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 | |
>500 | |
All |
|
Number of holdings | | | | 8 | | 23
| | 27 | | 6 | | 64 |
Output | | 1000 NOK | | 819.9 | | 1021.5
| | 1298.7 | | 2136.0 | | 1217.7 |
| Plant products | | 1000 NOK | | 20.0 | | 13.2
| | 15.8 | | 44.8 | | 18.1 |
| Livestock products | | 1000 NOK | | 439.4 | | 563.2
| | 725.5 | | 1294.9 | | 684.8 |
| Production allowances, etc. | | 1000 NOK | | 356.6 | | 432.0
| | 531.7 | | 788.7 | | 498.1 |
| Other income | | 1000 NOK | | 3.9 | | 13.1
| | 25.7 | | 7.6 | | 16.8 |
Total variable costs | | 1000 NOK | | 211.2 | | 315.6
| | 412.7 | | 680.2 | | 377.7 |
| Seeds | | 1000 NOK | | 1.2 | | 4.4
| | 5.3 | | 13.6 | | 5.3 |
| Fertilizer and lime | | 1000 NOK | | 23.8 | | 39.7
| | 41.1 | | 67.5 | | 40.9 |
| Pesticides | | 1000 NOK | | 0.2 | | 0.5
| | 1.4 | | 1.7 | | 0.9 |
| Preservatives | | 1000 NOK | | 9.5 | | 6.9
| | 10.2 | | 9.1 | | 8.8 |
| Fodder | | 1000 NOK | | 132.5 | | 186.8
| | 265.0 | | 437.5 | | 236.5 |
| Miscellaneous for animal husbandry | | 1000 NOK | | 16.2 | | 31.6
| | 36.0 | | 60.6 | | 34.2 |
| Purchase of cattle | | 1000 NOK | | 8.0 | | 15.0
| | 16.8 | | 32.3 | | 16.5 |
| Other variable costs | | 1000 NOK | | 19.8 | | 30.7
| | 36.9 | | 58.0 | | 34.5 |
Registered fixed costs: | | | | | |
| | | | | | |
| Hired labour | | 1000 NOK | | 63.1 | | 93.4
| | 98.8 | | 169.5 | | 99.0 |
| Machinery and equipment | | 1000 NOK | | 18.4 | | 30.5
| | 35.0 | | 47.4 | | 32.5 |
| Tractors | | 1000 NOK | | 28.2 | | 17.7
| | 22.7 | | 30.2 | | 22.3 |
| Outbuildings, maintenance and rent | | 1000 NOK | | 23.4 | | 29.0
| | 32.7 | | 59.3 | | 32.7 |
| Farmland, drainage and water supply | | 1000 NOK | | 1.7 | | 2.9
| | 5.0 | | 6.7 | | 4.0 |
| Fuel | | 1000 NOK | | 16.3 | | 25.3
| | 32.6 | | 55.7 | | 30.1 |
| Rented machinery | | 1000 NOK | | 28.1 | | 46.0
| | 43.3 | | 117.2 | | 49.3 |
| Rented farmland and quota | | 1000 NOK | | 0.4 | | 2.1
| | 5.7 | | 32.9 | | 6.3 |
| Other fixed costs | | 1000 NOK | | 69.4 | | 96.2
| | 112.2 | | 167.6 | | 106.3 |
Total registered costs | | 1000 NOK | | 460.3 | | 658.8
| | 800.7 | | 1366.7 | | 760.2 |
Result before depreciation | | 1000 NOK | | 359.6 | | 362.7
| | 498.0 | | 769.3 | | 457.5 |
Depreciation: | | | | | |
| | | | | | |
| Machinery and equipment | | 1000 NOK | | 11.7 | | 22.5
| | 30.2 | | 36.7 | | 25.7 |
| Tractors | | 1000 NOK | | 12.3 | | 17.8
| | 21.4 | | 26.7 | | 19.5 |
| Outbuildings | | 1000 NOK | | 26.8 | | 37.7
| | 68.3 | | 71.9 | | 52.4 |
| Farmland, drainage and water supply | | 1000 NOK | | 0.3 | | 2.0
| | 1.1 | | 0.4 | | 1.3 |
Required return on capital 6.0 % | | 1000 NOK | | 55.9 | | 87.0
| | 131.4 | | 185.6 | | 111.1 |
| Net income agriculture | | 1000 NOK | | 308.3 | | 282.7
| | 377.0 | | 633.6 | | 358.6 |
+ | Net income forestry | | 1000 NOK | | 9.5 | | 5.7
| | 12.2 | | | | 8.4 |
+ | Net income other farm-based | | 1000 NOK | | 6.3 | | 29.7
| | 48.5 | | 3.2 | | 32.2 |
+ | Net income other off-farm | | 1000 NOK | | -1.8 | | 23.9
| | 0.7 | | 1.1 | | 8.8 |
+ | Dividend | | 1000 NOK | | | | 0.4
| | 0.1 | | | | 0.2 |
+ | Wage income | | 1000 NOK | | 129.3 | | 206.3
| | 190.2 | | 25.2 | | 172.9 |
+ | Pensions/sick pay | | 1000 NOK | | 67.2 | | 51.3
| | 64.3 | | 97.6 | | 63.1 |
+ | Family labour investments | | 1000 NOK | | | | 1.7
| | 24.4 | | 2.5 | | 11.1 |
+ | Interest received | | 1000 NOK | | 15.3 | | 10.4
| | 17.7 | | 3.4 | | 13.4 |
- | Interest paid, payments to previous owner | | 1000 NOK | | 28.4 | | 76.2
| | 117.1 | | 218.1 | | 100.8 |
= | Total net income | | 1000 NOK | | 505.7 | | 536.0
| | 617.9 | | 548.4 | | 567.9 |
Change in own capital (savings) | | 1000 NOK | | 116.7 | | 97.6
| | 157.4 | | 10.8 | | 117.1 |
| Working capital on 31 Dec. | | 1000 NOK | | 436.3 | | 284.3
| | 185.6 | | -224.0 | | 214.0 |
| Change in working capital | | 1000 NOK | | 29.8 | | -5.1
| | -176.7 | | -115.0 | | -83.4 |
Balance on 31 Dec: | | | | | |
| | | | | | |
| Agriculture | | 1000 NOK | | 918.1 | | 1470.9
| | 2390.3 | | 3159.4 | | 1948.0 |
| Forestry | | 1000 NOK | | 21.5 | | 67.9
| | 33.8 | | 3.5 | | 41.7 |
| Other occupations | | 1000 NOK | | 19.9 | | 168.5
| | 168.9 | | 13.9 | | 135.6 |
| Farm houses and private | | 1000 NOK | | 314.2 | | 607.3
| | 700.4 | | 675.6 | | 616.3 |
| Outstanding claims and cash | | 1000 NOK | | 418.8 | | 323.8
| | 511.4 | | 324.4 | | 414.9 |
| Total assets | | 1000 NOK | | 1692.5 | | 2638.5
| | 3804.8 | | 4176.7 | | 3156.5 |
| Short-term liabilities | | 1000 NOK | | 113.1 | | 245.7
| | 590.1 | | 847.7 | | 430.8 |
| Long-term liabilities | | 1000 NOK | | 313.3 | | 1037.9
| | 1618.9 | | 2811.6 | | 1358.7 |
| Own capital | | 1000 NOK | | 1266.1 | | 1354.9
| | 1595.8 | | 517.5 | | 1366.9 |
|
1)1 decare = 0.1 hectar |