Main table 17a, part 4. Summary of accounts for combined dairy and beef farming |
|
Regions | |
Agder and Rogaland |
| |
|
| |
Jæren | |
Other parts |
| |
| |
|
Size groups | |
decares1) | |
300-500 | |
All | |
200-300 | |
300-500 | |
All | |
|
Number of holdings | | | | 13 | | 20
| | 12 | | 14 | | 35 |
Output | | 1000 NOK | | 2578.0 | | 2590.9
| | 1481.5 | | 1932.8 | | 1760.4 |
| Plant products | | 1000 NOK | | 59.8 | | 56.9
| | 24.8 | | 45.0 | | 35.3 |
| Livestock products | | 1000 NOK | | 2048.9 | | 2044.0
| | 921.1 | | 1291.7 | | 1148.5 |
| Production allowances, etc. | | 1000 NOK | | 457.1 | | 462.6
| | 481.1 | | 550.8 | | 536.6 |
| Other income | | 1000 NOK | | 12.2 | | 27.3
| | 54.4 | | 45.3 | | 40.1 |
Total variable costs | | 1000 NOK | | 854.2 | | 944.1
| | 497.5 | | 691.0 | | 607.2 |
| Seeds | | 1000 NOK | | 13.2 | | 13.1
| | 5.9 | | 9.2 | | 7.3 |
| Fertilizer and lime | | 1000 NOK | | 65.1 | | 62.3
| | 46.2 | | 73.0 | | 60.8 |
| Pesticides | | 1000 NOK | | 4.1 | | 4.2
| | 1.7 | | 3.7 | | 2.2 |
| Preservatives | | 1000 NOK | | 8.6 | | 9.0
| | 2.6 | | 14.7 | | 8.2 |
| Fodder | | 1000 NOK | | 593.6 | | 617.0
| | 319.2 | | 415.0 | | 381.4 |
| Miscellaneous for animal husbandry | | 1000 NOK | | 62.8 | | 70.8
| | 40.2 | | 52.8 | | 46.8 |
| Purchase of cattle | | 1000 NOK | | 57.9 | | 118.5
| | 47.6 | | 65.2 | | 55.2 |
| Other variable costs | | 1000 NOK | | 49.0 | | 49.3
| | 34.1 | | 57.5 | | 45.2 |
Registered fixed costs: | | | | | |
| | | | | | |
| Hired labour | | 1000 NOK | | 127.6 | | 143.0
| | 80.1 | | 157.7 | | 131.4 |
| Machinery and equipment | | 1000 NOK | | 51.3 | | 47.9
| | 40.9 | | 38.3 | | 45.9 |
| Tractors | | 1000 NOK | | 14.5 | | 17.8
| | 16.1 | | 16.3 | | 13.7 |
| Outbuildings, maintenance and rent | | 1000 NOK | | 91.1 | | 84.6
| | 37.6 | | 63.1 | | 51.1 |
| Farmland, drainage and water supply | | 1000 NOK | | 16.5 | | 14.0
| | 8.2 | | 16.5 | | 11.6 |
| Fuel | | 1000 NOK | | 37.0 | | 33.9
| | 22.9 | | 35.4 | | 33.0 |
| Rented machinery | | 1000 NOK | | 128.3 | | 139.1
| | 49.5 | | 64.2 | | 72.1 |
| Rented farmland and quota | | 1000 NOK | | 66.3 | | 83.2
| | 23.5 | | 56.7 | | 39.8 |
| Other fixed costs | | 1000 NOK | | 160.0 | | 152.0
| | 112.0 | | 120.6 | | 123.3 |
Total registered costs | | 1000 NOK | | 1546.7 | | 1659.7
| | 888.2 | | 1259.8 | | 1129.0 |
Result before depreciation | | 1000 NOK | | 1031.3 | | 931.1
| | 593.3 | | 673.0 | | 631.4 |
Depreciation: | | | | | |
| | | | | | |
