Main table 17c, part 2. Summary of accounts for combined dairy and sheep farming |
|
Regions | | Eastern Norway | | Western Norway | | All |
| | | | | | |
| | Other | | | | | | |
Size groups | | decares1) | | 100-200 | | 50-100 | | 100-200 | | 50-100 | | 100-200 | | 200-300 | | All |
|
Number of holdings | | | | 7 | | 7 | | 14 | | 11 | | 29 | | 12 | | 53 |
Output | | NOK | | 521911 | | 422582 | | 592234 | | 405741 | | 610807 | | 817752 | | 620716 |
| Plant products | | NOK | | 5648 | | 1517 | | 6693 | | 1419 | | 8887 | | 12535 | | 7995 |
| Livestock products | | NOK | | 354010 | | 280044 | | 408634 | | 265465 | | 427290 | | 587035 | | 434500 |
| Production allowances, etc. | | NOK | | 158373 | | 137452 | | 168103 | | 134268 | | 166465 | | 206523 | | 170142 |
| Other income | | NOK | | 3881 | | 3569 | | 8804 | | 4588 | | 8164 | | 11660 | | 8078 |
Total variable costs | | NOK | | 154745 | | 129562 | | 187456 | | 110890 | | 195779 | | 271268 | | 197053 |
| Seeds | | NOK | | 4222 | | 763 | | 2441 | | 936 | | 3723 | | 4684 | | 3491 |
| Fertilizer and lime | | NOK | | 14855 | | 11542 | | 22290 | | 9747 | | 22241 | | 36653 | | 23159 |
| Pesticides | | NOK | | 335 | | 683 | | 649 | | 460 | | 842 | | 845 | | 767 |
| Preservatives | | NOK | | 2442 | | 3911 | | 5514 | | 2868 | | 5023 | | 7117 | | 5062 |
| Fodder | | NOK | | 103319 | | 74913 | | 122638 | | 66579 | | 127016 | | 171081 | | 125316 |
| Miscellaneous for animal husbandry | | NOK | | 12267 | | 9537 | | 16026 | | 8772 | | 14834 | | 22514 | | 15436 |
| Purchase of cattle | | NOK | | 6016 | | 22663 | | 7523 | | 15789 | | 10732 | | 14377 | | 13000 |
| Other variable costs | | NOK | | 11288 | | 5551 | | 10375 | | 5738 | | 11368 | | 13998 | | 10821 |
Registered fixed costs: | | | | | | | | | | | | | | | | |
| Hired labour | | NOK | | 58773 | | 59293 | | 61542 | | 50212 | | 58713 | | 99660 | | 65874 |
| Machinery and equipment | | NOK | | 14337 | | 12458 | | 17828 | | 11497 | | 16367 | | 23509 | | 17078 |
| Tractors | | NOK | | 8159 | | 8946 | | 8560 | | 9579 | | 9363 | | 11898 | | 9911 |
| Outbuildings | | NOK | | 21173 | | 10313 | | 17181 | | 9178 | | 21439 | | 17056 | | 17785 |
| Farmland, drainage and water supply | | NOK | | 3212 | | 5799 | | 3637 | | 4083 | | 3312 | | 5099 | | 3878 |
| Fuel | | NOK | | 7678 | | 3683 | | 6446 | | 4280 | | 6797 | | 8800 | | 6861 |
| Rented machinery | | NOK | | 5979 | | 708 | | 3392 | | 2104 | | 5002 | | 10208 | | 5815 |
| Rented farmland | | NOK | | 3300 | | 1819 | | 2911 | | 1654 | | 2787 | | 4434 | | 2997 |
| Other fixed costs | | NOK | | 49691 | | 32781 | | 42410 | | 31282 | | 44137 | | 50792 | | 43605 |
Total registered costs | | NOK | | 327048 | | 265362 | | 351362 | | 234759 | | 363696 | | 502724 | | 370857 |
Result before depreciation | | NOK | | 194863 | | 157219 | | 240871 | | 170982 | | 247110 | | 315029 | | 249859 |
Depreciation: | | | | | | | | | | | | | | | | |
| Machinery and equipment | | NOK | | 11110 | | 11976 | | 18346 | | 12574 | | 15331 | | 22410 | | 16271 |
