Main table 17f, part 2. Summary of accounts for sheep farming |
|
Regions | |
Eastern Norway | |
Agd./Rog. | |
Western Norway | |
Trøndelag | |
Northern Norway |
| |
| |
| |
| |
| |
|
| |
Lowlands | |
Other parts | |
Other parts | |
| |
Other parts | |
|
| |
| |
| |
| |
| |
| |
|
Size groups | |
decares1) | |
All | |
100-200 | |
200-300 | |
300-500 | |
All | |
All | |
100-200 | |
200-300 | |
All | |
All | |
200-300 | |
300-500 | |
All |
|
Number of holdings | | | | 7 | | 12
| | 6 | | 6 | | 27 | | 15 | | 9 | | 9
| | 26 | | 12 | | 10 | | 6 | | 22 |
Output | | 1000 NOK | | 1046.5 | | 500.8
| | 750.7 | | 1005.2 | | 749.6 | | 733.2 | | 489.7 | | 709.3
| | 580.9 | | 1022.8 | | 843.3 | | 1133.2 | | 927.6 |
| Plant products | | 1000 NOK | | 181.7 | | 7.6
| | 24.1 | | 8.2 | | 11.2 | | 5.3 | | 4.4 | | 10.6
| | 6.3 | | 17.8 | | 9.9 | | 20.5 | | 12.8 |
| Livestock products | | 1000 NOK | | 327.9 | | 163.3
| | 256.3 | | 388.4 | | 269.1 | | 284.2 | | 159.6 | | 247.6
| | 196.1 | | 427.5 | | 271.7 | | 379.3 | | 318.0 |
| Production allowances, etc. | | 1000 NOK | | 501.7 | | 302.4
| | 429.1 | | 598.2 | | 442.7 | | 433.9 | | 320.2 | | 438.7
| | 371.2 | | 566.0 | | 528.2 | | 720.7 | | 578.0 |
| Other income | | 1000 NOK | | 35.3 | | 27.5
| | 41.2 | | 10.3 | | 26.6 | | 9.7 | | 5.6 | | 12.4
| | 7.3 | | 11.6 | | 33.5 | | 12.7 | | 18.8 |
Total variable costs | | 1000 NOK | | 242.7 | | 114.7
| | 173.3 | | 286.3 | | 203.1 | | 266.2 | | 120.4 | | 135.5
| | 136.4 | | 198.8 | | 170.1 | | 272.9 | | 206.2 |
| Seeds | | 1000 NOK | | 19.5 | | 2.2
| | 3.7 | | 3.7 | | 3.1 | | 2.1 | | 1.0 | | 1.4
| | 1.4 | | 3.3 | | 4.1 | | 14.2 | | 6.5 |
| Fertilizer and lime | | 1000 NOK | | 50.5 | | 21.4
| | 40.7 | | 46.5 | | 34.1 | | 56.2 | | 20.7 | | 24.0
| | 24.2 | | 34.9 | | 41.0 | | 78.9 | | 51.8 |
| Pesticides | | 1000 NOK | | 8.9 | | 0.5
| | | | 0.9 | | 0.6 | | 0.5 | | 0.3 | | 0.3
| | 0.8 | | 0.4 | | | | 0.5 | | 0.2 |
| Preservatives | | 1000 NOK | | 1.5 | | 1.7
| | 2.1 | | 1.8 | | 1.8 | | 0.6 | | 1.3 | | 2.8
| | 2.6 | | 5.7 | | 0.7 | | 4.1 | | 2.3 |
| Fodder | | 1000 NOK | | 105.5 | | 57.6
| | 81.2 | | 144.2 | | 107.1 | | 138.9 | | 61.9 | | 63.2
| | 66.5 | | 94.0 | | 84.3 | | 101.3 | | 90.0 |
| Miscellaneous for animal husbandry | | 1000 NOK | | 23.9 | | 16.3
| | 21.2 | | 36.9 | | 24.2 | | 29.6 | | 20.5 | | 20.9
