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 | |
All | |
All | |
100-200 | |
200-300 | |
All | |
200-300 | |
All | |
200-300 | |
All |
|
Number of holdings | | | | 6 | | 10
| | 14 | | 32 | | 18 | | 8 | | 11 | | 30
| | 6 | | 10 | | 9 | | 21 |
Output | | 1000 NOK | | 978.8 | | 529.7
| | 915.5 | | 867.9 | | 857.8 | | 488.3 | | 699.5 | | 701.0
| | 998.7 | | 955.0 | | 841.8 | | 993.9 |
| Plant products | | 1000 NOK | | 28.4 | | 7.9
| | 14.9 | | 15.1 | | 22.9 | | 11.9 | | 13.4 | | 11.1
| | 23.4 | | 15.7 | | 28.5 | | 27.8 |
| Livestock products | | 1000 NOK | | 257.1 | | 148.4
| | 267.8 | | 250.7 | | 201.1 | | 115.5 | | 197.5 | | 202.5
| | 335.7 | | 310.1 | | 233.5 | | 276.9 |
| Production allowances, etc. | | 1000 NOK | | 655.9 | | 346.3
| | 590.7 | | 572.1 | | 599.1 | | 332.3 | | 450.9 | | 462.6
| | 614.4 | | 600.9 | | 547.9 | | 630.5 |
| Other income | | 1000 NOK | | 37.5 | | 27.1
| | 42.1 | | 30.1 | | 34.7 | | 28.6 | | 37.7 | | 24.7
| | 25.2 | | 28.3 | | 31.9 | | 58.7 |
Total variable costs | | 1000 NOK | | 266.1 | | 104.8
| | 193.3 | | 201.9 | | 269.6 | | 110.3 | | 179.8 | | 174.5
| | 204.7 | | 205.0 | | 221.1 | | 236.0 |
| Seeds | | 1000 NOK | | 11.9 | | 4.9
| | 6.8 | | 7.3 | | 1.6 | | 0.6 | | 1.9 | | 1.8
| | 4.2 | | 3.7 | | 2.4 | | 2.6 |
| Fertilizer and lime | | 1000 NOK | | 23.5 | | 22.4
| | 44.2 | | 36.5 | | 44.5 | | 16.0 | | 32.4 | | 29.0
| | 35.7 | | 38.5 | | 49.5 | | 56.9 |
| Pesticides | | 1000 NOK | | 0.2 | |
| | 0.3 | | 0.3 | | 0.3 | | 0.5 | | 0.7 | | 0.6
| | | | 0.1 | | | | 0.1 |
| Preservatives | | 1000 NOK | | 3.3 | | 1.4
| | 1.1 | | 2.0 | | 2.8 | | 1.8 | | 1.7 | | 2.2
| | 5.8 | | 4.5 | | 0.9 | | 1.7 |
| Fodder | | 1000 NOK | | 138.7 | | 43.8
| | 87.5 | | 102.3 | | 151.8 | | 56.3 | | 86.8 | | 86.3
| | 93.2 | | 96.6 | | 108.6 | | 110.1 |
| Miscellaneous for animal husbandry | | 1000 NOK | | 24.3 | | 17.4
| | 28.7 | | 27.4 | | 34.1 | | 15.9 | | 21.2 | | 22.1
| | 35.7 | | 29.7 | | 16.6 | | 20.1 |
| Purchase of cattle | | 1000 NOK | | 21.8 | | 3.9
| | 3.2 | | 4.3 | | 7.9 | | 3.9 | | 7.8 | | 7.3
| | 7.1 | | 6.8 | | 3.7 | | 4.9 |
| Other variable costs | | 1000 NOK | | 42.3 | | 11.1
| | 21.5 | | 21.9 | | 26.7 | | 15.2 | | 27.3 | | 25.2
| | 22.9 | | 25.0 | | 39.4 | | 39.6 |
Registered fixed costs: | | | | | |
| | | | | | | | | | | |
| | | | | | | | |
| Hired labour | | 1000 NOK | | 62.4 | | 46.9
| | 60.6 | | 73.7 | | 61.4 | | 36.0 | | 52.5 | | 57.4
| | 64.4 | | 74.5 | | 88.5 | | 87.7 |
| Machinery and equipment | | 1000 NOK | | 47.6 | | 17.2
| | 21.5 | | 28.6 | | 37.6 | | 22.7 | | 29.5 | | 30.0
| | 25.0 | | 26.0 | | 35.2 | | 35.1 |
| Tractors | | 1000 NOK | | 19.4 | | 15.0
| | 24.6 | | 21.7 | | 10.1 | | 10.4 | | 11.8 | | 11.8
| | 25.3 | | 23.3 | | 14.6 | | 20.7 |
| Outbuildings, maintenance and rent | | 1000 NOK | | 20.8 | | 28.7
