Main table 17a, part 12. Summary of accounts for combined dairy and beef farming |
|
Regions | |
All |
| |
|
Size groups | |
decares1) | |
100-200 | |
200-300 | |
300-500 | |
>500 | |
All |
|
Number of holdings | | | | 34 | | 80
| | 138 | | 56 | | 311 |
Output | | 1000 NOK | | 1095.7 | | 1543.1
| | 2167.6 | | 3198.6 | | 2061.1 |
| Plant products | | 1000 NOK | | 13.2 | | 16.3
| | 39.6 | | 92.6 | | 39.9 |
| Livestock products | | 1000 NOK | | 654.5 | | 997.7
| | 1469.1 | | 2165.8 | | 1373.7 |
| Production allowances, etc. | | 1000 NOK | | 421.6 | | 502.8
| | 636.5 | | 894.8 | | 621.8 |
| Other income | | 1000 NOK | | 6.4 | | 26.2
| | 22.5 | | 45.5 | | 25.6 |
Total variable costs | | 1000 NOK | | 314.9 | | 520.6
| | 713.7 | | 1076.6 | | 680.9 |
| Seeds | | 1000 NOK | | 4.9 | | 6.9
| | 11.0 | | 23.2 | | 11.4 |
| Fertilizer and lime | | 1000 NOK | | 33.2 | | 50.5
| | 70.7 | | 114.9 | | 68.8 |
| Pesticides | | 1000 NOK | | 1.6 | | 1.7
| | 2.4 | | 2.4 | | 2.1 |
| Preservatives | | 1000 NOK | | 5.7 | | 8.4
| | 10.1 | | 20.3 | | 11.0 |
| Fodder | | 1000 NOK | | 189.0 | | 320.7
| | 442.8 | | 666.6 | | 421.0 |
| Miscellaneous for animal husbandry | | 1000 NOK | | 36.0 | | 55.6
| | 70.3 | | 97.0 | | 67.1 |
| Purchase of cattle | | 1000 NOK | | 18.1 | | 32.4
| | 45.9 | | 70.7 | | 43.6 |
| Other variable costs | | 1000 NOK | | 26.5 | | 44.4
| | 60.6 | | 81.5 | | 56.0 |
Registered fixed costs: | | | | | |
| | | | | | |
| Hired labour | | 1000 NOK | | 93.1 | | 110.0
| | 145.7 | | 232.8 | | 145.3 |
| Machinery and equipment | | 1000 NOK | | 28.5 | | 44.7
| | 52.0 | | 82.6 | | 52.7 |
| Tractors | | 1000 NOK | | 15.8 | | 20.0
| | 26.7 | | 41.9 | | 26.3 |
| Outbuildings, maintenance and rent | | 1000 NOK | | 33.7 | | 35.9
| | 71.9 | | 89.6 | | 61.4 |
| Farmland, drainage and water supply | | 1000 NOK | | 7.6 | | 9.7
| | 11.8 | | 15.3 | | 11.3 |
| Fuel | | 1000 NOK | | 18.9 | | 31.1
| | 42.5 | | 66.8 | | 41.1 |
| Rented machinery | | 1000 NOK | | 36.1 | | 45.9
| | 91.2 | | 185.4 | | 89.7 |
| Rented farmland and quota | | 1000 NOK | | 6.8 | | 15.8
| | 37.1 | | 77.5 | | 35.2 |
| Other fixed costs | | 1000 NOK | | 95.1 | | 117.9
| | 146.6 | | 189.1 | | 140.4 |
Total registered costs | | 1000 NOK | | 650.5 | | 951.6
| | 1339.1 | | 2057.7 | | 1284.3 |
Result before depreciation | | 1000 NOK | | 445.2 | | 591.5
| | 828.5 | | 1140.9 | | 776.8 |
Depreciation: | | | | | |
| | | | | | |
| Machinery and equipment | | 1000 NOK | | 22.0 | | 38.4
