Main table 17f, part 4. Summary of accounts for sheep farming |
|
Regions | |
All |
| |
|
Size groups | |
decares1) | |
100-200 | |
200-300 | |
300-500 | |
>500 | |
All |
|
Number of holdings | | | | 35 | | 41
| | 27 | | 9 | | 118 |
Output | | 1000 NOK | | 525.9 | | 798.4
| | 1073.8 | | 1543.6 | | 812.9 |
| Plant products | | 1000 NOK | | 6.1 | | 11.0
| | 19.4 | | 151.6 | | 21.6 |
| Livestock products | | 1000 NOK | | 170.9 | | 303.1
| | 425.3 | | 574.4 | | 302.3 |
| Production allowances, etc. | | 1000 NOK | | 330.1 | | 466.6
| | 617.6 | | 801.3 | | 473.1 |
| Other income | | 1000 NOK | | 18.9 | | 17.7
| | 11.5 | | 16.3 | | 15.8 |
Total variable costs | | 1000 NOK | | 130.2 | | 184.4
| | 292.2 | | 417.0 | | 205.5 |
| Seeds | | 1000 NOK | | 2.5 | | 3.2
| | 8.1 | | 11.6 | | 4.6 |
| Fertilizer and lime | | 1000 NOK | | 22.5 | | 38.0
| | 64.5 | | 76.8 | | 41.1 |
| Pesticides | | 1000 NOK | | 0.4 | | 0.1
| | 1.6 | | 7.4 | | 1.1 |
| Preservatives | | 1000 NOK | | 1.3 | | 1.6
| | 3.5 | | 6.4 | | 2.3 |
| Fodder | | 1000 NOK | | 67.3 | | 89.3
| | 135.2 | | 207.5 | | 100.1 |
| Miscellaneous for animal husbandry | | 1000 NOK | | 17.8 | | 20.7
| | 30.9 | | 41.3 | | 23.2 |
| Purchase of cattle | | 1000 NOK | | 3.6 | | 7.2
| | 13.5 | | 25.0 | | 8.6 |
| Other variable costs | | 1000 NOK | | 14.6 | | 24.3
| | 34.8 | | 41.1 | | 24.4 |
Registered fixed costs: | | | | | |
| | | | | | |
| Hired labour | | 1000 NOK | | 44.2 | | 72.4
| | 90.3 | | 84.3 | | 66.4 |
| Machinery and equipment | | 1000 NOK | | 20.2 | | 30.6
| | 38.6 | | 53.0 | | 30.2 |
| Tractors | | 1000 NOK | | 9.3 | | 13.6
| | 15.5 | | 24.8 | | 13.1 |
| Outbuildings, maintenance and rent | | 1000 NOK | | 17.2 | | 25.9
| | 36.1 | | 38.7 | | 25.9 |
| Farmland, drainage and water supply | | 1000 NOK | | 4.3 | | 5.9
| | 9.1 | | 3.5 | | 5.9 |
| Fuel | | 1000 NOK | | 11.5 | | 23.1
| | 24.8 | | 42.2 | | 20.8 |
| Rented machinery | | 1000 NOK | | 30.3 | | 54.0
| | 78.1 | | 58.9 | | 50.5 |
| Rented farmland and quota | | 1000 NOK | | 4.3 | | 5.1
| | 8.5 | | 42.8 | | 8.3 |
| Other fixed costs | | 1000 NOK | | 66.4 | | 81.4
| | 94.6 | | 116.5 | | 80.8 |
Total registered costs | | 1000 NOK | | 337.8 | | 496.4
| | 687.8 | | 881.8 | | 507.3 |
Result before depreciation | | 1000 NOK | | 188.1 | | 301.9
| | 386.0 | | 661.8 | | 305.6 |
Depreciation: | | | | | |
| | | | | | |
| Machinery and equipment | | 1000 NOK | | 19.4 | | 26.9
| | 33.5 | | 45.4 | | 27.1 |
