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 | |
200-300 | |
All | |
100-200 | |
300-500 | |
200-300 | |
All | |
All | |
200-300 | |
All |
|
Number of holdings | | | | 6 | | 8
| | 11 | | 27 | | 6 | | 17 | | 9 | | 12
| | 7 | | 32 | | 10 | | 8 | | 21 |
Output | | 1000 NOK | | 811.1 | | 550.3
| | 834.0 | | 723.3 | | 584.0 | | 765.2 | | 507.2 | | 904.1
| | 890.5 | | 783.4 | | 951.0 | | 901.5 | | 1066.1 |
| Plant products | | 1000 NOK | | 45.8 | | 8.5
| | 24.8 | | 19.4 | | 6.9 | | 9.7 | | 5.5 | | 15.3
| | 10.3 | | 10.0 | | 12.5 | | 27.9 | | 28.0 |
| Livestock products | | 1000 NOK | | 238.6 | | 162.6
| | 258.4 | | 225.7 | | 186.4 | | 254.8 | | 148.3 | | 273.6
| | 256.1 | | 243.4 | | 311.1 | | 257.7 | | 310.4 |
| Production allowances, etc. | | 1000 NOK | | 479.3 | | 355.1
| | 524.7 | | 456.9 | | 383.9 | | 494.0 | | 340.6 | | 565.7
| | 606.6 | | 504.0 | | 596.0 | | 580.7 | | 688.9 |
| Other income | | 1000 NOK | | 47.5 | | 24.1
| | 26.1 | | 21.2 | | 6.8 | | 6.7 | | 12.9 | | 49.5
| | 17.4 | | 26.0 | | 31.4 | | 35.2 | | 38.8 |
Total variable costs | | 1000 NOK | | 191.9 | | 120.8
| | 189.0 | | 182.0 | | 206.2 | | 263.7 | | 117.2 | | 240.6
| | 225.7 | | 202.1 | | 191.5 | | 239.8 | | 263.4 |
| Seeds | | 1000 NOK | | 9.9 | | 3.3
| | 4.1 | | 3.5 | | 1.7 | | 4.4 | | 0.7 | | 4.1
| | 2.7 | | 2.3 | | 7.6 | | 9.9 | | 7.8 |
| Fertilizer and lime | | 1000 NOK | | 16.4 | | 20.0
| | 40.1 | | 33.5 | | 33.1 | | 47.5 | | 17.8 | | 31.3
| | 35.3 | | 28.6 | | 35.1 | | 61.0 | | 66.6 |
| Pesticides | | 1000 NOK | | 0.1 | | 0.1
| | 0.3 | | 0.2 | | 0.4 | | 0.8 | | 0.6 | | 2.6
| | 1.3 | | 1.5 | | 1.0 | | 0.6 | | 0.3 |
| Preservatives | | 1000 NOK | | 1.7 | | 2.2
| | 0.8 | | 1.3 | | 2.6 | | 2.0 | | 3.2 | | 4.0
| | 5.1 | | 4.3 | | 2.2 | | 0.9 | | 1.8 |
| Fodder | | 1000 NOK | | 87.4 | | 51.8
| | 78.9 | | 75.1 | | 92.2 | | 125.6 | | 51.0 | | 104.2
| | 107.3 | | 94.7 | | 79.9 | | 106.8 | | 112.0 |
| Miscellaneous for animal husbandry | | 1000 NOK | | 23.1 | | 18.0
| | 28.0 | | 23.7 | | 37.6 | | 41.8 | | 21.7 | | 25.8
| | 32.4 | | 25.4 | | 35.3 | | 17.4 | | 24.7 |
| Purchase of cattle | | 1000 NOK | | 7.0 | | 3.5
| | 8.3 | | 18.1 | | 7.4 | | 11.9 | | 3.8 | | 35.9
| | 4.3 | | 16.5 | | 6.3 | | 3.0 | | 5.5 |
| Other variable costs | | 1000 NOK | | 46.5 | | 21.9
| | 28.4 | | 26.6 | | 31.2 | | 29.7 | | 18.4 | | 32.6
| | 37.2 | | 28.9 | | 24.1 | | 40.2 | | 44.5 |
Registered fixed costs: | | | | | |
| | | | | | | | | | | |
| | | | | | | | | | |
| Hired labour | | 1000 NOK | | 78.5 | | 71.9
| | 47.6 | | 57.6 | | 42.9 | | 54.8 | | 37.8 | | 55.5
| | 79.3 | | 56.3 | | 74.9 | | 91.3 | | 106.7 |
| Machinery and equipment | | 1000 NOK | | 30.4 | | 27.6
| | 43.7 | | 36.1 | | 38.3 | | 37.1 | | 23.9 | | 38.6
| | 40.9 | | 34.4 | | 32.2 | | 34.8 | | 37.4 |
| Tractors | | 1000 NOK | | 4.9 | | 12.3
| | 21.9 | | 15.6 | | 4.5 | | 5.1 | | 12.4 | | 16.2
| | 8.8 | | 13.3 | | 27.6 | | 25.3 | | 21.9 |
| Outbuildings, maintenance and rent | | 1000 NOK | | 39.5 | | 45.1
