Main table 17g, part 2. Summary of accounts for sheep farming |
|
Regions | |
Eastern Norway | |
Western Norway | |
Trøndelag | |
Northern Norway |
| |
| |
| |
| |
|
| |
Other parts | |
| |
Other parts | |
|
| |
| |
| |
| |
|
Size groups | |
decares1) | |
50-100 | |
100-200 | |
All | |
100-200 | |
All | |
100-200 | |
All | |
100-200 | |
200-300 | |
All |
|
Number of holdings | | | | 6 | | 21
| | 32 | | 10 | | 18 | | 6 | | 14 | | 9
| | 6 | | 16 |
Output | | 1000 NOK | | 219.5 | | 327.1
| | 337.2 | | 265.8 | | 270.9 | | 439.8 | | 529.0 | | 463.2
| | 489.2 | | 457.3 |
| Plant products | | 1000 NOK | | 6.1 | | 6.8
| | 7.3 | | 2.9 | | 5.3 | | 11.4 | | 11.4 | | 7.2
| | 15.4 | | 9.8 |
| Livestock products | | 1000 NOK | | 80.0 | | 114.3
| | 122.3 | | 86.6 | | 89.7 | | 173.4 | | 214.5 | | 173.0
| | 170.6 | | 165.6 |
| Production allowances, etc. | | 1000 NOK | | 128.7 | | 192.9
| | 193.0 | | 173.6 | | 173.3 | | 243.5 | | 285.8 | | 279.2
| | 300.5 | | 278.7 |
| Other income | | 1000 NOK | | 4.7 | | 13.1
| | 14.6 | | 2.6 | | 2.7 | | 11.5 | | 17.3 | | 3.9
| | 2.7 | | 3.3 |
Total variable costs | | 1000 NOK | | 48.1 | | 68.3
| | 77.3 | | 58.7 | | 60.3 | | 80.8 | | 111.0 | | 105.1
| | 111.9 | | 104.8 |
| Seeds | | 1000 NOK | | 3.3 | | 1.9
| | 2.1 | | 0.5 | | 0.9 | | 2.6 | | 3.6 | | 0.8
| | 2.6 | | 1.5 |
| Fertilizer and lime | | 1000 NOK | | 8.8 | | 13.7
| | 15.0 | | 11.2 | | 8.7 | | 15.9 | | 21.4 | | 16.7
| | 22.7 | | 18.7 |
| Pesticides | | 1000 NOK | | | | 0.1
| | 0.3 | | 0.2 | | 0.2 | | 0.4 | | 0.8 | |
| | 0.9 | | 0.4 |
| Preservatives | | 1000 NOK | | 0.5 | | 1.8
| | 1.8 | | 3.3 | | 2.5 | | 1.4 | | 2.1 | | 3.3
| | 6.9 | | 4.4 |
| Fodder | | 1000 NOK | | 23.6 | | 33.5
| | 38.0 | | 28.6 | | 28.4 | | 36.8 | | 56.8 | | 57.9
| | 53.2 | | 54.5 |
| Miscellaneous for animal husbandry | | 1000 NOK | | 6.3 | | 9.3
| | 10.1 | | 6.5 | | 7.6 | | 12.4 | | 14.7 | | 13.6
| | 11.7 | | 12.7 |
| Purchase of cattle | | 1000 NOK | | 2.5 | | 1.7
| | 1.7 | | 1.1 | | 2.8 | | 0.5 | | 0.3 | | 3.4
| | 4.7 | | 3.7 |
| Other variable costs | | 1000 NOK | | 3.1 | | 6.3
| | 8.4 | | 7.3 | | 9.1 | | 11.0 | | 11.2 | | 9.3
| | 9.2 | | 9.0 |
Registered fixed costs: | | | | | |
| | | | | | | | | | | |
| | | | |
| Hired labour | | 1000 NOK | | 21.7 | | 30.9
| | 29.6 | | 32.6 | | 29.8 | | 49.4 | | 51.5 | | 70.6
| | 47.5 | | 58.2 |
| Machinery and equipment | | 1000 NOK | | 12.4 | | 13.6
| | 15.3 | | 14.4 | | 15.2 | | 24.8 | | 22.1 | | 19.5
| | 24.8 | | 21.5 |
