Main table 17g, part 2. Summary of accounts for sheep farming |
|
Regions | |
Eastern Norway | |
Agd./Rog. | |
Western Norway | |
Trøndelag | |
Northern Norway |
| |
| |
| |
| |
| |
|
| |
Other parts | |
Other parts | |
| |
Other parts | |
|
| |
| |
| |
| |
| |
|
Size groups | |
decares1) | |
50-100 | |
100-200 | |
All | |
All | |
100-200 | |
All | |
All | |
100-200 | |
200-300 | |
All |
|
Number of holdings | | | | 8 | | 15
| | 30 | | 11 | | 12 | | 19 | | 10 | | 7
| | 12 | | 20 |
Output | | 1000 NOK | | 234.4 | | 369.1
| | 386.5 | | 537.8 | | 339.8 | | 339.6 | | 687.3 | | 506.6
| | 576.0 | | 535.6 |
| Plant products | | 1000 NOK | | 5.4 | | 6.6
| | 8.2 | | 8.7 | | 3.0 | | 3.1 | | 15.2 | | 1.9
| | 11.3 | | 7.4 |
| Livestock products | | 1000 NOK | | 86.1 | | 140.7
| | 147.4 | | 274.7 | | 117.7 | | 120.8 | | 307.6 | | 201.5
| | 217.7 | | 205.6 |
| Production allowances, etc. | | 1000 NOK | | 137.3 | | 215.9
| | 212.3 | | 247.6 | | 212.1 | | 208.9 | | 360.9 | | 301.2
| | 338.3 | | 316.6 |
| Other income | | 1000 NOK | | 5.6 | | 5.8
| | 18.7 | | 6.7 | | 7.0 | | 6.8 | | 3.5 | | 2.0
| | 8.7 | | 6.0 |
Total variable costs | | 1000 NOK | | 55.1 | | 68.8
| | 82.5 | | 205.8 | | 76.8 | | 78.1 | | 124.5 | | 100.1
| | 147.3 | | 126.7 |
| Seeds | | 1000 NOK | | 1.3 | | 3.4
| | 2.3 | | 2.0 | | 0.6 | | 1.1 | | 5.3 | | 2.0
| | 4.9 | | 3.8 |
| Fertilizer and lime | | 1000 NOK | | 13.6 | | 14.7
| | 17.0 | | 30.0 | | 16.5 | | 13.9 | | 24.0 | | 20.4
| | 25.0 | | 22.6 |
| Pesticides | | 1000 NOK | | 0.7 | | 0.1
| | 0.3 | | 1.3 | | 0.3 | | 0.4 | | 1.0 | | 0.3
| | 1.5 | | 1.0 |
| Preservatives | | 1000 NOK | | 0.7 | | 2.3
| | 2.3 | | 2.3 | | 3.2 | | 2.8 | | 3.5 | | 2.3
| | 3.9 | | 3.7 |
| Fodder | | 1000 NOK | | 25.7 | | 28.8
| | 39.0 | | 88.2 | | 37.9 | | 38.4 | | 60.5 | | 51.0
| | 69.1 | | 60.6 |
| Miscellaneous for animal husbandry | | 1000 NOK | | 7.3 | | 9.9
| | 10.5 | | 29.6 | | 7.1 | | 8.4 | | 13.0 | | 10.3
| | 10.4 | | 10.1 |
| Purchase of cattle | | 1000 NOK | | 1.2 | | 1.5
| | 1.5 | | 42.3 | | 1.9 | | 1.7 | | 1.8 | | 4.5
| | 16.6 | | 11.6 |
| Other variable costs | | 1000 NOK | | 4.7 | | 8.1
| | 9.6 | | 10.2 | | 9.4 | | 11.4 | | 15.3 | | 9.3
| | 15.9 | | 13.2 |
Registered fixed costs: | | | | | |
| | | | | | | | | | | |
| | | | |
| Hired labour | | 1000 NOK | | 27.4 | | 42.2
| | 39.1 | | 48.0 | | 33.0 | | 31.6 | | 61.9 | | 58.4
| | 52.7 | | 53.0 |
| Machinery and equipment | | 1000 NOK | | 14.4 | | 10.9
| | 14.6 | | 14.5 | | 22.9 | | 19.0 | | 28.5 | | 12.9
