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 | | | | 9 | | 23
| | 32 | | 65 |
Output | | 1000 NOK | | 1438.6 | | 2096.3
| | 3495.9 | | 2678.1 |
| Plant products | | 1000 NOK | | 83.0 | | 29.6
| | 58.7 | | 50.8 |
| Livestock products | | 1000 NOK | | 695.7 | | 1165.4
| | 1992.8 | | 1497.8 |
| Production allowances, etc. | | 1000 NOK | | 612.5 | | 869.0
| | 1348.0 | | 1063.9 |
| Other income | | 1000 NOK | | 47.4 | | 32.3
| | 96.4 | | 65.5 |
Total variable costs | | 1000 NOK | | 434.6 | | 696.3
| | 1185.4 | | 894.4 |
| Seeds | | 1000 NOK | | 10.1 | | 12.0
| | 28.0 | | 19.4 |
| Fertilizer and lime | | 1000 NOK | | 54.1 | | 70.2
| | 130.0 | | 97.3 |
| Pesticides | | 1000 NOK | | 2.3 | | 2.6
| | 3.5 | | 3.0 |
| Preservatives | | 1000 NOK | | 13.5 | | 12.1
| | 12.8 | | 12.4 |
| Fodder | | 1000 NOK | | 244.9 | | 405.0
| | 735.2 | | 541.7 |
| Miscellaneous for animal husbandry | | 1000 NOK | | 55.3 | | 95.7
| | 116.8 | | 99.4 |
| Purchase of cattle | | 1000 NOK | | 4.6 | | 21.9
| | 42.5 | | 29.3 |
| Other variable costs | | 1000 NOK | | 49.8 | | 77.0
| | 116.6 | | 91.9 |
Registered fixed costs: | | | | | |
| | | | |
| Hired labour | | 1000 NOK | | 134.5 | | 171.1
| | 214.1 | | 186.1 |
| Machinery and equipment | | 1000 NOK | | 33.0 | | 49.7
| | 99.3 | | 71.1 |
| Tractors | | 1000 NOK | | 10.9 | | 22.7
| | 43.2 | | 30.8 |
| Outbuildings, maintenance and rent | | 1000 NOK | | 36.1 | | 63.8
| | 125.0 | | 89.7 |
| Farmland, drainage and water supply | | 1000 NOK | | 4.2 | | 9.1
| | 11.5 | | 9.5 |
| Fuel | | 1000 NOK | | 26.6 | | 41.3
| | 74.5 | | 55.2 |
| Rented machinery | | 1000 NOK | | 65.7 | | 59.2
| | 269.8 | | 163.7 |
| Rented farmland and quota | | 1000 NOK | | 9.1 | | 36.6
| | 63.7 | | 45.6 |
| Other fixed costs | | 1000 NOK | | 127.0 | | 145.4
| | 235.4 | | 187.2 |
Total registered costs | | 1000 NOK | | 881.5 | | 1295.3
| | 2321.8 | | 1733.2 |
Result before depreciation | | 1000 NOK | | 557.1 | | 801.0
| | 1174.1 | | 944.8 |
Depreciation: | | | | | |
| | | | |
| Machinery and equipment | | 1000 NOK | | 48.6 | | 64.1
| | 99.6 | | 78.6 |
| Tractors | | 1000 NOK | | 30.1 | | 40.2
| | 54.4 | | 45.3 |
| Outbuildings | | 1000 NOK | | 43.2 | | 88.5
| | 232.4 | | 154.6 |
| Farmland, drainage and water supply | | 1000 NOK | | 1.8 | | 1.7
| | 0.7 | | 1.2 |
Required return on capital 2.0 % | | 1000 NOK | | 34.2 | | 68.7
| | 154.8 | | 105.7 |
| Net income agriculture | | 1000 NOK | | 433.4 | | 606.4
| | 787.0 | | 665.1 |
+ | Net income forestry | | 1000 NOK | | 4.1 | | 2.2
| | 8.4 | | 5.5 |
+ | Net income other farm-based | | 1000 NOK | | 17.4 | | 24.6
| | 86.8 | | 54.2 |
+ | Net income other off-farm | | 1000 NOK | | 28.4 | | 8.3
| | 52.6 | | 32.8 |
+ | Dividend | | 1000 NOK | | 7.6 | | 7.2
| | 12.8 | | 9.9 |
+ | Wage income | | 1000 NOK | | 295.0 | | 223.6
| | 219.9 | | 228.2 |
+ | Pensions/sick pay | | 1000 NOK | | 47.1 | | 62.8
| | 85.5 | | 70.8 |
+ | Family labour investments | | 1000 NOK | | | | 17.7
| | 19.6 | | 15.9 |
+ | Interest received | | 1000 NOK | | 5.0 | | 3.8
| | 2.7 | | 3.4 |
- | Interest paid, payments to previous owner | | 1000 NOK | | 43.6 | | 93.5
| | 283.6 | | 180.3 |
= | Total net income | | 1000 NOK | | 794.3 | | 863.3
| | 991.6 | | 905.5 |
Change in own capital (savings) | | 1000 NOK | | 200.7 | | 300.8
| | 254.9 | | 257.9 |
| Working capital on 31 Dec. | | 1000 NOK | | 1386.5 | | 724.3
| | 410.5 | | 644.2 |
| Change in working capital | | 1000 NOK | | -17.6 | | -76.0
| | 20.2 | | -20.4 |
Balance on 31 Dec: | | | | | |
| | | | |
| Agriculture | | 1000 NOK | | 1756.8 | | 3479.7
| | 7930.1 | | 5400.9 |
| Forestry | | 1000 NOK | | 95.5 | | 153.1
| | 108.8 | | 121.0 |
| Other occupations | | 1000 NOK | | 718.6 | | 379.4
| | 710.3 | | 583.6 |
| Farm houses and private | | 1000 NOK | | 763.8 | | 882.9
| | 1294.0 | | 1061.3 |
| Outstanding claims and cash | | 1000 NOK | | 835.6 | | 720.9
| | 820.5 | | 775.6 |
| Total assets | | 1000 NOK | | 4170.3 | | 5615.9
| | 10863.7 | | 7942.4 |
| Short-term liabilities | | 1000 NOK | | 325.9 | | 530.5
| | 1244.7 | | 853.9 |
| Long-term liabilities | | 1000 NOK | | 997.9 | | 2138.3
| | 6371.4 | | 4066.3 |
| Own capital | | 1000 NOK | | 2846.5 | | 2947.1
| | 3247.5 | | 3022.2 |
|
1)1 decare = 0.1 hectar |