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 | |
200-300 | |
300-500 | |
All | |
All | |
200-300 | |
All |
|
Number of holdings | | | | 6 | | 7
| | 15 | | 29 | | 6 | | 17 | | 9 | | 12
| | 6 | | 30 | | 10 | | 7 | | 22 |
Output | | 1000 NOK | | 890.4 | | 641.8
| | 901.3 | | 838.9 | | 647.0 | | 874.3 | | 579.2 | | 923.4
| | 1019.2 | | 864.9 | | 1070.1 | | 1075.7 | | 1148.5 |
| Plant products | | 1000 NOK | | 11.9 | | 6.4
| | 16.8 | | 11.3 | | 6.6 | | 10.4 | | 20.2 | | 24.9
| | 21.5 | | 23.3 | | 30.6 | | 35.9 | | 23.1 |
| Livestock products | | 1000 NOK | | 320.5 | | 198.3
| | 333.0 | | 296.8 | | 217.3 | | 332.3 | | 191.6 | | 266.6
| | 338.1 | | 282.4 | | 386.3 | | 329.2 | | 362.5 |
| Production allowances, etc. | | 1000 NOK | | 532.2 | | 397.7
| | 526.4 | | 504.3 | | 414.5 | | 502.9 | | 362.8 | | 535.6
| | 646.5 | | 516.6 | | 596.7 | | 663.3 | | 703.6 |
| Other income | | 1000 NOK | | 25.8 | | 39.4
| | 25.1 | | 26.4 | | 8.5 | | 28.7 | | 4.7 | | 96.2
| | 13.2 | | 42.6 | | 56.4 | | 47.5 | | 59.3 |
Total variable costs | | 1000 NOK | | 177.2 | | 112.7
| | 181.9 | | 174.6 | | 203.9 | | 263.1 | | 118.1 | | 209.7
| | 259.1 | | 196.3 | | 186.8 | | 270.2 | | 257.3 |
| Seeds | | 1000 NOK | | 8.2 | | 3.8
| | 3.9 | | 4.1 | | 3.4 | | 3.5 | | 0.3 | | 2.0
| | 4.8 | | 1.9 | | 6.4 | | 7.1 | | 3.6 |
| Fertilizer and lime | | 1000 NOK | | 17.0 | | 22.0
| | 38.7 | | 35.0 | | 36.5 | | 45.7 | | 14.4 | | 33.1
| | 56.4 | | 33.2 | | 39.3 | | 64.8 | | 56.1 |
| Pesticides | | 1000 NOK | | | | 1.0
| | | | 0.4 | | 0.3 | | 0.8 | | 0.2 | | 0.5
| | 0.7 | | 0.7 | | 1.4 | | 0.9 | | 1.0 |
| Preservatives | | 1000 NOK | | 2.4 | | 1.9
| | 0.9 | | 1.0 | | 2.3 | | 2.4 | | 1.7 | | 4.4
| | 3.2 | | 3.5 | | 4.6 | | 1.1 | | 0.5 |
| Fodder | | 1000 NOK | | 80.2 | | 48.5
| | 70.3 | | 77.0 | | 94.3 | | 132.7 | | 53.6 | | 101.2
| | 111.9 | | 92.4 | | 71.5 | | 120.5 | | 110.0 |
| Miscellaneous for animal husbandry | | 1000 NOK | | 28.1 | | 18.6
| | 33.3 | | 27.3 | | 31.3 | | 40.1 | | 19.9 | | 27.2
| | 34.1 | | 25.6 | | 29.1 | | 20.4 | | 30.3 |
| Purchase of cattle | | 1000 NOK | | 9.3 | | 5.1
| | 4.2 | | 5.6 | | 10.2 | | 9.4 | | 7.5 | | 11.0
| | 16.3 | | 11.4 | | 4.1 | | 4.6 | | 8.3 |
| Other variable costs | | 1000 NOK | | 31.9 | | 11.8
| | 30.5 | | 24.2 | | 25.6 | | 28.6 | | 20.5 | | 30.4
| | 31.7 | | 27.7 | | 30.3 | | 50.9 | | 47.6 |
Registered fixed costs: | | | | | |
| | | | | | | | | | | |
| | | | | | | | | | |
| Hired labour | | 1000 NOK | | 53.2 | | 63.6
| | 68.1 | | 62.1 | | 50.3 | | 56.9 | | 44.9 | | 64.6
| | 67.8 | | 61.5 | | 64.3 | | 85.8 | | 81.4 |
| Machinery and equipment | | 1000 NOK | | 48.8 | | 20.8
| | 28.3 | | 29.2 | | 41.2 | | 35.7 | | 22.6 | | 26.9
| | 29.6 | | 28.1 | | 32.4 | | 49.6 | | 42.3 |
| Tractors | | 1000 NOK | | 19.1 | | 21.3
| | 12.6 | | 17.2 | | 11.2 | | 11.2 | | 9.1 | | 12.8
| | 8.1 | | 12.0 | | 19.2 | | 22.2 | | 25.8 |
| Outbuildings, maintenance and rent | | 1000 NOK | | 41.5 | | 28.0
