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 | | 32
| | 44 | | 26 | | 14 | | 123 |
Output | | 1000 NOK | | 307.4 | | 502.2
| | 850.5 | | 1068.9 | | 1643.1 | | 865.5 |
| Plant products | | 1000 NOK | | 4.4 | | 9.8
| | 17.8 | | 25.0 | | 60.1 | | 21.3 |
| Livestock products | | 1000 NOK | | 86.1 | | 144.8
| | 263.5 | | 348.6 | | 568.1 | | 274.9 |
| Production allowances, etc. | | 1000 NOK | | 210.2 | | 332.2
| | 536.4 | | 680.7 | | 955.8 | | 543.5 |
| Other income | | 1000 NOK | | 6.8 | | 15.4
| | 32.8 | | 14.5 | | 59.1 | | 25.9 |
Total variable costs | | 1000 NOK | | 83.2 | | 124.4
| | 218.6 | | 297.4 | | 428.4 | | 226.7 |
| Seeds | | 1000 NOK | | 0.8 | | 2.6
| | 5.2 | | 6.0 | | 10.3 | | 5.0 |
| Fertilizer and lime | | 1000 NOK | | 12.2 | | 22.6
| | 40.8 | | 55.6 | | 81.4 | | 42.1 |
| Pesticides | | 1000 NOK | | 0.1 | | 0.5
| | 1.1 | | 0.9 | | 1.8 | | 0.9 |
| Preservatives | | 1000 NOK | | | | 1.5
| | 2.4 | | 3.2 | | 4.9 | | 2.5 |
| Fodder | | 1000 NOK | | 42.3 | | 51.7
| | 96.4 | | 131.1 | | 201.0 | | 100.9 |
| Miscellaneous for animal husbandry | | 1000 NOK | | 12.4 | | 18.6
| | 27.3 | | 39.7 | | 51.0 | | 29.4 |
| Purchase of cattle | | 1000 NOK | | 2.8 | | 5.6
| | 13.8 | | 20.8 | | 18.0 | | 13.0 |
| Other variable costs | | 1000 NOK | | 12.6 | | 21.2
| | 31.4 | | 40.3 | | 59.9 | | 32.8 |
Registered fixed costs: | | | | | |
| | | | | | | | |
| Hired labour | | 1000 NOK | | 24.3 | | 48.3
| | 60.4 | | 71.9 | | 162.0 | | 69.5 |
| Machinery and equipment | | 1000 NOK | | 23.8 | | 23.7
| | 38.6 | | 41.4 | | 50.2 | | 35.7 |
| Tractors | | 1000 NOK | | 3.2 | | 10.2
| | 19.3 | | 11.3 | | 26.4 | | 15.1 |
| Outbuildings, maintenance and rent | | 1000 NOK | | 25.0 | | 27.7
| | 34.5 | | 43.7 | | 50.2 | | 36.0 |
| Farmland, drainage and water supply | | 1000 NOK | | 5.1 | | 2.7
| | 7.6 | | 9.0 | | 8.5 | | 6.5 |
| Fuel | | 1000 NOK | | 11.8 | | 11.5
| | 24.6 | | 21.7 | | 44.4 | | 22.1 |
| Rented machinery | | 1000 NOK | | 13.0 | | 32.4
| | 54.9 | | 61.9 | | 135.8 | | 57.3 |
| Rented farmland and quota | | 1000 NOK | | | | 3.9
| | 7.0 | | 15.8 | | 39.5 | | 11.3 |
| Other fixed costs | | 1000 NOK | | 60.5 | | 72.4
| | 96.8 | | 113.1 | | 131.4 | | 95.7 |
Total registered costs | | 1000 NOK | | 250.0 | | 357.3
| | 562.3 | | 687.3 | | 1076.8 | | 576.0 |
Result before depreciation | | 1000 NOK | | 57.4 | | 144.9
| | 288.2 | | 381.5 | | 566.3 | | 289.5 |
Depreciation: | | | | | |
| | | | | | | | |
| Machinery and equipment | | 1000 NOK | | 31.5 | | 26.0
| | 39.5 | | 41.1 | | 58.6 | | 38.0 |
| Tractors | | 1000 NOK | | 28.3 | | 21.8
| | 34.9 | | 26.2 | | 36.5 | | 29.5 |
