |
| Registered fixed costs: | | | | | |
| | | | | | | | |
| | Hired labour | | 1000 NOK | | 30.0 | | 43.6
| | 66.2 | | 67.7 | | 138.3 | | 66.5 |
| | Machinery and equipment | | 1000 NOK | | 14.1 | | 19.9
| | 33.7 | | 43.9 | | 57.0 | | 34.0 |
| | Tractors | | 1000 NOK | | 9.8 | | 11.8
| | 15.9 | | 19.2 | | 32.0 | | 16.9 |
| | Outbuildings, maintenance and rent | | 1000 NOK | | 15.2 | | 22.4
| | 24.1 | | 38.8 | | 56.7 | | 29.7 |
| | Farmland, drainage and water supply | | 1000 NOK | | 17.6 | | 3.6
| | 6.6 | | 11.9 | | 9.5 | | 7.7 |
| | Fuel | | 1000 NOK | | 7.2 | | 15.1
| | 26.7 | | 25.6 | | 49.2 | | 24.9 |
| | Rented machinery | | 1000 NOK | | 11.1 | | 35.4
| | 53.9 | | 53.0 | | 144.3 | | 55.9 |
| | Rented farmland and quota | | 1000 NOK | | | | 4.0
| | 7.5 | | 14.7 | | 38.6 | | 10.9 |
| | Other fixed costs | | 1000 NOK | | 44.7 | | 80.6
| | 103.4 | | 131.9 | | 156.4 | | 106.7 |
| Total registered costs | | 1000 NOK | | 241.0 | | 357.8
| | 546.5 | | 705.0 | | 1101.4 | | 574.9 |
| Result before depreciation | | 1000 NOK | | 133.3 | | 205.2
| | 379.3 | | 524.9 | | 772.2 | | 394.2 |
| Depreciation: | | | | | |
| | | | | | | | |
| | Machinery and equipment | | 1000 NOK | | 28.4 | | 25.3
| | 42.1 | | 49.1 | | 63.2 | | 40.7 |
| | Tractors | | 1000 NOK | | 28.3 | | 21.5
| | 37.7 | | 34.7 | | 39.0 | | 32.6 |
| | Outbuildings | | 1000 NOK | | 47.6 | | 49.5
| | 48.4 | | 85.7 | | 100.2 | | 61.9 |
| | Farmland, drainage and water supply | | 1000 NOK | | 5.2 | | 1.4
| | 1.0 | | 3.3 | | 1.2 | | 1.8 |
| Required return on capital 2.0 % | | 1000 NOK | | 31.3 | | 28.9
| | 36.5 | | 52.1 | | 80.8 | | 42.1 |
| | Net income agriculture | | 1000 NOK | | 23.8 | | 107.6
| | 250.1 | | 352.0 | | 568.6 | | 257.3 |
| + | Net income forestry | | 1000 NOK | | -10.0 | | 11.5
| | 24.4 | | 20.2 | | -1.4 | | 16.3 |
| + | Net income other farm-based | | 1000 NOK | | -18.0 | | 29.3
| | 43.6 | | 79.2 | | 112.5 | | 52.0 |
| + | Net income other off-farm | | 1000 NOK | | | | 2.9
| | 62.5 | | 35.8 | | 38.8 | | 36.3 |
| + | Dividend | | 1000 NOK | | 1.9 | | 4.5
| | 8.5 | | 11.4 | | 29.1 | | 10.8 |
| + | Wage income | | 1000 NOK | | 872.7 | | 662.0
| | 598.8 | | 572.9 | | 403.0 | | 601.7 |
| + | Pensions/sick pay | | 1000 NOK | | 170.0 | | 46.3
| | 58.3 | | 50.5 | | 46.7 | | 55.5 |
| + | Family labour investments | | 1000 NOK | | 2.4 | | 1.9
| | 1.6 | | 0.8 | | 14.0 | | 2.7 |
| + | Interest received | | 1000 NOK | | 2.0 | | 4.0
| | 6.7 | | 2.5 | | 3.0 | | 4.5 |
| - | Interest paid, payments to previous owner | | 1000 NOK | | 30.0 | | 34.6
| | 59.3 | | 69.4 | | 83.6 | | 56.4 |
| = | Total net income | | 1000 NOK | | 1014.7 | | 835.2
| | 995.2 | | 1056.0 | | 1130.7 | | 980.7 |
| Change in own capital (savings) | | 1000 NOK | | 110.0 | | 113.9
| | 353.1 | | 363.0 | | 615.8 | | 311.6 |
| | Working capital on 31 Dec. | | 1000 NOK | | 1763.5 | | 1288.8
| | 1529.2 | | 1122.5 | | 1487.8 | | 1357.7 |
| | Change in working capital | | 1000 NOK | | -101.2 | | -96.5
| | -2.8 | | -18.9 | | -40.4 | | -37.4 |
| Balance on 31 Dec: | | | | | |
| | | | | | | | |
| | Agriculture | | 1000 NOK | | 1528.0 | | 1439.9
| | 1855.4 | | 2643.5 | | 4133.2 | | 2132.5 |
| | Forestry | | 1000 NOK | | 269.0 | | 144.5
| | 167.1 | | 186.1 | | 91.9 | | 161.6 |
| | Other occupations | | 1000 NOK | | 1333.3 | | 340.8
| | 643.4 | | 541.9 | | 731.0 | | 571.5 |
| | Farm houses and private | | 1000 NOK | | 1750.6 | | 1311.7
| | 1174.3 | | 1098.5 | | 1192.0 | | 1227.3 |
| | Outstanding claims and cash | | 1000 NOK | | 1236.8 | | 1175.7
| | 1273.8 | | 964.0 | | 1011.7 | | 1144.3 |
| | Total assets | | 1000 NOK | | 6117.8 | | 4412.6
| | 5114.0 | | 5434.1 | | 7159.7 | | 5237.3 |
| | Short-term liabilities | | 1000 NOK | | 49.1 | | 224.7
| | 186.4 | | 185.2 | | 419.5 | | 228.8 |
| | Long-term liabilities | | 1000 NOK | | 934.0 | | 866.1
| | 1651.4 | | 2029.3 | | 2147.0 | | 1541.6 |
| | Own capital | | 1000 NOK | | 5134.7 | | 3321.8
| | 3276.2 | | 3219.6 | | 4593.1 | | 3466.8 |
|
| 1)1 decare = 0.1 hectar |