| | 24.1 | | 20.2 |
| Tractors | | 1000 NOK | | 9.1 | | 10.1
| | 11.8 | | 11.7 | | 9.1 | | 6.7 | | 13.1 | | 6.6
| | 6.1 | | 6.1 |
| Outbuildings, maintenance and rent | | 1000 NOK | | 10.3 | | 11.3
| | 13.3 | | 16.1 | | 10.6 | | 13.7 | | 23.9 | | 13.5
| | 18.4 | | 16.5 |
| Farmland, drainage and water supply | | 1000 NOK | | 5.0 | | 3.3
| | 4.1 | | 3.7 | | 3.1 | | 4.0 | | 5.4 | | 1.2
| | 0.6 | | 1.0 |
| Fuel | | 1000 NOK | | 6.5 | | 10.6
| | 12.0 | | 6.4 | | 11.9 | | 10.0 | | 19.1 | | 8.6
| | 16.3 | | 13.3 |
| Rented machinery | | 1000 NOK | | 8.2 | | 18.2
| | 14.8 | | 17.3 | | 16.3 | | 11.5 | | 21.6 | | 8.8
| | 38.3 | | 26.3 |
| Rented farmland and quota | | 1000 NOK | | | | 0.9
| | 1.9 | | 11.2 | | 2.0 | | 2.4 | | 9.0 | | 0.5
| | 3.1 | | 2.0 |
| Other fixed costs | | 1000 NOK | | 39.7 | | 56.8
| | 53.0 | | 47.0 | | 37.6 | | 35.8 | | 68.9 | | 44.6
| | 59.1 | | 53.2 |
Total registered costs | | 1000 NOK | | 175.7 | | 233.2
| | 247.1 | | 381.9 | | 223.5 | | 212.9 | | 375.8 | | 255.2
| | 366.0 | | 318.4 |
Result before depreciation | | 1000 NOK | | 58.7 | | 135.9
| | 139.4 | | 155.9 | | 116.3 | | 126.7 | | 311.5 | | 251.4
| | 210.1 | | 217.2 |
Depreciation: | | | | | |
| | | | | | | | | | | |
| | | | |
| Machinery and equipment | | 1000 NOK | | 5.5 | | 8.8
| | 10.8 | | 8.5 | | 8.2 | | 11.0 | | 17.2 | | 9.1
| | 14.2 | | 11.8 |
| Tractors | | 1000 NOK | | 8.0 | | 14.8
| | 14.1 | | 17.6 | | 14.0 | | 13.9 | | 27.1 | | 8.4
| | 10.5 | | 9.9 |
| Outbuildings | | 1000 NOK | | 9.5 | | 25.0
| | 19.9 | | 36.6 | | 16.7 | | 17.3 | | 22.5 | | 14.2
| | 24.7 | | 20.2 |
| Farmland, drainage and water supply | | 1000 NOK | | 0.7 | | 0.3
| | 0.6 | | 2.2 | | 1.1 | | 1.6 | | 0.2 | | 0.4
| | 0.2 | | 0.2 |
Required return on capital 5.0 % | | 1000 NOK | | 21.8 | | 41.1
| | 38.0 | | 64.4 | | 32.3 | | 33.2 | | 49.2 | | 27.7
| | 42.8 | | 36.1 |
| Net income agriculture | | 1000 NOK | | 35.0 | | 87.0
| | 94.1 | | 91.0 | | 76.3 | | 82.8 | | 244.5 | | 219.3
| | 160.4 | | 175.1 |
+ | Net income forestry | | 1000 NOK | | 1.7 | | 21.2
| | 16.9 | | 28.9 | | 0.8 | | 0.8 | | 81.4 | | -0.3
| | 0.7 | | 0.4 |
+ | Net income other farm-based | | 1000 NOK | | 45.6 | | 21.5
| | 39.1 | | 120.7 | | 16.2 | | 24.4 | | 5.3 | | 9.3
| | 12.2 | | 10.7 |
+ | Net income other off-farm | | 1000 NOK | | 54.4 | | 3.2
| | 20.7 | | 49.8 | | 36.6 | | 49.2 | | 1.7 | | 5.3
| | 18.9 | | 13.2 |
+ | Dividend | | 1000 NOK | | 2.2 | | 1.3
| | 2.4 | | 1.1 | | 6.3 | | 4.1 | | 13.5 | | -68.3
| | 2.2 | | -22.6 |
