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 | |
>500 | |
All | |
|
Number of holdings | | | | 9 | | 20
| | 9 | | 8 | | 10 | | 31 |
Output | | 1000 NOK | | 2878.3 | | 2496.8
| | 1497.6 | | 1815.3 | | 3472.4 | | 2164.8 |
| Plant products | | 1000 NOK | | 97.7 | | 52.1
| | 35.3 | | 40.8 | | 40.7 | | 34.8 |
| Livestock products | | 1000 NOK | | 2233.0 | | 1882.1
| | 815.8 | | 1033.4 | | 2280.6 | | 1311.6 |
| Production allowances, etc. | | 1000 NOK | | 530.2 | | 538.8
| | 605.3 | | 702.4 | | 1062.5 | | 765.3 |
| Other income | | 1000 NOK | | 17.4 | | 23.8
| | 41.3 | | 38.6 | | 88.6 | | 53.0 |
Total variable costs | | 1000 NOK | | 988.0 | | 876.9
| | 514.8 | | 574.6 | | 1319.4 | | 774.3 |
| Seeds | | 1000 NOK | | 13.7 | | 10.6
| | 4.4 | | 10.3 | | 11.0 | | 7.9 |
| Fertilizer and lime | | 1000 NOK | | 84.5 | | 61.7
| | 40.4 | | 64.3 | | 126.8 | | 74.0 |
| Pesticides | | 1000 NOK | | 6.6 | | 5.4
| | 0.5 | | 5.0 | | 2.4 | | 2.3 |
| Preservatives | | 1000 NOK | | 18.7 | | 15.2
| | 5.1 | | 2.4 | | 24.3 | | 10.5 |
| Fodder | | 1000 NOK | | 657.4 | | 598.1
| | 332.8 | | 345.3 | | 918.3 | | 506.4 |
| Miscellaneous for animal husbandry | | 1000 NOK | | 93.3 | | 80.7
| | 46.5 | | 57.5 | | 97.2 | | 63.3 |
| Purchase of cattle | | 1000 NOK | | 26.1 | | 38.2
| | 12.1 | | 36.8 | | 59.2 | | 44.4 |
| Other variable costs | | 1000 NOK | | 87.7 | | 67.0
| | 73.1 | | 52.8 | | 80.2 | | 65.4 |
Registered fixed costs: | | | | | |
| | | | | | | | |
| Hired labour | | 1000 NOK | | 124.3 | | 123.5
| | 141.9 | | 132.3 | | 245.8 | | 168.7 |
| Machinery and equipment | | 1000 NOK | | 44.6 | | 46.4
| | 46.4 | | 69.2 | | 76.3 | | 61.2 |
| Tractors | | 1000 NOK | | 24.1 | | 18.4
| | 21.4 | | 14.9 | | 20.9 | | 19.4 |
| Outbuildings, maintenance and rent | | 1000 NOK | | 155.1 | | 118.2
| | 60.3 | | 58.5 | | 119.4 | | 74.7 |
| Farmland, drainage and water supply | | 1000 NOK | | 10.8 | | 11.8
| | 3.8 | | 6.6 | | 9.2 | | 6.8 |
| Fuel | | 1000 NOK | | 28.4 | | 30.6
| | 29.7 | | 37.5 | | 57.6 | | 39.0 |
| Rented machinery | | 1000 NOK | | 129.6 | | 125.5
| | 39.2 | | 85.6 | | 260.6 | | 119.2 |
| Rented farmland and quota | | 1000 NOK | | 126.3 | | 91.9
| | 40.8 | | 42.6 | | 165.9 | | 77.3 |
| Other fixed costs | | 1000 NOK | | 189.3 | | 163.7
| | 124.7 | | 145.6 | | 236.1 | | 163.8 |
Total registered costs | | 1000 NOK | | 1820.5 | | 1606.9
| | 1023.0 | | 1167.3 | | 2511.2 | | 1504.4 |
Result before depreciation | | 1000 NOK | | 1057.8 | | 889.9
| | 474.6 | | 647.9 | | 961.2 | | 660.4 |
Depreciation: | | | | | |
| | | | | | | | |
| Machinery and equipment | | 1000 NOK | | 93.1 | | 69.7
| | 39.1 | | 55.4 | | 119.5 | | 67.2 |
