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 | | | | 20 | | 64
| | 100 | | 111 | | 295 |
Output | | 1000 NOK | | 1312.1 | | 1904.1
| | 2491.8 | | 4425.4 | | 3011.9 |
| Plant products | | 1000 NOK | | 8.5 | | 31.4
| | 48.2 | | 94.2 | | 59.2 |
| Livestock products | | 1000 NOK | | 786.2 | | 1178.8
| | 1603.5 | | 2992.6 | | 1978.6 |
| Production allowances, etc. | | 1000 NOK | | 509.3 | | 654.8
| | 791.8 | | 1239.5 | | 911.4 |
| Other income | | 1000 NOK | | 8.1 | | 39.1
| | 48.2 | | 99.2 | | 62.7 |
Total variable costs | | 1000 NOK | | 372.7 | | 610.6
| | 812.1 | | 1499.7 | | 997.3 |
| Seeds | | 1000 NOK | | 2.6 | | 7.8
| | 12.1 | | 30.4 | | 17.4 |
| Fertilizer and lime | | 1000 NOK | | 39.6 | | 51.2
| | 79.4 | | 143.2 | | 94.6 |
| Pesticides | | 1000 NOK | | 1.4 | | 2.4
| | 3.3 | | 7.3 | | 4.5 |
| Preservatives | | 1000 NOK | | 6.3 | | 10.8
| | 12.8 | | 25.7 | | 16.8 |
| Fodder | | 1000 NOK | | 231.9 | | 387.0
| | 490.7 | | 943.4 | | 621.0 |
| Miscellaneous for animal husbandry | | 1000 NOK | | 50.1 | | 70.7
| | 94.7 | | 146.4 | | 105.9 |
| Purchase of cattle | | 1000 NOK | | 9.3 | | 27.0
| | 40.8 | | 77.4 | | 49.5 |
| Other variable costs | | 1000 NOK | | 31.5 | | 53.8
| | 78.2 | | 125.8 | | 87.7 |
Registered fixed costs: | | | | | |
| | | | | | |
| Hired labour | | 1000 NOK | | 77.1 | | 144.0
| | 135.0 | | 276.8 | | 186.4 |
| Machinery and equipment | | 1000 NOK | | 30.6 | | 49.9
| | 59.7 | | 95.3 | | 69.0 |
| Tractors | | 1000 NOK | | 10.5 | | 25.2
| | 27.1 | | 57.0 | | 36.8 |
| Outbuildings, maintenance and rent | | 1000 NOK | | 36.5 | | 66.3
| | 91.6 | | 163.4 | | 109.4 |
| Farmland, drainage and water supply | | 1000 NOK | | 8.4 | | 8.4
| | 11.2 | | 14.7 | | 11.7 |
| Fuel | | 1000 NOK | | 20.3 | | 35.1
| | 47.0 | | 97.5 | | 61.6 |
| Rented machinery | | 1000 NOK | | 31.1 | | 74.7
| | 123.8 | | 275.7 | | 164.0 |
| Rented farmland and quota | | 1000 NOK | | 23.4 | | 28.8
| | 57.5 | | 129.3 | | 76.0 |
| Other fixed costs | | 1000 NOK | | 126.1 | | 160.4
| | 188.1 | | 287.7 | | 215.4 |
Total registered costs | | 1000 NOK | | 736.7 | | 1203.4
| | 1553.1 | | 2897.1 | | 1927.6 |
Result before depreciation | | 1000 NOK | | 575.4 | | 700.8
| | 938.7 | | 1528.3 | | 1084.3 |
Depreciation: | | | | | |
| | | | | | |
| Machinery and equipment | | 1000 NOK | | 32.8 | | 52.9
| | 69.0 | | 119.1 | | 81.9 |
| Tractors | | 1000 NOK | | 32.7 | | 45.1
| | 45.4 | | 64.9 | | 51.8 |
| Outbuildings | | 1000 NOK | | 78.0 | | 111.2
| | 164.4 | | 334.6 | | 211.0 |
| Farmland, drainage and water supply | | 1000 NOK | | 1.8 | | 2.4
| | 2.5 | | 3.7 | | 2.9 |
Required return on capital 2.0 % | | 1000 NOK | | 47.4 | | 74.4
| | 102.9 | | 194.2 | | 127.3 |
| Net income agriculture | | 1000 NOK | | 430.1 | | 489.1
| | 657.3 | | 1006.2 | | 736.7 |
+ | Net income forestry | | 1000 NOK | | 2.0 | | 4.5
| | 20.3 | | 33.8 | | 20.7 |
+ | Net income other farm-based | | 1000 NOK | | 141.5 | | 157.5
| | 53.6 | | 106.0 | | 101.8 |
+ | Net income other off-farm | | 1000 NOK | | 15.7 | | 39.4
| | 24.2 | | 25.3 | | 27.3 |
+ | Dividend | | 1000 NOK | | 11.7 | | 41.3
| | 28.2 | | 206.8 | | 97.1 |
+ | Wage income | | 1000 NOK | | 429.1 | | 381.0
| | 317.5 | | 357.2 | | 353.8 |
+ | Pensions/sick pay | | 1000 NOK | | 95.2 | | 40.6
| | 45.0 | | 88.3 | | 63.7 |
+ | Family labour investments | | 1000 NOK | | 8.1 | | 10.5
| | 12.9 | | 6.7 | | 9.7 |
+ | Interest received | | 1000 NOK | | 14.1 | | 5.8
| | 3.6 | | 5.9 | | 5.7 |
- | Interest paid, payments to previous owner | | 1000 NOK | | 45.7 | | 83.7
| | 116.2 | | 231.7 | | 147.8 |
= | Total net income | | 1000 NOK | | 1101.9 | | 1086.0
| | 1046.4 | | 1604.4 | | 1268.7 |
Change in own capital (savings) | | 1000 NOK | | 562.1 | | 410.6
| | 381.4 | | 700.6 | | 520.1 |
| Working capital on 31 Dec. | | 1000 NOK | | 3538.1 | | 1395.5
| | 979.7 | | 1995.4 | | 1625.5 |
| Change in working capital | | 1000 NOK | | -29.2 | | -12.9
| | 32.7 | | -50.6 | | -12.7 |
Balance on 31 Dec: | | | | | |
| | | | | | |
| Agriculture | | 1000 NOK | | 2619.0 | | 3766.1
| | 5247.1 | | 9831.5 | | 6472.6 |
| Forestry | | 1000 NOK | | 137.7 | | 170.7
| | 255.2 | | 262.4 | | 231.6 |
| Other occupations | | 1000 NOK | | 1832.2 | | 655.7
| | 528.6 | | 1459.1 | | 994.7 |
| Farm houses and private | | 1000 NOK | | 1441.5 | | 1281.9
| | 1097.6 | | 1415.3 | | 1280.4 |
| Outstanding claims and cash | | 1000 NOK | | 1970.1 | | 1228.9
| | 928.7 | | 1726.4 | | 1364.6 |
| Total assets | | 1000 NOK | | 8000.4 | | 7103.4
| | 8057.2 | | 14694.7 | | 10343.9 |
| Short-term liabilities | | 1000 NOK | | 181.0 | | 420.5
| | 631.9 | | 1310.5 | | 810.8 |
| Long-term liabilities | | 1000 NOK | | 1356.8 | | 2474.3
| | 3404.0 | | 6693.4 | | 4301.2 |
| Own capital | | 1000 NOK | | 6462.6 | | 4208.5
| | 4021.3 | | 6690.8 | | 5231.9 |
|
1)1 decare = 0.1 hectar |