| | 21.3 | | 24.6 | | 22.7 | | 24.0 | | 22.4 | | 26.9
| | 30.6 | | 24.5 | | 29.3 | | 20.7 | | 33.6 |
| Farmland, drainage and water supply | | 1000 NOK | | 7.5 | | 5.0
| | 11.2 | | 11.3 | | 1.1 | | 4.1 | | 6.4 | | 4.0
| | 11.2 | | 7.5 | | 6.4 | | 5.3 | | 5.5 |
| Fuel | | 1000 NOK | | 16.7 | | 18.1
| | 20.5 | | 19.8 | | 20.6 | | 17.3 | | 18.8 | | 23.0
| | 27.4 | | 26.2 | | 28.9 | | 45.5 | | 35.4 |
| Rented machinery | | 1000 NOK | | 70.0 | | 17.4
| | 27.0 | | 26.8 | | 60.5 | | 45.4 | | 26.0 | | 68.5
| | 22.1 | | 40.0 | | 85.5 | | 53.3 | | 88.8 |
| Rented farmland and quota | | 1000 NOK | | 22.7 | | 2.6
| | 5.2 | | 6.8 | | 7.2 | | 10.9 | | 3.3 | | 12.9
| | 11.1 | | 8.6 | | 17.4 | | 1.9 | | 3.4 |
| Other fixed costs | | 1000 NOK | | 112.8 | | 84.2
| | 102.6 | | 98.1 | | 97.6 | | 89.7 | | 80.0 | | 104.1
| | 116.2 | | 99.5 | | 100.0 | | 123.8 | | 132.2 |
Total registered costs | | 1000 NOK | | 569.4 | | 373.8
| | 478.8 | | 470.3 | | 516.2 | | 558.3 | | 351.5 | | 553.6
| | 583.3 | | 504.3 | | 570.2 | | 678.3 | | 705.8 |
Result before depreciation | | 1000 NOK | | 321.0 | | 268.0
| | 422.5 | | 368.5 | | 130.7 | | 316.0 | | 227.7 | | 369.8
| | 436.0 | | 360.7 | | 499.9 | | 397.4 | | 442.7 |
Depreciation: | | | | | |
| | | | | | | | | | | |
| | | | | | | | | | |
| Machinery and equipment | | 1000 NOK | | 17.8 | | 25.2
| | 43.9 | | 37.2 | | 35.9 | | 45.0 | | 41.7 | | 39.7
| | 30.3 | | 37.6 | | 43.0 | | 47.2 | | 47.9 |
| Tractors | | 1000 NOK | | 8.2 | | 13.3
| | 35.5 | | 31.5 | | 30.2 | | 30.9 | | 33.0 | | 40.0
| | 37.7 | | 38.9 | | 36.4 | | 42.1 | | 34.1 |
| Outbuildings | | 1000 NOK | | 43.2 | | 59.7
| | 39.8 | | 51.3 | | 59.4 | | 76.6 | | 59.2 | | 73.9
| | 81.9 | | 73.5 | | 47.4 | | 17.2 | | 50.7 |
| Farmland, drainage and water supply | | 1000 NOK | | | | 1.7
| | 0.9 | | 1.0 | | 1.5 | | 4.9 | | 0.4 | | 1.7
| | 2.1 | | 2.3 | | 0.4 | | | | 1.3 |
Required return on capital 2.0 % | | 1000 NOK | | 28.6 | | 31.8
| | 31.7 | | 33.5 | | 40.5 | | 47.4 | | 37.9 | | 46.0
| | 42.9 | | 48.7 | | 35.6 | | 25.3 | | 40.2 |
| Net income agriculture | | 1000 NOK | | 251.8 | | 168.1
| | 302.4 | | 247.5 | | 3.7 | | 158.6 | | 93.3 | | 214.5
| | 283.9 | | 208.4 | | 372.6 | | 291.0 | | 308.6 |
+ | Net income forestry | | 1000 NOK | | 37.4 | | -2.2
| | 19.6 | | 4.7 | | 39.9 | | 54.9 | | 2.0 | | 3.7
| | 3.4 | | 3.0 | | 55.2 | | 1.9 | | 1.6 |
+ | Net income other farm-based | | 1000 NOK | | 33.5 | | 59.1
| | 34.3 | | 43.8 | | 20.3 | | 47.4 | | 43.9 | | 50.1
| | 31.5 | | 38.0 | | 37.6 | | 88.0 | | 74.2 |
+ | Net income other off-farm | | 1000 NOK | | 4.0 | | 4.3
| | 13.2 | | 31.8 | | 30.4 | | 10.7 | | -1.7 | | 63.5
| | 3.8 | | 25.6 | | 59.7 | | 193.1 | | 79.1 |
+ | Dividend | | 1000 NOK | | 8.3 | | 4.6
| | 7.7 | | 6.8 | | 10.3 | | 14.0 | | 4.3 | | 6.2
| | 5.4 | | 19.1 | | 10.9 | | 7.8 | | 5.3 |
+ | Wage income | | 1000 NOK | | 678.5 | | 646.7
| | 693.6 | | 700.4 | | 820.6 | | 655.9 | | 761.8 | | 655.6
| | 817.9 | | 758.0 | | 609.2 | | 265.0 | | 265.3 |