+ | Wage income | | 1000 NOK | | 318.1 | | 397.7
| | 350.8 | | 295.8 | | 474.6 | | 458.5 | | 244.5 | | 219.9
| | 193.0 | | 212.9 |
+ | Pensions/sick pay | | 1000 NOK | | 58.9 | | 21.1
| | 37.7 | | 11.8 | | 1.3 | | 10.5 | | 52.3 | | 66.7
| | 69.1 | | 77.0 |
+ | Family labour investments | | 1000 NOK | | | | 7.9
| | 7.7 | | | | 9.4 | | 6.7 | | 4.2 | |
| | | | |
+ | Interest received | | 1000 NOK | | 9.3 | | 16.5
| | 15.4 | | 5.8 | | 9.6 | | 12.2 | | 12.8 | | 12.9
| | 5.4 | | 9.2 |
- | Interest paid, payments to previous owner | | 1000 NOK | | 13.6 | | 39.7
| | 28.4 | | 60.6 | | 40.2 | | 29.5 | | 59.4 | | 8.4
| | 49.3 | | 32.5 |
= | Total net income | | 1000 NOK | | 511.7 | | 537.8
| | 556.4 | | 544.3 | | 590.7 | | 619.6 | | 600.7 | | 456.6
| | 412.7 | | 443.3 |
Change in own capital (savings) | | 1000 NOK | | 102.9 | | 85.4
| | 117.8 | | 363.9 | | 95.0 | | 113.3 | | 160.8 | | 41.5
| | 22.2 | | 39.1 |
| Working capital on 31 Dec. | | 1000 NOK | | 417.8 | | 713.8
| | 702.2 | | 573.1 | | 385.2 | | 474.5 | | 814.2 | | 480.9
| | 246.7 | | 372.5 |
| Change in working capital | | 1000 NOK | | 3.3 | | -29.3
| | 3.6 | | -237.0 | | -0.6 | | -0.2 | | -21.8 | | 0.1
| | -12.4 | | -8.2 |
Balance on 31 Dec: | | | | | |
| | | | | | | | | | | |
| | | | |
| Agriculture | | 1000 NOK | | 432.0 | | 860.6
| | 781.7 | | 1370.2 | | 649.5 | | 664.3 | | 996.7 | | 570.6
| | 848.2 | | 724.0 |
| Forestry | | 1000 NOK | | 90.9 | | 73.4
| | 80.6 | | 114.4 | | 38.7 | | 27.6 | | 59.6 | | 16.8
| | 40.8 | | 30.3 |
| Other occupations | | 1000 NOK | | 149.2 | | 139.9
| | 146.9 | | 477.5 | | 340.7 | | 250.1 | | 386.5 | | 145.8
| | 84.3 | | 101.6 |
| Farm houses and private | | 1000 NOK | | 570.6 | | 847.5
| | 697.5 | | 608.9 | | 1113.0 | | 908.8 | | 529.4 | | 260.1
| | 424.8 | | 365.0 |
| Outstanding claims and cash | | 1000 NOK | | 409.0 | | 712.9
| | 677.4 | | 794.4 | | 247.0 | | 385.1 | | 502.5 | | 468.8
| | 304.2 | | 402.8 |
| Total assets | | 1000 NOK | | 1651.7 | | 2634.3
| | 2384.1 | | 3365.5 | | 2388.9 | | 2236.0 | | 2474.7 | | 1462.2
| | 1702.3 | | 1623.7 |
| Short-term liabilities | | 1000 NOK | | 36.4 | | 84.2
| | 65.4 | | 394.8 | | 54.5 | | 47.2 | | 99.9 | | 51.0
| | 121.4 | | 91.8 |
| Long-term liabilities | | 1000 NOK | | 277.3 | | 767.0
| | 536.1 | | 1231.8 | | 852.3 | | 630.3 | | 759.6 | | 116.4
| | 761.3 | | 497.6 |
| Own capital | | 1000 NOK | | 1338.1 | | 1783.1
| | 1782.6 | | 1738.8 | | 1482.2 | | 1558.5 | | 1615.2 | | 1294.7
| | 819.5 | | 1034.4 |
|
1)1 decare = 0.1 hectar |