Main table 17a, part 10. Summary of accounts for combined dairy and beef farming |
|
Regions | |
Northern Norway |
| |
|
Size groups | |
decares1) | |
200-300 | |
300-500 | |
>500 | |
All |
|
Number of holdings | | | | 12 | | 21
| | 27 | | 64 |
Output | | 1000 NOK | | 1395.3 | | 2005.9
| | 3141.8 | | 2318.0 |
| Plant products | | 1000 NOK | | 51.9 | | 35.6
| | 48.1 | | 45.8 |
| Livestock products | | 1000 NOK | | 777.9 | | 1180.7
| | 1911.7 | | 1380.1 |
| Production allowances, etc. | | 1000 NOK | | 554.8 | | 769.2
| | 1143.3 | | 865.2 |
| Other income | | 1000 NOK | | 10.7 | | 20.4
| | 38.7 | | 27.0 |
Total variable costs | | 1000 NOK | | 424.8 | | 641.4
| | 1029.1 | | 750.6 |
| Seeds | | 1000 NOK | | 7.3 | | 6.7
| | 18.6 | | 12.1 |
| Fertilizer and lime | | 1000 NOK | | 54.3 | | 53.2
| | 103.0 | | 73.6 |
| Pesticides | | 1000 NOK | | 1.4 | | 0.5
| | 2.2 | | 1.4 |
| Preservatives | | 1000 NOK | | 13.3 | | 3.9
| | 14.6 | | 10.8 |
| Fodder | | 1000 NOK | | 239.5 | | 394.9
| | 618.3 | | 450.0 |
| Miscellaneous for animal husbandry | | 1000 NOK | | 56.9 | | 89.2
| | 96.4 | | 83.5 |
| Purchase of cattle | | 1000 NOK | | 4.2 | | 30.9
| | 64.0 | | 38.7 |
| Other variable costs | | 1000 NOK | | 47.9 | | 62.1
| | 112.0 | | 80.5 |
Registered fixed costs: | | | | | |
| | | | |
| Hired labour | | 1000 NOK | | 131.5 | | 143.3
| | 192.5 | | 157.2 |
| Machinery and equipment | | 1000 NOK | | 41.9 | | 43.8
| | 83.3 | | 59.7 |
| Tractors | | 1000 NOK | | 26.1 | | 31.9
| | 47.9 | | 37.5 |
| Outbuildings, maintenance and rent | | 1000 NOK | | 42.5 | | 70.4
| | 113.8 | | 81.5 |
| Farmland, drainage and water supply | | 1000 NOK | | 5.0 | | 7.4
| | 11.4 | | 8.1 |
| Fuel | | 1000 NOK | | 32.4 | | 35.3
| | 79.1 | | 52.1 |
| Rented machinery | | 1000 NOK | | 40.0 | | 53.1
| | 238.6 | | 126.2 |
| Rented farmland and quota | | 1000 NOK | | 4.8 | | 17.8
| | 56.4 | | 30.5 |
| Other fixed costs | | 1000 NOK | | 129.5 | | 157.6
| | 231.3 | | 179.5 |
Total registered costs | | 1000 NOK | | 878.3 | | 1202.0
| | 2083.4 | | 1483.0 |
Result before depreciation | | 1000 NOK | | 517.0 | | 803.8
| | 1058.4 | | 835.0 |
Depreciation: | | | | | |
| | | | |
| Machinery and equipment | | 1000 NOK | | 41.3 | | 52.7
| | 106.0 | | 72.9 |
| Tractors | | 1000 NOK | | 30.8 | | 36.0
| | 47.4 | | 39.8 |
| Outbuildings | | 1000 NOK | | 41.4 | | 100.7
| | 204.7 | | 129.5 |
| Farmland, drainage and water supply | | 1000 NOK | | 1.5 | | 0.5
| | 1.6 | | 1.1 |
Required return on capital 2.0 % | | 1000 NOK | | 35.5 | | 67.5
| | 139.7 | | 90.2 |
| Net income agriculture | | 1000 NOK | | 402.0 | | 613.9
| | 698.7 | | 591.6 |
+ | Net income forestry | | 1000 NOK | | -0.2 | | 1.2
| | -0.3 | | 2.9 |
+ | Net income other farm-based | | 1000 NOK | | 7.8 | | 24.3
| | 33.2 | | 25.8 |
+ | Net income other off-farm | | 1000 NOK | | 16.2 | | 7.0
| | 58.7 | | 30.1 |
+ | Dividend | | 1000 NOK | | 4.5 | | 7.9
| | 8.6 | | 7.3 |
+ | Wage income | | 1000 NOK | | 243.2 | | 252.5
| | 222.9 | | 236.5 |
+ | Pensions/sick pay | | 1000 NOK | | 54.2 | | 92.5
| | 71.8 | | 70.8 |
+ | Family labour investments | | 1000 NOK | | 0.9 | | 14.4
| | 34.2 | | 19.3 |
+ | Interest received | | 1000 NOK | | 7.7 | | 5.2
| | 3.6 | | 5.0 |
- | Interest paid, payments to previous owner | | 1000 NOK | | 48.9 | | 112.0
| | 209.8 | | 138.6 |
= | Total net income | | 1000 NOK | | 687.4 | | 906.9
| | 921.6 | | 850.7 |
Change in own capital (savings) | | 1000 NOK | | 147.1 | | 35.5
| | 117.4 | | 93.1 |
| Working capital on 31 Dec. | | 1000 NOK | | 817.4 | | 634.5
| | 307.2 | | 521.6 |
| Change in working capital | | 1000 NOK | | 11.8 | | -32.5
| | -543.9 | | -243.1 |
Balance on 31 Dec: | | | | | |
| | | | |
| Agriculture | | 1000 NOK | | 1808.8 | | 3390.6
| | 7351.7 | | 4674.0 |
| Forestry | | 1000 NOK | | 67.9 | | 110.8
| | 92.8 | | 90.5 |
| Other occupations | | 1000 NOK | | 331.4 | | 401.3
| | 594.3 | | 445.6 |
| Farm houses and private | | 1000 NOK | | 642.2 | | 921.4
| | 1251.2 | | 976.5 |
| Outstanding claims and cash | | 1000 NOK | | 625.6 | | 669.6
| | 947.0 | | 776.5 |
| Total assets | | 1000 NOK | | 3475.8 | | 5493.7
| | 10236.9 | | 6963.0 |
| Short-term liabilities | | 1000 NOK | | 283.2 | | 500.4
| | 1480.7 | | 864.5 |
| Long-term liabilities | | 1000 NOK | | 1253.3 | | 2626.8
| | 4719.1 | | 3161.4 |
| Own capital | | 1000 NOK | | 1939.3 | | 2366.5
| | 4037.1 | | 2937.1 |
|
1)1 decare = 0.1 hectar |