Main table 17f, part 4. Summary of accounts for sheep farming |
|
Regions | |
All |
| |
|
Size groups | |
decares1) | |
50-100 | |
100-200 | |
200-300 | |
300-500 | |
>500 | |
All |
|
Number of holdings | | | | 6 | | 34
| | 48 | | 27 | | 11 | | 126 |
Output | | 1000 NOK | | 365.8 | | 543.0
| | 841.7 | | 1137.1 | | 1714.7 | | 878.0 |
| Plant products | | 1000 NOK | | 1.0 | | 13.2
| | 18.7 | | 24.2 | | 39.3 | | 19.4 |
| Livestock products | | 1000 NOK | | 85.1 | | 146.3
| | 243.9 | | 345.3 | | 502.0 | | 254.3 |
| Production allowances, etc. | | 1000 NOK | | 270.3 | | 363.9
| | 545.1 | | 736.9 | | 1084.2 | | 571.3 |
| Other income | | 1000 NOK | | 9.4 | | 19.6
| | 33.9 | | 30.7 | | 89.2 | | 33.0 |
Total variable costs | | 1000 NOK | | 109.3 | | 122.7
| | 201.5 | | 330.5 | | 455.6 | | 225.7 |
| Seeds | | 1000 NOK | | 2.0 | | 2.5
| | 3.6 | | 4.5 | | 11.1 | | 4.1 |
| Fertilizer and lime | | 1000 NOK | | 12.0 | | 24.5
| | 40.4 | | 57.9 | | 63.2 | | 40.5 |
| Pesticides | | 1000 NOK | | | | 0.2
| | 0.3 | | 0.9 | | 0.6 | | 0.4 |
| Preservatives | | 1000 NOK | | | | 1.5
| | 2.0 | | 3.7 | | 6.0 | | 2.5 |
| Fodder | | 1000 NOK | | 59.0 | | 57.8
| | 96.3 | | 170.5 | | 260.2 | | 114.4 |
| Miscellaneous for animal husbandry | | 1000 NOK | | 13.4 | | 16.9
| | 25.3 | | 35.7 | | 51.0 | | 26.9 |
| Purchase of cattle | | 1000 NOK | | 6.4 | | 3.1
| | 6.0 | | 16.7 | | 19.7 | | 8.7 |
| Other variable costs | | 1000 NOK | | 16.5 | | 16.2
| | 27.6 | | 40.6 | | 43.7 | | 28.2 |
Registered fixed costs: | | | | | |
| | | | | | | | |
| Hired labour | | 1000 NOK | | 20.9 | | 41.9
| | 66.1 | | 76.7 | | 190.8 | | 70.6 |
| Machinery and equipment | | 1000 NOK | | 22.2 | | 23.2
| | 30.4 | | 37.9 | | 56.7 | | 32.0 |
| Tractors | | 1000 NOK | | 5.3 | | 11.4
| | 18.2 | | 16.4 | | 35.7 | | 16.9 |
| Outbuildings, maintenance and rent | | 1000 NOK | | 20.7 | | 24.7
| | 35.9 | | 36.7 | | 30.7 | | 31.9 |
| Farmland, drainage and water supply | | 1000 NOK | | 5.6 | | 4.1
| | 7.6 | | 13.6 | | 8.1 | | 7.9 |
| Fuel | | 1000 NOK | | 15.5 | | 14.4
| | 25.4 | | 27.7 | | 62.3 | | 25.7 |
| Rented machinery | | 1000 NOK | | 38.6 | | 32.8
| | 45.3 | | 53.1 | | 158.2 | | 53.2 |
| Rented farmland and quota | | 1000 NOK | | | | 4.3
| | 5.9 | | 20.5 | | 22.5 | | 9.7 |
| Other fixed costs | | 1000 NOK | | 54.3 | | 69.1
| | 89.7 | | 117.0 | | 141.9 | | 92.9 |
Total registered costs | | 1000 NOK | | 292.4 | | 348.6
| | 526.1 | | 730.2 | | 1162.4 | | 566.4 |
Result before depreciation | | 1000 NOK | | 73.4 | | 194.4
| | 315.6 | | 406.9 | | 552.3 | | 311.6 |
Depreciation: | | | | | |
| | | | | | | | |
| Machinery and equipment | | 1000 NOK | | 26.4 | | 22.7
| | 33.6 | | 43.9 | | 53.1 | | 34.2 |