| Tractors | | 1000 NOK | | 18.6 | | 26.0
| | 23.0 | | 33.6 | | 23.1 |
| Outbuildings | | 1000 NOK | | 35.4 | | 44.5
| | 54.4 | | 107.4 | | 48.0 |
| Farmland, drainage and water supply | | 1000 NOK | | 1.1 | | 1.5
| | 1.6 | | 0.5 | | 1.5 |
Required return on capital 2.0 % | | 1000 NOK | | 23.4 | | 31.5
| | 40.7 | | 80.4 | | 34.4 |
| Net income agriculture | | 1000 NOK | | 113.7 | | 203.0
| | 273.4 | | 474.9 | | 206.0 |
+ | Net income forestry | | 1000 NOK | | -1.2 | | 1.4
| | 12.7 | | -0.4 | | 2.9 |
+ | Net income other farm-based | | 1000 NOK | | 53.7 | | 44.5
| | 114.0 | | 69.2 | | 65.7 |
+ | Net income other off-farm | | 1000 NOK | | 28.4 | | 33.3
| | 39.4 | | 20.0 | | 45.5 |
+ | Dividend | | 1000 NOK | | 8.6 | | 24.1
| | -6.1 | | 6.1 | | 10.2 |
+ | Wage income | | 1000 NOK | | 417.6 | | 452.4
| | 483.2 | | 339.7 | | 443.6 |
+ | Pensions/sick pay | | 1000 NOK | | 78.4 | | 67.9
| | 22.8 | | 11.1 | | 57.0 |
+ | Family labour investments | | 1000 NOK | | 9.3 | | 4.3
| | 4.2 | | | | 5.5 |
+ | Interest received | | 1000 NOK | | 13.9 | | 13.9
| | 6.4 | | 3.9 | | 10.9 |
- | Interest paid, payments to previous owner | | 1000 NOK | | 53.5 | | 60.9
| | 78.2 | | 115.4 | | 65.4 |
= | Total net income | | 1000 NOK | | 668.9 | | 783.7
| | 872.0 | | 809.2 | | 782.0 |
Change in own capital (savings) | | 1000 NOK | | 100.8 | | 315.5
| | 147.6 | | 351.7 | | 211.7 |
| Working capital on 31 Dec. | | 1000 NOK | | 1090.0 | | 1291.0
| | 657.9 | | 855.4 | | 1011.5 |
| Change in working capital | | 1000 NOK | | 7.6 | | -6.3
| | -79.6 | | -68.8 | | -23.2 |
Balance on 31 Dec: | | | | | |
| | | | | | |
| Agriculture | | 1000 NOK | | 1232.6 | | 1601.0
| | 2131.3 | | 4259.7 | | 1786.4 |
| Forestry | | 1000 NOK | | 140.8 | | 174.0
| | 184.8 | | 163.9 | | 159.9 |
| Other occupations | | 1000 NOK | | 629.3 | | 486.5
| | 500.5 | | 214.5 | | 525.8 |
| Farm houses and private | | 1000 NOK | | 896.5 | | 940.7
| | 1047.8 | | 1158.0 | | 1002.5 |
| Outstanding claims and cash | | 1000 NOK | | 955.7 | | 1040.7
| | 537.7 | | 755.5 | | 852.1 |
| Total assets | | 1000 NOK | | 3855.0 | | 4242.9
| | 4402.1 | | 6551.5 | | 4326.6 |
| Short-term liabilities | | 1000 NOK | | 145.5 | | 144.5
| | 232.9 | | 232.6 | | 170.5 |
| Long-term liabilities | | 1000 NOK | | 1478.8 | | 1427.8
| | 1782.8 | | 3308.7 | | 1635.9 |
| Own capital | | 1000 NOK | | 2230.7 | | 2670.7
| | 2386.4 | | 3010.2 | | 2520.2 |
|
1)1 decare = 0.1 hectar |