| | 38.6 | | 37.7 | | 36.1 | | 24.5 | | 31.4 | | 27.3
| | 33.2 | | 29.5 | | 24.6 | | 28.1 |
| Farmland, drainage and water supply | | 1000 NOK | | 3.9 | | 4.3
| | 10.8 | | 9.2 | | 9.4 | | 5.4 | | 1.7 | | 5.3
| | 8.3 | | 6.3 | | 6.1 | | 7.7 |
| Fuel | | 1000 NOK | | 14.9 | | 19.3
| | 23.5 | | 24.8 | | 21.0 | | 10.2 | | 25.3 | | 22.3
| | 28.2 | | 27.8 | | 30.0 | | 41.3 |
| Rented machinery | | 1000 NOK | | 117.4 | | 18.1
| | 37.1 | | 47.3 | | 35.2 | | 21.0 | | 35.9 | | 29.0
| | 66.3 | | 70.9 | | 60.9 | | 79.5 |
| Rented farmland and quota | | 1000 NOK | | 23.4 | | 0.5
| | 4.9 | | 8.4 | | 8.8 | | 3.8 | | 8.0 | | 6.6
| | 14.3 | | 11.5 | | 1.7 | | 3.7 |
| Other fixed costs | | 1000 NOK | | 93.8 | | 79.7
| | 87.1 | | 88.6 | | 87.3 | | 67.5 | | 72.3 | | 76.5
| | 100.0 | | 102.2 | | 98.3 | | 119.4 |
Total registered costs | | 1000 NOK | | 669.7 | | 334.4
| | 501.9 | | 542.1 | | 576.4 | | 311.7 | | 448.1 | | 440.5
| | 569.7 | | 576.8 | | 581.1 | | 659.2 |
Result before depreciation | | 1000 NOK | | 309.2 | | 195.3
| | 413.6 | | 325.8 | | 281.4 | | 176.6 | | 251.4 | | 260.4
| | 429.0 | | 378.2 | | 260.7 | | 334.6 |
Depreciation: | | | | | |
| | | | | | | | | | | |
| | | | | | | | |
| Machinery and equipment | | 1000 NOK | | 23.2 | | 19.3
| | 28.8 | | 31.0 | | 39.3 | | 33.9 | | 37.9 | | 30.3
| | 44.6 | | 41.1 | | 31.1 | | 39.4 |
| Tractors | | 1000 NOK | | 12.8 | | 20.1
| | 29.9 | | 27.5 | | 19.2 | | 25.8 | | 31.5 | | 29.6
| | 40.5 | | 34.7 | | 31.5 | | 25.2 |
| Outbuildings | | 1000 NOK | | 36.8 | | 40.0
| | 47.1 | | 54.9 | | 73.3 | | 55.7 | | 45.5 | | 60.5
| | 58.1 | | 50.6 | | 18.3 | | 34.5 |
| Farmland, drainage and water supply | | 1000 NOK | | | | 0.6
| | 0.8 | | 0.7 | | 3.9 | | 0.6 | | 0.8 | | 1.8
| | | | 0.7 | | 0.3 | | 0.6 |
Required return on capital 2.0 % | | 1000 NOK | | 24.4 | | 24.4
| | 30.0 | | 34.1 | | 45.6 | | 34.9 | | 32.9 | | 40.8
| | 43.0 | | 38.2 | | 20.3 | | 30.0 |
| Net income agriculture | | 1000 NOK | | 236.3 | | 115.3
| | 307.1 | | 211.8 | | 145.8 | | 60.7 | | 135.7 | | 138.3
| | 285.8 | | 251.0 | | 179.5 | | 234.9 |
+ | Net income forestry | | 1000 NOK | | 20.2 | | 12.3
| | 12.8 | | 10.6 | | 9.3 | | -2.5 | | -2.4 | | -0.3
| | 9.3 | | 35.1 | | 2.3 | | 1.1 |
+ | Net income other farm-based | | 1000 NOK | | 330.5 | | 53.4
| | 31.0 | | 43.8 | | 67.2 | | 106.5 | | 50.3 | | 64.1
| | 9.2 | | 39.6 | | 45.7 | | 79.9 |
+ | Net income other off-farm | | 1000 NOK | | 20.7 | | 121.9
| | 18.8 | | 70.2 | | 29.5 | | 74.0 | | 32.9 | | 66.8
| | 56.3 | | 36.8 | | 101.5 | | 56.6 |
+ | Dividend | | 1000 NOK | | 6.6 | | 10.6
| | 9.4 | | 48.4 | | 4.9 | | 19.6 | | 13.1 | | 18.1
| | 5.5 | | 4.3 | | 20.8 | | 10.9 |
+ | Wage income | | 1000 NOK | | 479.1 | | 484.5
| | 641.6 | | 596.5 | | 502.5 | | 621.4 | | 496.8 | | 590.4
| | 587.7 | | 561.8 | | 233.4 | | 272.4 |