| | 27.0 | | 37.0 | | 35.4 | | 29.4 | | 19.7 | | 37.5
| | 48.9 | | 33.9 | | 34.4 | | 34.9 | | 42.9 |
| Farmland, drainage and water supply | | 1000 NOK | | 2.8 | | 2.3
| | 17.2 | | 10.5 | | 5.9 | | 4.2 | | 3.9 | | 3.1
| | 12.5 | | 5.6 | | 6.4 | | 6.1 | | 4.2 |
| Fuel | | 1000 NOK | | 13.8 | | 17.9
| | 20.5 | | 17.9 | | 17.7 | | 18.8 | | 8.5 | | 25.8
| | 18.5 | | 20.1 | | 23.4 | | 36.1 | | 35.2 |
| Rented machinery | | 1000 NOK | | 106.8 | | 16.6
| | 38.1 | | 31.7 | | 56.6 | | 47.7 | | 41.0 | | 56.9
| | 23.9 | | 39.1 | | 72.2 | | 63.0 | | 85.8 |
| Rented farmland and quota | | 1000 NOK | | 22.1 | | 2.3
| | 4.3 | | 7.3 | | 7.0 | | 9.0 | | 3.8 | | 10.5
| | 11.5 | | 7.9 | | 15.7 | | 1.7 | | 4.3 |
| Other fixed costs | | 1000 NOK | | 100.0 | | 81.3
| | 87.8 | | 83.4 | | 82.9 | | 77.3 | | 76.9 | | 106.6
| | 109.3 | | 97.5 | | 97.2 | | 103.5 | | 117.4 |
Total registered costs | | 1000 NOK | | 590.9 | | 398.2
| | 497.1 | | 479.2 | | 497.4 | | 547.0 | | 345.2 | | 591.3
| | 579.3 | | 510.2 | | 575.5 | | 636.5 | | 719.1 |
Result before depreciation | | 1000 NOK | | 220.3 | | 152.0
| | 336.9 | | 244.1 | | 86.6 | | 218.2 | | 162.0 | | 312.8
| | 311.2 | | 273.2 | | 375.5 | | 265.0 | | 347.1 |
Depreciation: | | | | | |
| | | | | | | | | | | |
| | | | | | | | | | |
| Machinery and equipment | | 1000 NOK | | 34.0 | | 27.5
| | 43.0 | | 33.5 | | 33.8 | | 42.8 | | 37.3 | | 41.3
| | 26.1 | | 35.2 | | 38.1 | | 36.6 | | 42.4 |
| Tractors | | 1000 NOK | | 8.0 | | 14.3
| | 35.2 | | 25.2 | | 25.9 | | 29.4 | | 27.5 | | 33.6
| | 29.1 | | 33.8 | | 39.3 | | 35.4 | | 31.0 |
| Outbuildings | | 1000 NOK | | 43.5 | | 46.9
| | 42.9 | | 47.8 | | 59.0 | | 76.6 | | 58.7 | | 72.3
| | 80.2 | | 73.6 | | 47.3 | | 15.8 | | 50.1 |
| Farmland, drainage and water supply | | 1000 NOK | | | | 0.7
| | 1.2 | | 0.9 | | 1.5 | | 4.9 | | 0.3 | | 1.1
| | 2.2 | | 1.8 | | | | | | 1.4 |
Required return on capital 2.0 % | | 1000 NOK | | 27.6 | | 27.2
| | 32.7 | | 30.4 | | 40.5 | | 46.5 | | 37.7 | | 42.8
| | 40.2 | | 46.5 | | 35.6 | | 21.3 | | 38.2 |
| Net income agriculture | | 1000 NOK | | 134.8 | | 62.8
| | 214.6 | | 136.7 | | -33.6 | | 64.5 | | 38.2 | | 164.5
| | 173.5 | | 128.8 | | 250.9 | | 177.2 | | 222.3 |
+ | Net income forestry | | 1000 NOK | | 10.3 | | 27.1
| | -2.5 | | 12.3 | | 24.9 | | 33.0 | | 3.0 | | -1.6
| | 1.0 | | 0.9 | | -0.6 | | 13.8 | | 4.8 |
+ | Net income other farm-based | | 1000 NOK | | 30.6 | | 34.7
| | 41.4 | | 69.5 | | 58.6 | | 46.5 | | 43.5 | | 131.3
| | 23.2 | | 65.5 | | 27.8 | | 100.9 | | 104.4 |
+ | Net income other off-farm | | 1000 NOK | | 13.6 | | 1.6
| | 23.9 | | 7.8 | | 44.9 | | 15.8 | | 49.0 | | 35.7
| | 69.0 | | 42.2 | | 70.8 | | 96.6 | | 65.5 |
+ | Dividend | | 1000 NOK | | 7.8 | | 5.9
| | 5.2 | | 5.9 | | 1.4 | | 5.5 | | 13.6 | | 6.9
| | 5.4 | | 11.4 | | 5.4 | | -57.8 | | -19.5 |
+ | Wage income | | 1000 NOK | | 638.3 | | 716.8
| | 664.1 | | 736.5 | | 755.6 | | 635.0 | | 657.3 | | 490.6