| | 49.1 | | 80.6 | | 48.9 |
| Tractors | | 1000 NOK | | 19.2 | | 30.8
| | 37.5 | | 53.1 | | 36.5 |
| Outbuildings | | 1000 NOK | | 43.0 | | 76.1
| | 129.4 | | 205.8 | | 118.9 |
| Farmland, drainage and water supply | | 1000 NOK | | 2.7 | | 2.1
| | 1.9 | | 3.1 | | 2.3 |
Required return on capital 2.0 % | | 1000 NOK | | 30.8 | | 56.5
| | 86.7 | | 138.9 | | 81.6 |
| Net income agriculture | | 1000 NOK | | 358.3 | | 444.2
| | 610.6 | | 798.2 | | 570.3 |
+ | Net income forestry | | 1000 NOK | | 3.9 | | 9.2
| | 8.0 | | 4.3 | | 7.2 |
+ | Net income other farm-based | | 1000 NOK | | 11.7 | | 44.8
| | 49.1 | | 64.2 | | 46.3 |
+ | Net income other off-farm | | 1000 NOK | | 17.7 | | 27.2
| | 27.6 | | 18.4 | | 24.5 |
+ | Dividend | | 1000 NOK | | 25.1 | | 5.8
| | 9.3 | | 14.7 | | 11.0 |
+ | Wage income | | 1000 NOK | | 329.8 | | 263.4
| | 277.9 | | 251.6 | | 273.3 |
+ | Pensions/sick pay | | 1000 NOK | | 66.4 | | 34.8
| | 39.9 | | 37.1 | | 40.6 |
+ | Family labour investments | | 1000 NOK | | 10.7 | | 7.5
| | 8.5 | | 4.1 | | 7.8 |
+ | Interest received | | 1000 NOK | | 14.4 | | 12.4
| | 9.8 | | 12.4 | | 11.6 |
- | Interest paid, payments to previous owner | | 1000 NOK | | 40.2 | | 78.0
| | 124.9 | | 199.1 | | 115.7 |
= | Total net income | | 1000 NOK | | 797.7 | | 771.4
| | 915.9 | | 1005.8 | | 876.7 |
Change in own capital (savings) | | 1000 NOK | | 306.5 | | 238.7
| | 257.5 | | 404.6 | | 283.7 |
| Working capital on 31 Dec. | | 1000 NOK | | 1810.2 | | 927.1
| | 858.6 | | 1000.4 | | 1015.8 |
| Change in working capital | | 1000 NOK | | 1.0 | | 22.9
| | 71.0 | | 78.3 | | 52.8 |
Balance on 31 Dec: | | | | | |
| | | | | | |
| Agriculture | | 1000 NOK | | 1551.2 | | 2898.3
| | 4486.0 | | 7048.2 | | 4184.1 |
| Forestry | | 1000 NOK | | 63.2 | | 115.3
| | 154.8 | | 197.6 | | 140.9 |
| Other occupations | | 1000 NOK | | 679.8 | | 290.7
| | 458.8 | | 528.5 | | 455.2 |
| Farm houses and private | | 1000 NOK | | 767.5 | | 831.5
| | 961.0 | | 1021.3 | | 911.6 |
| Outstanding claims and cash | | 1000 NOK | | 1274.0 | | 860.3
| | 900.0 | | 1045.2 | | 961.8 |
| Total assets | | 1000 NOK | | 4335.7 | | 4996.1
| | 6960.5 | | 9840.8 | | 6653.6 |
| Short-term liabilities | | 1000 NOK | | 142.2 | | 304.0
| | 598.0 | | 874.1 | | 517.6 |
| Long-term liabilities | | 1000 NOK | | 869.0 | | 1770.8
| | 2874.3 | | 4556.8 | | 2646.6 |
| Own capital | | 1000 NOK | | 3324.4 | | 2921.2
| | 3488.2 | | 4409.9 | | 3489.3 |
|
1)1 decare = 0.1 hectar |