| | 20.0 | | 25.0 | | 13.8 | | 17.2 | | 17.9 |
| Purchase of cattle | | 1000 NOK | | 5.0 | | 3.5
| | 4.2 | | 18.3 | | 9.4 | | 13.4 | | 2.6 | | 4.5
| | 3.5 | | 4.9 | | 3.2 | | 9.6 | | 10.2 |
| Other variable costs | | 1000 NOK | | 27.9 | | 11.5
| | 20.3 | | 34.1 | | 22.7 | | 24.9 | | 12.1 | | 18.3
| | 17.4 | | 30.6 | | 23.1 | | 47.1 | | 27.4 |
Registered fixed costs: | | | | | |
| | | | | | | | | | | |
| | | | | | | | | | |
| Hired labour | | 1000 NOK | | 56.2 | | 42.8
| | 58.4 | | 143.3 | | 73.5 | | 56.4 | | 44.8 | | 58.1
| | 49.6 | | 74.5 | | 105.7 | | 67.1 | | 80.0 |
| Machinery and equipment | | 1000 NOK | | 33.9 | | 21.1
| | 26.5 | | 41.0 | | 30.0 | | 28.8 | | 20.9 | | 26.5
| | 20.0 | | 44.5 | | 36.6 | | 45.3 | | 37.4 |
| Tractors | | 1000 NOK | | 19.5 | | 8.7
| | 15.0 | | 7.9 | | 12.2 | | 9.9 | | 7.8 | | 6.9
| | 7.2 | | 14.7 | | 22.2 | | 26.8 | | 21.8 |
| Outbuildings, maintenance and rent | | 1000 NOK | | 34.3 | | 18.9
| | 27.2 | | 26.4 | | 24.8 | | 27.6 | | 22.8 | | 26.3
| | 23.2 | | 27.7 | | 20.9 | | 46.0 | | 25.6 |
| Farmland, drainage and water supply | | 1000 NOK | | 4.5 | | 6.8
| | 3.5 | | 13.8 | | 7.9 | | 3.1 | | 3.6 | | 9.8
| | 5.9 | | 6.2 | | 3.3 | | 8.6 | | 4.4 |
| Fuel | | 1000 NOK | | 16.0 | | 14.3
| | 24.1 | | 22.1 | | 20.8 | | 20.7 | | 8.8 | | 19.8
| | 13.0 | | 24.1 | | 35.0 | | 32.0 | | 31.6 |
| Rented machinery | | 1000 NOK | | 111.1 | | 28.5
| | 26.5 | | 83.3 | | 39.7 | | 41.2 | | 20.4 | | 28.9
| | 19.3 | | 53.9 | | 83.8 | | 89.5 | | 69.9 |
| Rented farmland and quota | | 1000 NOK | | 43.4 | | 2.1
| | 1.9 | | 5.8 | | 6.3 | | 5.9 | | 2.7 | | 2.9
| | 3.3 | | 7.0 | | 2.3 | | 3.7 | | 4.2 |
| Other fixed costs | | 1000 NOK | | 92.1 | | 72.9
| | 79.6 | | 77.4 | | 79.8 | | 83.4 | | 57.2 | | 65.0
| | 61.9 | | 97.2 | | 81.3 | | 114.1 | | 91.8 |
Total registered costs | | 1000 NOK | | 653.6 | | 330.9
| | 436.0 | | 707.4 | | 498.1 | | 543.5 | | 309.5 | | 379.7
| | 339.8 | | 548.7 | | 561.3 | | 706.0 | | 572.8 |
Result before depreciation | | 1000 NOK | | 392.9 | | 169.9
| | 314.7 | | 297.8 | | 251.5 | | 189.7 | | 180.2 | | 329.6
| | 241.1 | | 474.2 | | 282.0 | | 427.2 | | 354.8 |
Depreciation: | | | | | |
| | | | | | | | | | | |
| | | | | | | | | | |
| Machinery and equipment | | 1000 NOK | | 24.6 | | 18.8