| | 717.7 | | 669.4 | | 570.8 | | 233.7 | | 207.3 |
+ | Pensions/sick pay | | 1000 NOK | | | | 40.6
| | 62.0 | | 61.6 | | 32.7 | | 44.8 | | 68.4 | | 6.6
| | 41.1 | | 30.7 | | 25.7 | | 90.1 | | 63.3 |
+ | Family labour investments | | 1000 NOK | | | |
| | 6.5 | | 3.2 | | | | | | 2.3 | |
| | 15.7 | | 9.6 | | | | 4.7 | | 8.7 |
+ | Interest received | | 1000 NOK | | 1.4 | | 5.9
| | 6.7 | | 5.8 | | 4.4 | | 4.3 | | 12.8 | | 5.7
| | 9.7 | | 9.0 | | 7.3 | | 16.5 | | 9.0 |
- | Interest paid, payments to previous owner | | 1000 NOK | | 65.0 | | 42.0
| | 40.7 | | 50.5 | | 65.0 | | 57.2 | | 59.6 | | 97.5
| | 47.6 | | 71.2 | | 86.3 | | 40.2 | | 58.8 |
= | Total net income | | 1000 NOK | | 771.8 | | 853.4
| | 981.2 | | 988.8 | | 824.0 | | 792.3 | | 828.6 | | 742.3
| | 1008.8 | | 896.3 | | 871.8 | | 635.4 | | 606.9 |
Change in own capital (savings) | | 1000 NOK | | -103.6 | | 179.7
| | 33.8 | | 137.1 | | 89.7 | | 90.1 | | -54.4 | | 173.2
| | -12.7 | | 76.6 | | 70.5 | | 189.5 | | 166.8 |
| Working capital on 31 Dec. | | 1000 NOK | | 479.3 | | 1473.5
| | 1025.8 | | 1245.2 | | 672.9 | | 642.2 | | 1933.2 | | 1501.7
| | 467.5 | | 1345.2 | | 1043.4 | | 1879.8 | | 1320.2 |
| Change in working capital | | 1000 NOK | | -34.1 | | -50.3
| | 1.5 | | -87.3 | | -145.3 | | -79.2 | | 97.8 | | -144.5
| | -43.3 | | 0.1 | | -3.1 | | 25.6 | | 56.2 |
Balance on 31 Dec: | | | | | |
| | | | | | | | | | | |
| | | | | | | | | | |
| Agriculture | | 1000 NOK | | 1395.2 | | 1378.3
| | 1664.7 | | 1542.9 | | 2005.6 | | 2364.8 | | 1872.0 | | 2179.2
| | 1985.8 | | 2343.7 | | 1754.8 | | 1110.9 | | 1944.3 |
| Forestry | | 1000 NOK | | 484.8 | | 70.9
| | 216.2 | | 187.7 | | 134.8 | | 290.9 | | 39.5 | | 128.8
| | 40.6 | | 82.4 | | 197.6 | | 12.3 | | 56.0 |
| Other occupations | | 1000 NOK | | 151.7 | | 755.2
| | 436.8 | | 644.2 | | 360.7 | | 439.7 | | 520.7 | | 1682.3
| | 200.2 | | 1038.7 | | 309.8 | | 683.3 | | 479.7 |
| Farm houses and private | | 1000 NOK | | 1248.0 | | 1341.1
| | 934.3 | | 1200.9 | | 1334.8 | | 1114.8 | | 1712.3 | | 1166.9
| | 1129.7 | | 1383.1 | | 982.1 | | 834.4 | | 757.8 |
| Outstanding claims and cash | | 1000 NOK | | 447.5 | | 968.8
| | 893.2 | | 991.4 | | 748.0 | | 673.8 | | 1651.7 | | 676.6
| | 439.4 | | 979.7 | | 822.7 | | 1780.5 | | 1229.0 |
| Total assets | | 1000 NOK | | 3727.3 | | 4514.4
| | 4145.2 | | 4567.1 | | 4583.9 | | 4883.9 | | 5796.3 | | 5833.9
| | 3795.7 | | 5827.5 | | 4066.9 | | 4421.4 | | 4466.7 |
| Short-term liabilities | | 1000 NOK | | 191.6 | | 140.1
| | 184.0 | | 246.0 | | 306.6 | | 276.7 | | 72.1 | | 416.7
| | 153.8 | | 294.2 | | 113.6 | | 220.0 | | 189.7 |
| Long-term liabilities | | 1000 NOK | | 1856.9 | | 748.8
| | 907.9 | | 1059.7 | | 2151.5 | | 1934.2 | | 1915.2 | | 2368.3
| | 1532.4 | | 2020.6 | | 1548.3 | | 911.2 | | 1392.4 |
| Own capital | | 1000 NOK | | 1678.8 | | 3625.5
| | 3053.4 | | 3261.4 | | 2125.7 | | 2673.0 | | 3809.0 | | 3048.9
| | 2109.5 | | 3512.7 | | 2405.1 | | 3290.2 | | 2884.6 |
|
1)1 decare = 0.1 hectar |