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 | | | | 6 | | 11
| | 28 | | 16 | | 61 |
Output | | 1000 NOK | | 940.9 | | 1505.5
| | 2032.2 | | 2986.2 | | 2080.1 |
| Plant products | | 1000 NOK | | 13.7 | | 14.4
| | 17.0 | | 35.7 | | 21.1 |
| Livestock products | | 1000 NOK | | 491.9 | | 907.9
| | 1207.4 | | 1845.0 | | 1250.2 |
| Production allowances, etc. | | 1000 NOK | | 429.9 | | 570.3
| | 795.4 | | 1057.8 | | 787.7 |
| Other income | | 1000 NOK | | 5.3 | | 12.9
| | 12.5 | | 47.7 | | 21.1 |
Total variable costs | | 1000 NOK | | 262.3 | | 479.9
| | 598.4 | | 1029.8 | | 657.1 |
| Seeds | | 1000 NOK | | 6.0 | | 6.1
| | 8.4 | | 15.6 | | 9.7 |
| Fertilizer and lime | | 1000 NOK | | 34.1 | | 61.6
| | 66.5 | | 118.8 | | 76.1 |
| Pesticides | | 1000 NOK | | 0.6 | | 1.5
| | 0.9 | | 2.4 | | 1.3 |
| Preservatives | | 1000 NOK | | 5.4 | | 5.2
| | 5.0 | | 13.6 | | 7.3 |
| Fodder | | 1000 NOK | | 138.3 | | 282.0
| | 379.9 | | 641.5 | | 407.1 |
| Miscellaneous for animal husbandry | | 1000 NOK | | 28.4 | | 56.5
| | 60.6 | | 89.8 | | 64.3 |
| Purchase of cattle | | 1000 NOK | | 20.3 | | 16.1
| | 19.1 | | 51.8 | | 27.3 |
| Other variable costs | | 1000 NOK | | 29.2 | | 50.8
| | 58.1 | | 96.2 | | 63.9 |
Registered fixed costs: | | | | | |
| | | | | | |
| Hired labour | | 1000 NOK | | 129.2 | | 136.6
| | 155.6 | | 199.9 | | 161.2 |
| Machinery and equipment | | 1000 NOK | | 30.7 | | 26.8
| | 52.8 | | 92.7 | | 56.4 |
| Tractors | | 1000 NOK | | 15.6 | | 13.2
| | 29.3 | | 38.8 | | 27.5 |
| Outbuildings, maintenance and rent | | 1000 NOK | | 26.1 | | 29.6
| | 56.2 | | 91.3 | | 57.6 |
| Farmland, drainage and water supply | | 1000 NOK | | 2.7 | | 7.3
| | 5.8 | | 9.0 | | 6.6 |
| Fuel | | 1000 NOK | | 21.5 | | 34.7
| | 42.8 | | 65.1 | | 45.1 |
| Rented machinery | | 1000 NOK | | 29.4 | | 26.8
| | 68.3 | | 162.1 | | 81.6 |
| Rented farmland and quota | | 1000 NOK | | 0.7 | | 11.8
| | 16.9 | | 45.5 | | 21.9 |
| Other fixed costs | | 1000 NOK | | 78.3 | | 128.9
| | 146.8 | | 193.6 | | 149.1 |
Total registered costs | | 1000 NOK | | 596.5 | | 895.6
| | 1172.8 | | 1927.8 | | 1264.2 |
Result before depreciation | | 1000 NOK | | 344.4 | | 609.9
| | 859.4 | | 1058.4 | | 815.9 |
Depreciation: | | | | | |
| | | | | | |
| Machinery and equipment | | 1000 NOK | | 16.3 | | 42.3
| | 59.5 | | 88.8 | | 59.9 |
| Tractors | | 1000 NOK | | 4.6 | | 21.8
| | 30.5 | | 50.1 | | 31.5 |
| Outbuildings | | 1000 NOK | | 33.7 | | 56.5
| | 95.1 | | 171.1 | | 102.0 |
| Farmland, drainage and water supply | | 1000 NOK | | 1.2 | | 1.0
| | 0.7 | | 1.9 | | 1.1 |
Required return on capital 2.0 % | | 1000 NOK | | 22.1 | | 44.2
| | 70.5 | | 128.3 | | 76.1 |
| Net income agriculture | | 1000 NOK | | 288.7 | | 488.2
| | 673.5 | | 746.6 | | 621.4 |
+ | Net income forestry | | 1000 NOK | | 1.8 | | 0.6
| | 5.3 | | 8.4 | | 4.9 |
+ | Net income other farm-based | | 1000 NOK | | 9.7 | | 20.7
| | 13.7 | | 36.5 | | 20.5 |
+ | Net income other off-farm | | 1000 NOK | | | | 21.4
| | 31.7 | | 14.9 | | 22.3 |
+ | Dividend | | 1000 NOK | | 2.5 | | 3.5
| | -8.4 | | 10.9 | | -0.1 |
+ | Wage income | | 1000 NOK | | 261.0 | | 119.9
| | 224.3 | | 152.7 | | 190.3 |
+ | Pensions/sick pay | | 1000 NOK | | 85.0 | | 67.9
| | 54.5 | | 57.7 | | 60.7 |
+ | Family labour investments | | 1000 NOK | | | | 6.1
| | 17.9 | | 5.0 | | 10.6 |
+ | Interest received | | 1000 NOK | | 4.4 | | 4.4
| | 7.0 | | 6.2 | | 6.0 |
- | Interest paid, payments to previous owner | | 1000 NOK | | 25.6 | | 90.9
| | 109.1 | | 261.9 | | 137.7 |
= | Total net income | | 1000 NOK | | 627.4 | | 641.8
| | 910.3 | | 777.1 | | 799.1 |
Change in own capital (savings) | | 1000 NOK | | 105.3 | | 45.6
| | 250.8 | | 148.0 | | 172.5 |
| Working capital on 31 Dec. | | 1000 NOK | | 385.0 | | 407.7
| | 693.2 | | 220.4 | | 487.4 |
| Change in working capital | | 1000 NOK | | -36.7 | | 97.5
| | 548.5 | | 167.3 | | 309.6 |
Balance on 31 Dec: | | | | | |
| | | | | | |
| Agriculture | | 1000 NOK | | 1118.5 | | 2252.7
| | 3606.9 | | 6526.0 | | 3883.6 |
| Forestry | | 1000 NOK | | 41.3 | | 69.0
| | 72.1 | | 71.8 | | 68.4 |
| Other occupations | | 1000 NOK | | 231.0 | | 111.0
| | 321.6 | | 374.4 | | 288.6 |
| Farm houses and private | | 1000 NOK | | 236.3 | | 518.6
| | 851.2 | | 919.4 | | 748.6 |
| Outstanding claims and cash | | 1000 NOK | | 461.3 | | 449.2
| | 722.7 | | 637.5 | | 625.3 |
| Total assets | | 1000 NOK | | 2088.4 | | 3400.5
| | 5574.5 | | 8529.1 | | 5614.5 |
| Short-term liabilities | | 1000 NOK | | 213.1 | | 338.2
| | 445.7 | | 1128.9 | | 582.6 |
| Long-term liabilities | | 1000 NOK | | 460.8 | | 1602.9
| | 2497.5 | | 4980.7 | | 2787.2 |
| Own capital | | 1000 NOK | | 1414.5 | | 1459.4
| | 2631.3 | | 2419.5 | | 2244.7 |
|
1)1 decare = 0.1 hectar |