| Outbuildings | | 1000 NOK | | 55.5 | | 47.4
| | 48.5 | | 82.5 | | 94.9 | | 61.2 |
| Farmland, drainage and water supply | | 1000 NOK | | 4.1 | | 1.3
| | 1.4 | | 3.5 | | 0.4 | | 1.8 |
Required return on capital 2.0 % | | 1000 NOK | | 35.9 | | 27.6
| | 35.7 | | 47.4 | | 74.9 | | 40.5 |
| Net income agriculture | | 1000 NOK | | -61.9 | | 48.4
| | 163.9 | | 228.3 | | 375.8 | | 159.0 |
+ | Net income forestry | | 1000 NOK | | 4.9 | | 9.2
| | 4.6 | | 20.5 | | 1.7 | | 8.8 |
+ | Net income other farm-based | | 1000 NOK | | -24.3 | | 24.5
| | 78.2 | | 106.0 | | 96.8 | | 66.6 |
+ | Net income other off-farm | | 1000 NOK | | -0.3 | | 23.4
| | 52.8 | | 31.2 | | 41.6 | | 36.3 |
+ | Dividend | | 1000 NOK | | 6.0 | | 7.8
| | -6.4 | | 7.5 | | 11.1 | | 2.9 |
+ | Wage income | | 1000 NOK | | 1028.8 | | 677.6
| | 515.0 | | 563.6 | | 342.4 | | 578.3 |
+ | Pensions/sick pay | | 1000 NOK | | 109.4 | | 52.6
| | 43.0 | | 26.6 | | 51.3 | | 45.9 |
+ | Family labour investments | | 1000 NOK | | 2.6 | | 0.6
| | 2.5 | | 11.0 | | 14.1 | | 5.5 |
+ | Interest received | | 1000 NOK | | 3.8 | | 6.4
| | 8.4 | | 6.3 | | 5.8 | | 6.8 |
- | Interest paid, payments to previous owner | | 1000 NOK | | 35.9 | | 49.5
| | 64.5 | | 75.0 | | 91.4 | | 64.4 |
= | Total net income | | 1000 NOK | | 1033.2 | | 801.0
| | 797.3 | | 926.0 | | 849.2 | | 845.7 |
Change in own capital (savings) | | 1000 NOK | | 210.5 | | 13.5
| | 115.8 | | 74.1 | | 192.9 | | 95.7 |
| Working capital on 31 Dec. | | 1000 NOK | | 1172.0 | | 1117.5
| | 1253.4 | | 823.9 | | 1365.9 | | 1112.7 |
| Change in working capital | | 1000 NOK | | -315.5 | | -11.3
| | -62.4 | | 33.2 | | 90.7 | | -22.1 |
Balance on 31 Dec: | | | | | |
| | | | | | | | |
| Agriculture | | 1000 NOK | | 1767.0 | | 1390.4
| | 1802.5 | | 2393.6 | | 3786.8 | | 2045.4 |
| Forestry | | 1000 NOK | | 254.8 | | 156.8
| | 140.2 | | 195.8 | | 87.5 | | 156.3 |
| Other occupations | | 1000 NOK | | 1337.7 | | 420.4
| | 758.4 | | 515.3 | | 550.1 | | 618.1 |
| Farm houses and private | | 1000 NOK | | 1718.4 | | 1284.2
| | 1007.0 | | 1080.2 | | 1156.8 | | 1159.5 |
| Outstanding claims and cash | | 1000 NOK | | 1073.4 | | 914.7
| | 977.1 | | 723.2 | | 1026.8 | | 911.3 |
| Total assets | | 1000 NOK | | 6151.4 | | 4166.4
| | 4685.2 | | 4908.1 | | 6608.0 | | 4890.7 |
| Short-term liabilities | | 1000 NOK | | 358.7 | | 137.0
| | 254.9 | | 204.1 | | 303.8 | | 238.0 |
| Long-term liabilities | | 1000 NOK | | 1182.9 | | 1202.3
| | 1563.5 | | 2073.5 | | 2417.7 | | 1643.3 |
| Own capital | | 1000 NOK | | 4609.8 | | 2827.1
| | 2866.8 | | 2630.5 | | 3886.5 | | 3009.5 |
|
1)1 decare = 0.1 hectar |