| Tractors | | NOK | | 15107 | | 15688 | | 20091 | | 13963 | | 17992 | | 20940 | | 17959 |
| Outbuildings | | NOK | | 13368 | | 16309 | | 24255 | | 13817 | | 20684 | | 28464 | | 21139 |
| Farmland, drainage and water supply | | NOK | | 271 | | 3085 | | 3343 | | 2389 | | 2613 | | 3121 | | 2632 |
Required return on capital 6.0 % | | NOK | | 39898 | | 40247 | | 62260 | | 35379 | | 54093 | | 74727 | | 55343 |
| Net income agriculture | | NOK | | 155007 | | 110161 | | 174836 | | 128239 | | 190490 | | 240093 | | 191858 |
+ | Net income forestry | | NOK | | 5341 | | -341 | | -1144 | | 217 | | 1365 | | 4153 | | 1675 |
+ | Net income other farm-based | | NOK | | 16511 | | 13052 | | 5763 | | 8562 | | 7547 | | 11445 | | 8517 |
+ | Net income other off-farm | | NOK | | 1674 | | | | 657 | | -20 | | 911 | | 36244 | | 8700 |
+ | Dividend | | NOK | | 1230 | | 10227 | | 3917 | | 7295 | | 11724 | | 11044 | | 10491 |
+ | Wage income | | NOK | | 87519 | | 161226 | | 122885 | | 143501 | | 104696 | | 73810 | | 105377 |
+ | Pensions/sick pay | | NOK | | 7795 | | 1931 | | 6769 | | 5784 | | 5175 | | 10036 | | 6304 |
+ | Family labour investments | | NOK | | 6643 | | 3054 | | 6584 | | 2565 | | 7286 | | 4843 | | 5931 |
+ | Interest received | | NOK | | 9535 | | 7264 | | 6436 | | 7922 | | 7859 | | 3769 | | 6939 |
- | Interest paid, payments to previous owner | | NOK | | 22801 | | 15317 | | 22251 | | 10382 | | 24911 | | 44424 | | 26361 |
= | Total net income | | NOK | | 268453 | | 291256 | | 304452 | | 293682 | | 312142 | | 351013 | | 319432 |
Change in own capital (savings) | | NOK | | -11790 | | -24986 | | 3525 | | 37686 | | 4342 | | 64743 | | 25811 |
| Working capital on 31 Dec. | | NOK | | 368919 | | 305132 | | 230669 | | 323918 | | 289797 | | 268320 | | 294919 |
| Change in working capital | | NOK | | -13170 | | 5628 | | 28219 | | 5784 | | -1616 | | 9878 | | 3357 |
Balance on 31 Dec: | | | | | | | | | | | | | | | | |
| Agriculture | | NOK | | 649511 | | 676641 | | 1038366 | | 590105 | | 905752 | | 1273466 | | 933798 |
| Forestry | | NOK | | 40524 | | 39020 | | 24953 | | 38353 | | 33784 | | 52936 | | 39709 |
| Other occupations | | NOK | | 62712 | | 109620 | | 39169 | | 75068 | | 67482 | | 54381 | | 64817 |
| Farm houses and private | | NOK | | 414185 | | 319676 | | 480811 | | 274292 | | 441619 | | 514034 | | 427257 |
| Outstanding claims and cash | | NOK | | 384685 | | 332373 | | 224272 | | 343846 | | 289500 | | 321191 | | 308862 |
| Total assets | | NOK | | 1551617 | | 1477329 | | 1807571 | | 1321664 | | 1738137 | | 2216008 | | 1774443 |
| Short-term liabilities | | NOK | | 96770 | | 86370 | | 117642 | | 76785 | | 126006 | | 223111 | | 138371 |
| Long-term liabilities | | NOK | | 267419 | | 161220 | | 345691 | | 106653 | | 357555 | | 729359 | | 394369 |
| Own capital | | NOK | | 1187428 | | 1229739 | | 1344238 | | 1138226 | | 1254576 | | 1263538 | | 1241703 |
|
1)1 decare = 0.1 hectar |