+ | Pensions/sick pay | | 1000 NOK | | | | 35.6
| | 66.9 | | 66.7 | | 34.0 | | 40.0 | | 67.4 | | 54.1
| | 96.2 | | 61.1 | | 22.5 | | 94.2 | | 61.4 |
+ | Family labour investments | | 1000 NOK | | | | 8.5
| | 0.8 | | 2.8 | | 4.4 | | 1.5 | | | |
| | 3.7 | | 4.1 | | | | 5.5 | | 1.7 |
+ | Interest received | | 1000 NOK | | 0.7 | | 3.4
| | 7.2 | | 5.6 | | 5.2 | | 3.3 | | 6.9 | | 5.4
| | 2.9 | | 5.3 | | 4.4 | | 12.7 | | 4.9 |
- | Interest paid, payments to previous owner | | 1000 NOK | | 65.3 | | 25.4
| | 37.7 | | 39.4 | | 62.4 | | 52.2 | | 37.9 | | 85.9
| | 58.7 | | 63.9 | | 76.4 | | 41.7 | | 53.1 |
= | Total net income | | 1000 NOK | | 948.8 | | 902.8
| | 1108.1 | | 1070.6 | | 906.4 | | 934.2 | | 940.0 | | 967.2
| | 1190.1 | | 1058.8 | | 1095.6 | | 917.4 | | 749.0 |
Change in own capital (savings) | | 1000 NOK | | 149.6 | | 274.7
| | 392.3 | | 397.6 | | 242.3 | | 281.1 | | 65.7 | | 189.4
| | 299.5 | | 240.2 | | 356.3 | | 780.8 | | 329.7 |
| Working capital on 31 Dec. | | 1000 NOK | | 464.4 | | 1849.6
| | 1753.1 | | 1793.6 | | 905.1 | | 892.0 | | 2239.2 | | 986.4
| | 630.7 | | 1304.0 | | 1351.9 | | 2986.5 | | 1574.2 |
| Change in working capital | | 1000 NOK | | -193.1 | | -2.7
| | -1.3 | | -16.4 | | 115.9 | | 26.0 | | -281.4 | | 9.0
| | 13.4 | | -58.9 | | 3.9 | | -129.7 | | -56.5 |
Balance on 31 Dec: | | | | | |
| | | | | | | | | | | |
| | | | | | | | | | |
| Agriculture | | 1000 NOK | | 1463.6 | | 1591.1
| | 1615.7 | | 1700.2 | | 2040.8 | | 2375.5 | | 1893.4 | | 2327.3
| | 2157.9 | | 2459.5 | | 1805.8 | | 1299.1 | | 2053.9 |
| Forestry | | 1000 NOK | | 493.9 | | 70.4
| | 274.6 | | 210.5 | | 128.4 | | 294.6 | | 17.0 | | 118.4
| | 30.4 | | 71.4 | | 195.7 | | 13.0 | | 54.4 |
| Other occupations | | 1000 NOK | | 185.4 | | 701.1
| | 889.4 | | 838.9 | | 609.4 | | 525.9 | | 374.0 | | 545.7
| | 213.8 | | 524.1 | | 341.8 | | 865.9 | | 518.6 |
| Farm houses and private | | 1000 NOK | | 1424.3 | | 1409.5
| | 1007.8 | | 1148.0 | | 1399.5 | | 1184.1 | | 1756.7 | | 1686.0
| | 1269.8 | | 1653.7 | | 947.1 | | 881.3 | | 751.8 |
| Outstanding claims and cash | | 1000 NOK | | 546.4 | | 1208.8
| | 1184.6 | | 1234.7 | | 828.7 | | 843.8 | | 2335.5 | | 786.8
| | 580.7 | | 1253.3 | | 1074.9 | | 2992.5 | | 1496.3 |
| Total assets | | 1000 NOK | | 4113.5 | | 4981.0
| | 4972.0 | | 5132.2 | | 5006.7 | | 5224.0 | | 6376.7 | | 5464.0
| | 4252.6 | | 5962.1 | | 4365.3 | | 6051.8 | | 4875.0 |
| Short-term liabilities | | 1000 NOK | | 340.3 | | 65.3
| | 182.9 | | 136.0 | | 169.6 | | 220.4 | | 455.9 | | 149.1
| | 137.7 | | 296.1 | | 115.7 | | 375.9 | | 254.6 |
| Long-term liabilities | | 1000 NOK | | 1944.8 | | 515.3
| | 779.2 | | 745.6 | | 2517.1 | | 2075.4 | | 953.2 | | 2733.6
| | 1608.2 | | 1896.5 | | 1488.2 | | 1026.6 | | 1334.8 |
| Own capital | | 1000 NOK | | 1828.4 | | 4400.4
| | 4009.9 | | 4250.6 | | 2320.1 | | 2928.1 | | 4967.7 | | 2581.3
| | 2506.7 | | 3769.4 | | 2761.4 | | 4649.3 | | 3285.6 |
|
1)1 decare = 0.1 hectar |