| | 27.9 | | 33.3 | | 27.0 | | 23.5 | | 17.9 | | 28.9
| | 19.3 | | 40.7 | | 26.9 | | 47.9 | | 31.0 |
| Tractors | | 1000 NOK | | 14.6 | | 18.8
| | 23.2 | | 22.4 | | 21.0 | | 20.5 | | 20.2 | | 28.7
| | 21.5 | | 35.0 | | 30.3 | | 14.9 | | 23.8 |
| Outbuildings | | 1000 NOK | | 60.4 | | 37.8
| | 47.7 | | 55.1 | | 51.6 | | 48.6 | | 41.5 | | 49.0
| | 46.5 | | 54.0 | | 24.2 | | 38.4 | | 33.6 |
| Farmland, drainage and water supply | | 1000 NOK | | 0.4 | | 1.2
| | 0.8 | | 0.6 | | 0.9 | | 2.6 | | 0.9 | | 1.8
| | 2.4 | | 0.6 | | 0.3 | | 0.5 | | 0.5 |
Required return on capital 2.0 % | | 1000 NOK | | 47.0 | | 24.1
| | 30.2 | | 35.9 | | 32.7 | | 35.4 | | 23.5 | | 29.4
| | 29.1 | | 40.5 | | 22.1 | | 33.7 | | 28.6 |
| Net income agriculture | | 1000 NOK | | 292.8 | | 93.3
| | 215.0 | | 186.4 | | 151.0 | | 94.5 | | 99.7 | | 221.2
| | 151.5 | | 343.9 | | 200.4 | | 325.5 | | 265.8 |
+ | Net income forestry | | 1000 NOK | | -4.1 | | 2.1
| | 6.5 | | 41.0 | | 10.9 | | 6.6 | | -0.2 | | 4.8
| | 1.8 | | -4.1 | | -0.6 | | 0.3 | | |
+ | Net income other farm-based | | 1000 NOK | | 104.8 | | 44.5
| | 46.1 | | 12.6 | | 43.0 | | 162.5 | | 31.4 | | 43.7
| | 46.4 | | 30.8 | | 62.0 | | 48.4 | | 49.1 |
+ | Net income other off-farm | | 1000 NOK | | -26.4 | | 31.3
| | 24.1 | | 22.5 | | 26.7 | | 67.3 | | 30.7 | | 58.2
| | 102.4 | | 26.8 | | 19.7 | | -0.6 | | 30.1 |
+ | Dividend | | 1000 NOK | | 4.1 | | 6.7
| | 5.2 | | 8.8 | | 6.8 | | 4.9 | | 5.7 | | 36.5
| | 3.6 | | 20.1 | | 5.4 | | 2.4 | | 3.4 |
+ | Wage income | | 1000 NOK | | 408.4 | | 497.8
| | 508.6 | | 713.9 | | 520.4 | | 410.3 | | 485.0 | | 607.8
| | 554.2 | | 376.6 | | 164.3 | | 528.5 | | 320.8 |
+ | Pensions/sick pay | | 1000 NOK | | 85.0 | | 176.9
| | 91.7 | | 41.8 | | 112.6 | | 39.4 | | 33.1 | | 26.7
| | 34.8 | | 33.8 | | 79.5 | | 0.6 | | 36.3 |
+ | Family labour investments | | 1000 NOK | | | | 14.5
| | 6.3 | | | | 7.8 | | 5.0 | | 8.6 | | 4.0
| | 7.6 | | 8.4 | | 1.8 | | 2.3 | | 1.4 |
+ | Interest received | | 1000 NOK | | 6.8 | | 28.3
| | 13.1 | | 13.1 | | 18.8 | | 2.5 | | 11.9 | | 10.5
| | 9.6 | | 9.0 | | 22.2 | | 6.6 | | 12.5 |
- | Interest paid, payments to previous owner | | 1000 NOK | | 112.1 | | 43.8
| | 22.8 | | 69.6 | | 49.1 | | 81.7 | | 54.8 | | 46.2
| | 45.3 | | 77.6 | | 44.7 | | 63.2 | | 56.8 |
= | Total net income | | 1000 NOK | | 759.3 | | 851.4