| Machinery and equipment | | 1000 NOK | | 56.1 | | 48.4
| | 37.5 | | 47.8 | | 40.4 |
| Tractors | | 1000 NOK | | 36.4 | | 31.5
| | 37.9 | | 36.0 | | 35.4 |
| Outbuildings | | 1000 NOK | | 211.7 | | 183.3
| | 79.7 | | 110.8 | | 93.9 |
| Farmland, drainage and water supply | | 1000 NOK | | 4.1 | | 5.1
| | 2.0 | | 3.1 | | 2.5 |
Required return on capital 2.0 % | | 1000 NOK | | 142.5 | | 121.4
| | 64.4 | | 81.6 | | 71.0 |
| Net income agriculture | | 1000 NOK | | 722.9 | | 662.9
| | 436.3 | | 475.3 | | 459.3 |
+ | Net income forestry | | 1000 NOK | | 1.4 | | 1.1
| | 21.9 | | 54.4 | | 28.5 |
+ | Net income other farm-based | | 1000 NOK | | 42.9 | | 28.7
| | 47.5 | | 58.4 | | 46.4 |
+ | Net income other off-farm | | 1000 NOK | | 25.2 | | 16.4
| | 3.6 | | 21.3 | | 10.4 |
+ | Dividend | | 1000 NOK | | 6.3 | | 5.5
| | 14.2 | | 4.8 | | 6.9 |
+ | Wage income | | 1000 NOK | | 364.9 | | 314.7
| | 255.4 | | 282.4 | | 261.0 |
+ | Pensions/sick pay | | 1000 NOK | | 70.3 | | 46.0
| | 53.0 | | 53.6 | | 47.0 |
+ | Family labour investments | | 1000 NOK | | | |
| | 21.6 | | 15.2 | | 13.5 |
+ | Interest received | | 1000 NOK | | 21.3 | | 14.8
| | 4.8 | | 5.3 | | 5.6 |
- | Interest paid, payments to previous owner | | 1000 NOK | | 190.0 | | 176.2
| | 70.2 | | 96.8 | | 94.8 |
= | Total net income | | 1000 NOK | | 1065.2 | | 913.7
| | 788.1 | | 873.8 | | 783.9 |
Change in own capital (savings) | | 1000 NOK | | 400.7 | | 260.4
| | 398.2 | | 288.1 | | 250.9 |
| Working capital on 31 Dec. | | 1000 NOK | | 1191.7 | | 747.3
| | 951.7 | | 716.2 | | 821.9 |
| Change in working capital | | 1000 NOK | | -95.6 | | -110.0
| | -44.6 | | -62.1 | | 19.9 |
Balance on 31 Dec: | | | | | |
| | | | | | |
| Agriculture | | 1000 NOK | | 7182.8 | | 6105.5
| | 3348.6 | | 4260.9 | | 3671.6 |
| Forestry | | 1000 NOK | | 3.2 | | 2.1
| | 194.8 | | 341.4 | | 252.3 |
| Other occupations | | 1000 NOK | | 757.4 | | 576.7
| | 324.6 | | 343.1 | | 302.0 |
| Farm houses and private | | 1000 NOK | | 925.7 | | 995.4
| | 1011.9 | | 928.1 | | 969.5 |
| Outstanding claims and cash | | 1000 NOK | | 1301.2 | | 1022.9
| | 793.3 | | 822.4 | | 873.5 |
| Total assets | | 1000 NOK | | 10170.3 | | 8702.6
| | 5673.2 | | 6696.0 | | 6068.9 |
| Short-term liabilities | | 1000 NOK | | 635.6 | | 711.4
| | 246.7 | | 516.1 | | 433.7 |
| Long-term liabilities | | 1000 NOK | | 4281.8 | | 3914.2
| | 1976.5 | | 2634.3 | | 2550.9 |
| Own capital | | 1000 NOK | | 5252.9 | | 4077.0
| | 3450.0 | | 3545.6 | | 3084.3 |
|
1)1 decare = 0.1 hectar |