| Tractors | | 1000 NOK | | 9.7 | | 6.8
| | 9.8 | | 3.5 | | 4.6 | | 13.2 | | 11.7 | | 13.7
| | 12.7 | | 12.5 |
| Outbuildings | | 1000 NOK | | 8.9 | | 13.6
| | 12.3 | | 8.0 | | 10.6 | | 11.5 | | 14.4 | | 14.6
| | 17.3 | | 16.5 |
| Farmland, drainage and water supply | | 1000 NOK | | 3.6 | | 3.7
| | 4.2 | | 2.6 | | 1.7 | | 1.0 | | 1.9 | | 3.1
| | 0.3 | | 2.2 |
| Fuel | | 1000 NOK | | 6.6 | | 10.9
| | 10.7 | | 8.5 | | 7.3 | | 10.7 | | 15.7 | | 9.8
| | 9.2 | | 9.7 |
| Rented machinery | | 1000 NOK | | 10.7 | | 16.7
| | 16.8 | | 3.6 | | 3.7 | | 9.5 | | 15.3 | | 5.0
| | 26.2 | | 12.7 |
| Rented farmland | | 1000 NOK | | | | 1.7
| | 2.5 | | 2.6 | | 2.4 | | | | 3.7 | | 0.4
| | 1.9 | | 0.9 |
| Other fixed costs | | 1000 NOK | | 39.7 | | 46.9
| | 45.4 | | 34.7 | | 35.3 | | 54.2 | | 63.1 | | 50.8
| | 50.4 | | 50.4 |
Total registered costs | | 1000 NOK | | 161.3 | | 213.2
| | 224.0 | | 169.1 | | 170.9 | | 255.0 | | 310.3 | | 292.7
| | 302.3 | | 289.5 |
Result before depreciation | | 1000 NOK | | 58.2 | | 113.9
| | 113.2 | | 96.7 | | 100.0 | | 184.8 | | 218.8 | | 170.6
| | 186.9 | | 167.8 |
Depreciation: | | | | | |
| | | | | | | | | | | |
| | | | |
| Machinery and equipment | | 1000 NOK | | 5.1 | | 9.9
| | 10.4 | | 7.2 | | 10.6 | | 15.1 | | 15.6 | | 9.1
| | 13.6 | | 10.3 |
| Tractors | | 1000 NOK | | 7.1 | | 12.9
| | 11.8 | | 9.1 | | 10.7 | | 18.4 | | 21.4 | | 10.4
| | 8.7 | | 10.0 |
| Outbuildings | | 1000 NOK | | 15.0 | | 17.8
| | 18.3 | | 15.5 | | 16.1 | | 19.4 | | 19.4 | | 17.4
| | 23.6 | | 19.1 |
| Farmland, drainage and water supply | | 1000 NOK | | 0.7 | | 0.5
| | 0.6 | | 1.5 | | 1.8 | | 0.4 | | 0.3 | | 0.6
| | 0.3 | | 0.4 |
Required return on capital 3.0 % | | 1000 NOK | | 15.4 | | 21.6
| | 21.0 | | 14.3 | | 16.7 | | 22.7 | | 24.6 | | 19.2
| | 22.0 | | 19.7 |
| Net income agriculture | | 1000 NOK | | 30.3 | | 72.9
| | 72.1 | | 63.4 | | 60.9 | | 131.4 | | 162.1 | | 133.1
| | 140.7 | | 128.1 |
+ | Net income forestry | | 1000 NOK | | 2.1 | | 29.8
| | 20.2 | | -2.7 | | -1.5 | | 31.3 | | 11.4 | | 15.9
| | 0.8 | | 9.4 |
+ | Net income other farm-based | | 1000 NOK | | 16.5 | | 64.1
| | 55.0 | | 15.0 | | 30.9 | | 427.6 | | 193.8 | | -0.3
| | 4.0 | | 1.5 |
+ | Net income other off-farm | | 1000 NOK | | 53.5 | | 8.5
| | 15.8 | | 7.5 | | 24.0 | | 23.7 | | 26.7 | | 28.6
| | | | 16.1 |
+ | Dividend | | 1000 NOK | | 0.4 | | 4.1
| | 3.6 | | 2.8 | | 1.3 | | 27.5 | | 13.9 | | 0.2
| | 0.3 | | 0.2 |
+ | Wage income | | 1000 NOK | | 376.1 | | 302.0