| | 893.8 | | 970.5 | | 848.8 | | 711.3 | | 651.2 | | 967.3
| | 866.5 | | 767.7 | | 509.9 | | 850.7 | | 662.7 |
Change in own capital (savings) | | 1000 NOK | | 39.8 | | 224.6
| | 102.7 | | 445.1 | | 237.4 | | 52.5 | | 39.1 | | 474.9
| | 235.0 | | 221.9 | | 30.2 | | 162.3 | | 85.0 |
| Working capital on 31 Dec. | | 1000 NOK | | 626.4 | | 1899.8
| | 1023.9 | | 1220.9 | | 1370.2 | | 573.5 | | 819.7 | | 1675.0
| | 1013.2 | | 967.2 | | 1475.2 | | 649.8 | | 950.2 |
| Change in working capital | | 1000 NOK | | -151.8 | | 97.3
| | -36.2 | | 75.2 | | 57.0 | | -131.8 | | 20.0 | | -28.0
| | 13.9 | | -92.6 | | -23.9 | | -64.2 | | -24.1 |
Balance on 31 Dec: | | | | | |
| | | | | | | | | | | |
| | | | | | | | | | |
| Agriculture | | 1000 NOK | | 2377.0 | | 1326.3
| | 1513.1 | | 2005.5 | | 1736.1 | | 1805.9 | | 1205.1 | | 1462.0
| | 1461.3 | | 2288.2 | | 1108.4 | | 1702.7 | | 1448.3 |
| Forestry | | 1000 NOK | | 518.9 | | 119.9
| | 130.8 | | 207.8 | | 136.3 | | 479.3 | | 29.7 | | 85.9
| | 55.6 | | 177.3 | | 13.8 | | | | 22.4 |
| Other occupations | | 1000 NOK | | 821.0 | | 712.0
| | 149.6 | | 642.1 | | 497.2 | | 786.0 | | 396.5 | | 1006.5
| | 670.7 | | 296.0 | | 413.8 | | 196.5 | | 316.1 |
| Farm houses and private | | 1000 NOK | | 1259.1 | | 1096.7
| | 828.1 | | 1359.2 | | 1072.9 | | 1152.3 | | 1091.5 | | 850.6
| | 1039.4 | | 664.0 | | 450.3 | | 991.8 | | 676.7 |
| Outstanding claims and cash | | 1000 NOK | | 663.1 | | 1644.1
| | 932.7 | | 746.0 | | 1132.3 | | 496.9 | | 810.9 | | 1029.7
| | 799.5 | | 850.1 | | 1272.8 | | 676.7 | | 844.9 |
| Total assets | | 1000 NOK | | 5639.2 | | 4899.0
| | 3554.2 | | 4960.6 | | 4574.7 | | 4720.5 | | 3533.7 | | 4434.6
| | 4026.5 | | 4275.6 | | 3259.1 | | 3567.8 | | 3308.5 |
| Short-term liabilities | | 1000 NOK | | 302.9 | | 83.7
| | 67.8 | | 118.4 | | 96.6 | | 293.8 | | 164.3 | | 120.7
| | 137.3 | | 229.9 | | 105.8 | | 207.8 | | 133.4 |
| Long-term liabilities | | 1000 NOK | | 3719.2 | | 1092.3
| | 547.7 | | 1509.6 | | 1183.7 | | 2147.3 | | 1451.0 | | 971.8
| | 1160.0 | | 1704.4 | | 958.4 | | 1477.4 | | 1244.8 |
| Own capital | | 1000 NOK | | 1617.0 | | 3723.0
| | 2938.7 | | 3332.7 | | 3294.4 | | 2279.4 | | 1918.4 | | 3342.2
| | 2729.2 | | 2341.2 | | 2194.9 | | 1882.6 | | 1930.3 |
|
1)1 decare = 0.1 hectar |