+ | Pensions/sick pay | | 1000 NOK | | 79.6 | | 88.7
| | 28.9 | | 67.0 | | 26.7 | | 66.2 | | 30.0 | | 34.0
| | 34.0 | | 20.4 | | 100.4 | | 47.8 |
+ | Family labour investments | | 1000 NOK | | | | 0.4
| | | | 0.1 | | | | | | 5.6 | | 7.9
| | 12.1 | | 7.3 | | 3.1 | | 2.2 |
+ | Interest received | | 1000 NOK | | 3.0 | | 14.8
| | 5.6 | | 8.8 | | 2.7 | | 12.8 | | 4.7 | | 7.7
| | 3.6 | | 2.6 | | 16.8 | | 8.7 |
- | Interest paid, payments to previous owner | | 1000 NOK | | 98.0 | | 41.4
| | 63.0 | | 57.2 | | 60.8 | | 57.1 | | 79.9 | | 63.6
| | 85.4 | | 94.4 | | 34.7 | | 50.2 |
= | Total net income | | 1000 NOK | | 1078.0 | | 860.4
| | 992.2 | | 1000.2 | | 727.8 | | 901.6 | | 686.8 | | 863.4
| | 918.1 | | 864.7 | | 668.9 | | 664.4 |
Change in own capital (savings) | | 1000 NOK | | 331.2 | | 236.1
| | 226.2 | | 293.5 | | 208.6 | | 137.7 | | -34.5 | | 49.3
| | 110.0 | | -223.6 | | -142.5 | | 83.3 |
| Working capital on 31 Dec. | | 1000 NOK | | 750.6 | | 2139.7
| | 987.3 | | 1382.8 | | 843.5 | | 1591.5 | | 1218.0 | | 1311.5
| | 955.2 | | 715.5 | | 1581.8 | | 1184.5 |
| Change in working capital | | 1000 NOK | | 31.8 | | -23.0
| | -38.6 | | -23.4 | | -24.5 | | -75.3 | | -45.1 | | -29.6
| | 10.6 | | -44.4 | | -55.8 | | 23.4 |
Balance on 31 Dec: | | | | | |
| | | | | | | | | | | |
| | | | | | | | |
| Agriculture | | 1000 NOK | | 1234.8 | | 1231.0
| | 1556.3 | | 1733.3 | | 2285.1 | | 1711.8 | | 1625.5 | | 2061.9
| | 2191.3 | | 1934.9 | | 990.1 | | 1479.4 |
| Forestry | | 1000 NOK | | 498.4 | | 100.5
| | 227.9 | | 159.4 | | 337.7 | | 53.5 | | 144.1 | | 95.2
| | 182.9 | | 129.4 | | 16.7 | | 44.5 |
| Other occupations | | 1000 NOK | | 92.6 | | 420.9
| | 398.4 | | 503.2 | | 537.4 | | 676.7 | | 1152.0 | | 817.1
| | 122.2 | | 195.3 | | 470.8 | | 350.1 |
| Farm houses and private | | 1000 NOK | | 1249.4 | | 991.4
| | 885.8 | | 1176.5 | | 1144.3 | | 1544.6 | | 1338.3 | | 1412.0
| | 571.7 | | 586.2 | | 581.1 | | 856.6 |
| Outstanding claims and cash | | 1000 NOK | | 760.1 | | 1894.4
| | 933.3 | | 1203.7 | | 742.3 | | 1556.9 | | 521.1 | | 1036.0
| | 861.9 | | 719.5 | | 1492.6 | | 1098.4 |
| Total assets | | 1000 NOK | | 3835.3 | | 4638.2
| | 4001.7 | | 4776.2 | | 5046.8 | | 5543.4 | | 4781.0 | | 5422.2
| | 3930.0 | | 3565.3 | | 3551.4 | | 3828.9 |
| Short-term liabilities | | 1000 NOK | | 150.3 | | 88.5
| | 171.5 | | 185.1 | | 206.8 | | 246.5 | | 121.5 | | 184.2
| | 78.4 | | 202.2 | | 204.7 | | 169.7 |
| Long-term liabilities | | 1000 NOK | | 2039.8 | | 675.6
| | 1294.6 | | 1253.9 | | 2025.9 | | 1747.4 | | 1905.2 | | 2052.5
| | 1641.9 | | 1946.1 | | 775.9 | | 1213.6 |
| Own capital | | 1000 NOK | | 1645.3 | | 3874.1
| | 2535.6 | | 3337.2 | | 2814.2 | | 3549.5 | | 2754.3 | | 3185.6
| | 2209.6 | | 1416.9 | | 2570.8 | | 2445.6 |
|
1)1 decare = 0.1 hectar |