| | 309.4 | | 379.4 | | 354.8 | | 136.8 | | 179.8 | | 171.2
| | 172.2 | | 186.8 |
+ | Pensions/sick pay | | 1000 NOK | | 41.8 | | 28.2
| | 29.9 | | | | 10.8 | | 78.5 | | 42.8 | | 58.0
| | 63.6 | | 68.5 |
+ | Family labour investments | | 1000 NOK | | | | 5.5
| | 3.6 | | 2.2 | | 1.2 | | | | | |
| | 2.2 | | 0.8 |
+ | Interest received | | 1000 NOK | | 12.0 | | 5.9
| | 6.9 | | 1.0 | | 2.8 | | 8.2 | | 4.3 | | 10.4
| | 2.4 | | 7.1 |
- | Interest paid, payments to previous owner | | 1000 NOK | | 16.2 | | 26.8
| | 23.7 | | 24.3 | | 20.7 | | 21.0 | | 34.6 | | 15.1
| | 12.1 | | 13.1 |
= | Total net income | | 1000 NOK | | 516.6 | | 494.0
| | 492.7 | | 444.3 | | 464.5 | | 843.9 | | 600.2 | | 401.8
| | 374.0 | | 405.4 |
Change in own capital (savings) | | 1000 NOK | | 78.5 | | 41.5
| | 34.1 | | -65.7 | | -7.0 | | 355.5 | | 155.1 | | 73.9
| | 49.9 | | 64.8 |
| Working capital on 31 Dec. | | 1000 NOK | | 827.6 | | 571.8
| | 607.7 | | 281.8 | | 339.4 | | 1310.3 | | 632.8 | | 461.9
| | 359.7 | | 439.5 |
| Change in working capital | | 1000 NOK | | -19.4 | | -17.7
| | -15.6 | | -35.8 | | -22.3 | | -41.9 | | -52.6 | | -4.2
| | -16.8 | | -6.0 |
Balance on 31 Dec: | | | | | |
| | | | | | | | | | | |
| | | | |
| Agriculture | | 1000 NOK | | 512.6 | | 729.4
| | 707.5 | | 497.0 | | 575.7 | | 791.8 | | 847.6 | | 635.8
| | 726.4 | | 649.4 |
| Forestry | | 1000 NOK | | 107.0 | | 119.7
| | 107.2 | | 11.6 | | 10.3 | | 157.4 | | 84.7 | | 69.2
| | 16.2 | | 45.0 |
| Other occupations | | 1000 NOK | | 102.5 | | 212.0
| | 169.3 | | 289.5 | | 211.6 | | 427.9 | | 195.3 | | 247.3
| | 20.7 | | 146.9 |
| Farm houses and private | | 1000 NOK | | 705.1 | | 527.4
| | 595.0 | | 799.8 | | 692.3 | | 414.2 | | 493.6 | | 288.4
| | 318.5 | | 316.5 |
| Outstanding claims and cash | | 1000 NOK | | 773.5 | | 487.2
| | 537.8 | | 262.8 | | 327.5 | | 904.8 | | 503.0 | | 379.7
| | 369.5 | | 395.9 |
| Total assets | | 1000 NOK | | 2200.6 | | 2075.7
| | 2116.8 | | 1860.7 | | 1817.4 | | 2696.1 | | 2124.3 | | 1620.3
| | 1451.2 | | 1553.6 |
| Short-term liabilities | | 1000 NOK | | 44.5 | | 66.8
| | 63.8 | | 80.3 | | 59.9 | | 64.5 | | 117.4 | | 44.3
| | 63.9 | | 49.5 |
| Long-term liabilities | | 1000 NOK | | 331.2 | | 491.6
| | 444.5 | | 615.6 | | 488.5 | | 624.5 | | 662.5 | | 384.6
| | 305.7 | | 331.0 |
| Own capital | | 1000 NOK | | 1824.9 | | 1517.2
| | 1608.4 | | 1164.8 | | 1269.0 | | 2007.1 | | 1344.3 | | 1191.4
| | 1081.6 | | 1173.2 |
|
1)1 decare = 0.1 hectar |