| Tractors | | 1000 NOK | | 56.8 | | 44.6
| | 30.8 | | 32.2 | | 56.4 | | 36.4 |
| Outbuildings | | 1000 NOK | | 326.7 | | 214.7
| | 129.6 | | 127.0 | | 312.9 | | 176.2 |
| Farmland, drainage and water supply | | 1000 NOK | | 5.0 | | 6.5
| | 1.4 | | 0.2 | | 4.8 | | 2.2 |
Required return on capital 2.0 % | | 1000 NOK | | 167.5 | | 128.3
| | 81.1 | | 68.8 | | 187.0 | | 107.3 |
| Net income agriculture | | 1000 NOK | | 576.1 | | 554.4
| | 273.7 | | 433.2 | | 467.6 | | 378.4 |
+ | Net income forestry | | 1000 NOK | | 0.4 | | 0.3
| | -4.8 | | 2.3 | | 12.7 | | 2.9 |
+ | Net income other farm-based | | 1000 NOK | | 51.7 | | 100.2
| | 100.1 | | 75.3 | | 92.0 | | 81.3 |
+ | Net income other off-farm | | 1000 NOK | | -5.3 | | 37.2
| | 17.6 | | | | 8.9 | | 9.9 |
+ | Dividend | | 1000 NOK | | 5.1 | | 1.7
| | 7.6 | | 54.1 | | 9.8 | | 20.1 |
+ | Wage income | | 1000 NOK | | 308.3 | | 244.5
| | 269.8 | | 312.9 | | 403.6 | | 312.7 |
+ | Pensions/sick pay | | 1000 NOK | | 77.2 | | 51.9
| | 17.0 | | 104.0 | | 38.8 | | 72.4 |
+ | Family labour investments | | 1000 NOK | | | |
| | | | 44.2 | | 3.2 | | 12.4 |
+ | Interest received | | 1000 NOK | | 1.7 | | 3.4
| | 3.9 | | 1.8 | | 6.7 | | 4.6 |
- | Interest paid, payments to previous owner | | 1000 NOK | | 179.9 | | 149.9
| | 87.3 | | 82.3 | | 272.1 | | 145.2 |
= | Total net income | | 1000 NOK | | 835.3 | | 843.7
| | 597.6 | | 945.5 | | 771.2 | | 749.5 |
Change in own capital (savings) | | 1000 NOK | | 160.8 | | 203.2
| | 81.0 | | 166.2 | | -19.7 | | 57.6 |
| Working capital on 31 Dec. | | 1000 NOK | | 266.7 | | 767.0
| | 783.4 | | 956.2 | | 544.3 | | 716.0 |
| Change in working capital | | 1000 NOK | | 24.8 | | -59.5
| | 101.9 | | -469.5 | | 79.1 | | -86.2 |
Balance on 31 Dec: | | | | | |
| | | | | | | | |
| Agriculture | | 1000 NOK | | 8311.7 | | 6380.8
| | 3996.8 | | 3858.8 | | 9508.3 | | 5582.3 |
| Forestry | | 1000 NOK | | | |
| | 155.2 | | 446.8 | | 453.1 | | 349.6 |
| Other occupations | | 1000 NOK | | 659.1 | | 578.6
| | 498.9 | | 466.4 | | 900.0 | | 574.5 |
| Farm houses and private | | 1000 NOK | | 1055.1 | | 1482.2
| | 673.9 | | 1052.4 | | 1306.3 | | 1035.4 |
| Outstanding claims and cash | | 1000 NOK | | 790.9 | | 1059.1
| | 531.6 | | 1349.9 | | 858.9 | | 848.4 |
| Total assets | | 1000 NOK | | 10816.7 | | 9500.6
| | 5856.4 | | 7174.4 | | 13026.6 | | 8390.3 |
| Short-term liabilities | | 1000 NOK | | 1042.1 | | 842.3
| | 165.4 | | 882.5 | | 988.1 | | 629.3 |
| Long-term liabilities | | 1000 NOK | | 4951.7 | | 4085.4
| | 2554.5 | | 3220.3 | | 7864.7 | | 4473.4 |
| Own capital | | 1000 NOK | | 4822.9 | | 4572.9
| | 3136.5 | | 3071.6 | | 4173.9 | | 3287.6 |
|
1)1 decare = 0.1 hectar |