Main table 17a, part 10. Summary of accounts for combined dairy and beef farming |
|
Regions | |
Northern Norway |
| |
|
Size groups | |
decares1) | |
100-200 | |
200-300 | |
300-500 | |
All |
|
Number of holdings | | | | 9 | | 31
| | 24 | | 68 |
Output | | 1000 NOK | | 793.7 | | 963.7
| | 1155.9 | | 1063.7 |
| Plant products | | 1000 NOK | | 17.6 | | 14.5
| | 12.3 | | 15.9 |
| Livestock products | | 1000 NOK | | 422.8 | | 520.9
| | 628.7 | | 579.1 |
| Production allowances, etc. | | 1000 NOK | | 346.6 | | 415.2
| | 498.0 | | 455.7 |
| Other income | | 1000 NOK | | 6.7 | | 13.1
| | 16.8 | | 13.0 |
Total variable costs | | 1000 NOK | | 221.6 | | 266.0
| | 359.3 | | 310.6 |
| Seeds | | 1000 NOK | | 4.0 | | 3.4
| | 5.5 | | 4.6 |
| Fertilizer and lime | | 1000 NOK | | 22.0 | | 29.9
| | 35.6 | | 33.9 |
| Pesticides | | 1000 NOK | | 0.7 | | 0.3
| | 0.6 | | 0.7 |
| Preservatives | | 1000 NOK | | 5.8 | | 5.1
| | 7.9 | | 6.6 |
| Fodder | | 1000 NOK | | 144.6 | | 165.5
| | 215.5 | | 190.6 |
| Miscellaneous for animal husbandry | | 1000 NOK | | 22.4 | | 28.9
| | 32.7 | | 31.2 |
| Purchase of cattle | | 1000 NOK | | 5.0 | | 8.1
| | 27.7 | | 15.0 |
| Other variable costs | | 1000 NOK | | 17.1 | | 25.0
| | 33.9 | | 28.1 |
Registered fixed costs: | | | | | |
| | | | |
| Hired labour | | 1000 NOK | | 63.2 | | 76.6
| | 92.9 | | 88.3 |
| Machinery and equipment | | 1000 NOK | | 19.6 | | 28.8
| | 34.4 | | 30.4 |
| Tractors | | 1000 NOK | | 11.7 | | 17.1
| | 17.1 | | 17.4 |
| Outbuildings, maintenance and rent | | 1000 NOK | | 13.1 | | 23.5
| | 27.9 | | 25.7 |
| Farmland, drainage and water supply | | 1000 NOK | | 0.5 | | 2.5
| | 2.8 | | 2.3 |
| Fuel | | 1000 NOK | | 12.1 | | 20.0
| | 25.9 | | 22.1 |
| Rented machinery | | 1000 NOK | | 31.8 | | 49.0
| | 36.0 | | 46.3 |
| Rented farmland and quota | | 1000 NOK | | 0.4 | | 1.7
| | 3.3 | | 4.5 |
| Other fixed costs | | 1000 NOK | | 62.0 | | 85.5
| | 97.8 | | 90.2 |
Total registered costs | | 1000 NOK | | 436.1 | | 570.6
| | 697.4 | | 637.7 |
Result before depreciation | | 1000 NOK | | 357.6 | | 393.0
| | 458.5 | | 426.1 |
Depreciation: | | | | | |
| | | | |
| Machinery and equipment | | 1000 NOK | | 10.9 | | 21.3
| | 24.1 | | 22.5 |
| Tractors | | 1000 NOK | | 7.6 | | 18.0
| | 18.1 | | 17.7 |
| Outbuildings | | 1000 NOK | | 30.6 | | 35.8
| | 55.8 | | 42.8 |
| Farmland, drainage and water supply | | 1000 NOK | | 0.5 | | 1.8
| | 1.1 | | 1.3 |
Required return on capital 5.0 % | | 1000 NOK | | 47.9 | | 67.3
| | 94.7 | | 77.7 |
| Net income agriculture | | 1000 NOK | | 308.1 | | 316.1
| | 359.4 | | 341.7 |
+ | Net income forestry | | 1000 NOK | | 16.8 | | 0.9
| | 1.1 | | 3.0 |
+ | Net income other farm-based | | 1000 NOK | | 1.8 | | 34.3
| | 32.0 | | 27.3 |
+ | Net income other off-farm | | 1000 NOK | | -3.3 | | 20.6
| | 2.3 | | 10.0 |
+ | Dividend | | 1000 NOK | | 0.1 | | 3.2
| | -1.2 | | 1.1 |
+ | Wage income | | 1000 NOK | | 104.5 | | 199.6
| | 146.1 | | 156.6 |
+ | Pensions/sick pay | | 1000 NOK | | 30.7 | | 37.0
| | 61.8 | | 45.6 |
+ | Family labour investments | | 1000 NOK | | 2.0 | | 2.7
| | 7.5 | | 4.1 |
+ | Interest received | | 1000 NOK | | 4.8 | | 6.4
| | 8.9 | | 6.8 |
- | Interest paid, payments to previous owner | | 1000 NOK | | 34.8 | | 56.6
| | 94.0 | | 70.3 |
= | Total net income | | 1000 NOK | | 430.7 | | 564.4
| | 523.9 | | 526.0 |
Change in own capital (savings) | | 1000 NOK | | 112.4 | | 75.3
| | 121.1 | | 89.6 |
| Working capital on 31 Dec. | | 1000 NOK | | 291.5 | | 248.3
| | 308.4 | | 253.4 |
| Change in working capital | | 1000 NOK | | 0.8 | | -10.0
| | -28.5 | | -12.0 |
Balance on 31 Dec: | | | | | |
| | | | |
| Agriculture | | 1000 NOK | | 969.0 | | 1342.7
| | 1954.4 | | 1576.4 |
| Forestry | | 1000 NOK | | 79.6 | | 25.2
| | 23.1 | | 30.5 |
| Other occupations | | 1000 NOK | | 27.1 | | 118.4
| | 187.8 | | 124.9 |
| Farm houses and private | | 1000 NOK | | 312.5 | | 561.0
| | 602.1 | | 538.6 |
| Outstanding claims and cash | | 1000 NOK | | 335.4 | | 311.6
| | 487.5 | | 371.0 |
| Total assets | | 1000 NOK | | 1723.6 | | 2359.0
| | 3254.9 | | 2641.4 |
| Short-term liabilities | | 1000 NOK | | 158.5 | | 238.5
| | 371.1 | | 300.5 |
| Long-term liabilities | | 1000 NOK | | 465.6 | | 943.4
| | 1475.1 | | 1130.2 |
| Own capital | | 1000 NOK | | 1099.4 | | 1177.1
| | 1408.8 | | 1210.7 |
|
1)1 decare = 0.1 hectar |