| Tractors | | 1000 NOK | | 21.4 | | 19.8
| | 29.5 | | 29.2 | | 30.7 | | 26.5 |
| Outbuildings | | 1000 NOK | | 48.0 | | 45.2
| | 44.1 | | 66.7 | | 107.7 | | 55.0 |
| Farmland, drainage and water supply | | 1000 NOK | | 3.7 | | 1.2
| | 1.1 | | 1.0 | | 4.7 | | 1.5 |
Required return on capital 2.0 % | | 1000 NOK | | 34.2 | | 27.0
| | 31.8 | | 44.5 | | 80.2 | | 37.6 |
| Net income agriculture | | 1000 NOK | | -26.0 | | 105.6
| | 207.3 | | 266.1 | | 356.1 | | 194.3 |
+ | Net income forestry | | 1000 NOK | | 4.9 | | 3.4
| | 5.8 | | 10.6 | | 25.6 | | 7.9 |
+ | Net income other farm-based | | 1000 NOK | | 32.6 | | 50.8
| | 33.8 | | 162.8 | | 350.5 | | 93.6 |
+ | Net income other off-farm | | 1000 NOK | | 144.5 | | 68.4
| | 41.6 | | 50.3 | | 16.3 | | 53.4 |
+ | Dividend | | 1000 NOK | | 2.7 | | 10.0
| | 11.4 | | 11.6 | | 130.3 | | 21.0 |
+ | Wage income | | 1000 NOK | | 660.9 | | 527.7
| | 505.3 | | 456.3 | | 411.6 | | 500.1 |
+ | Pensions/sick pay | | 1000 NOK | | 72.9 | | 45.4
| | 52.0 | | 25.6 | | 37.8 | | 44.3 |
+ | Family labour investments | | 1000 NOK | | 26.6 | | 0.1
| | 3.4 | | 0.6 | | 1.6 | | 2.9 |
+ | Interest received | | 1000 NOK | | 0.5 | | 8.1
| | 7.3 | | 6.2 | | 3.9 | | 6.6 |
- | Interest paid, payments to previous owner | | 1000 NOK | | 59.0 | | 47.2
| | 61.5 | | 82.2 | | 90.6 | | 64.5 |
= | Total net income | | 1000 NOK | | 860.6 | | 772.3
| | 806.5 | | 907.9 | | 1243.2 | | 859.7 |
Change in own capital (savings) | | 1000 NOK | | -33.4 | | 80.2
| | 65.4 | | 237.2 | | 638.7 | | 151.6 |
| Working capital on 31 Dec. | | 1000 NOK | | 559.8 | | 1362.4
| | 1066.5 | | 950.6 | | 1636.4 | | 1147.1 |
| Change in working capital | | 1000 NOK | | 8.8 | | -36.1
| | -24.9 | | 8.2 | | 9.0 | | -16.3 |
Balance on 31 Dec: | | | | | |
| | | | | | | | |
| Agriculture | | 1000 NOK | | 1837.0 | | 1339.1
| | 1601.2 | | 2223.7 | | 4030.2 | | 1887.1 |
| Forestry | | 1000 NOK | | 116.5 | | 124.6
| | 183.7 | | 154.8 | | 138.5 | | 154.4 |
| Other occupations | | 1000 NOK | | 849.0 | | 438.5
| | 522.2 | | 433.8 | | 655.3 | | 507.8 |
| Farm houses and private | | 1000 NOK | | 2231.3 | | 985.5
| | 974.2 | | 1329.3 | | 1217.9 | | 1134.5 |
| Outstanding claims and cash | | 1000 NOK | | 611.9 | | 1176.6
| | 881.8 | | 860.2 | | 1355.2 | | 985.2 |
| Total assets | | 1000 NOK | | 5645.6 | | 4064.3
| | 4163.2 | | 5001.7 | | 7397.1 | | 4669.1 |
| Short-term liabilities | | 1000 NOK | | 182.4 | | 118.9
| | 162.0 | | 236.5 | | 342.0 | | 183.0 |
| Long-term liabilities | | 1000 NOK | | 2112.7 | | 1205.4
| | 1423.1 | | 2132.1 | | 2831.5 | | 1672.1 |
| Own capital | | 1000 NOK | | 3350.5 | | 2740.0
| | 2578.1 | | 2633.1 | | 4223.6 | | 2814.0 |
|
1)1 decare = 0.1 hectar |