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 | |
200-300 | |
All | |
All | |
100-200 | |
All | |
All | |
100-200 | |
200-300 | |
All |
|
Number of holdings | | | | 9 | | 13
| | 6 | | 30 | | 10 | | 9 | | 19 | | 11
| | 6 | | 8 | | 19 |
Output | | 1000 NOK | | 285.1 | | 363.3
| | 511.3 | | 403.4 | | 521.4 | | 423.1 | | 375.4 | | 721.2
| | 421.3 | | 761.6 | | 645.8 |
| Plant products | | 1000 NOK | | 5.0 | | 9.6
| | 8.0 | | 7.9 | | 16.4 | | 5.7 | | 7.7 | | 18.2
| | 5.9 | | 19.8 | | 13.4 |
| Livestock products | | 1000 NOK | | 99.3 | | 141.2
| | 208.5 | | 158.7 | | 218.3 | | 151.6 | | 135.3 | | 315.3
| | 160.6 | | 332.5 | | 260.5 |
| Production allowances, etc. | | 1000 NOK | | 169.2 | | 205.4
| | 270.9 | | 223.6 | | 276.7 | | 227.6 | | 210.8 | | 383.4
| | 254.5 | | 405.1 | | 360.6 |
| Other income | | 1000 NOK | | 11.5 | | 7.2
| | 23.9 | | 13.3 | | 9.9 | | 38.1 | | 21.6 | | 4.2
| | 0.4 | | 4.2 | | 11.2 |
Total variable costs | | 1000 NOK | | 62.7 | | 61.2
| | 113.2 | | 85.4 | | 144.8 | | 81.5 | | 70.2 | | 122.9
| | 103.9 | | 184.4 | | 152.6 |
| Seeds | | 1000 NOK | | 1.4 | | 2.7
| | 1.9 | | 2.2 | | 3.9 | | 0.8 | | 0.7 | | 4.0
| | 1.5 | | 2.2 | | 2.3 |
| Fertilizer and lime | | 1000 NOK | | 14.2 | | 14.0
| | 27.6 | | 18.7 | | 40.2 | | 18.9 | | 13.7 | | 27.4
| | 22.6 | | 31.4 | | 29.1 |
| Pesticides | | 1000 NOK | | | | 0.1
| | 0.1 | | | | 0.2 | | 0.1 | | 0.3 | | 1.2
| | 0.1 | | 0.5 | | 0.4 |
| Preservatives | | 1000 NOK | | 0.1 | | 1.1
| | 2.1 | | 1.1 | | 2.3 | | 4.0 | | 3.3 | | 3.2
| | 2.1 | | 4.2 | | 3.3 |
| Fodder | | 1000 NOK | | 29.2 | | 23.1
| | 56.9 | | 40.8 | | 61.8 | | 37.7 | | 32.5 | | 56.2
| | 53.6 | | 95.5 | | 74.3 |
| Miscellaneous for animal husbandry | | 1000 NOK | | 8.9 | | 7.8
| | 11.4 | | 10.0 | | 18.4 | | 10.3 | | 8.8 | | 13.9
| | 11.4 | | 19.4 | | 14.6 |
| Purchase of cattle | | 1000 NOK | | 1.2 | | 3.7
| | 1.6 | | 2.3 | | 6.0 | | 2.0 | | 2.0 | | 0.4
| | 2.4 | | 9.6 | | 6.4 |
| Other variable costs | | 1000 NOK | | 7.6 | | 8.8
| | 11.6 | | 10.3 | | 12.0 | | 7.8 | | 8.9 | | 16.6
| | 10.1 | | 21.7 | | 22.2 |
Registered fixed costs: | | | | | |
| | | | | | | | | | | |
| | | | | | |
| Hired labour | | 1000 NOK | | 39.4 | | 28.0
| | 36.4 | | 35.0 | | 43.7 | | 38.7 | | 32.9 | | 57.5
| | 54.1 | | 63.3 | | 57.1 |
| Machinery and equipment | | 1000 NOK | | 10.9 | | 11.5
| | 29.5 | | 16.4 | | 19.5 | | 18.5 | | 18.0 | | 30.4
| | 14.7 | | 35.8 | | 24.5 |
| Tractors | | 1000 NOK | | 5.7 | | 12.2
| | 9.7 | | 10.3 | | 6.1 | | 7.4 | | 5.9 | | 13.0
| | 10.8 | | 11.7 | | 10.9 |
| Outbuildings, maintenance and rent | | 1000 NOK | | 11.8 | | 17.6
| | 10.7 | | 14.2 | | 20.9 | | 14.3 | | 13.3 | | 18.8
| | 13.2 | | 24.6 | | 19.4 |
| Farmland, drainage and water supply | | 1000 NOK | | 4.2 | | 1.3
| | 2.5 | | 2.5 | | 2.9 | | 3.9 | | 4.6 | | 7.8
| | 1.2 | | 3.4 | | 2.6 |
| Fuel | | 1000 NOK | | 9.1 | | 15.4
| | 22.2 | | 16.0 | | 17.1 | | 10.0 | | 12.1 | | 21.5
| | 11.4 | | 25.1 | | 17.8 |
| Rented machinery | | 1000 NOK | | 12.2 | | 11.0
| | 37.0 | | 17.2 | | 18.8 | | 29.3 | | 17.8 | | 31.4
| | 10.8 | | 23.0 | | 33.8 |
| Rented farmland and quota | | 1000 NOK | | | | 2.8
| | 2.6 | | 3.1 | | 6.7 | | 1.5 | | 1.9 | | 8.1
| | 0.9 | | 2.6 | | 3.1 |
| Other fixed costs | | 1000 NOK | | 52.1 | | 62.7
| | 56.3 | | 57.5 | | 49.8 | | 43.1 | | 37.7 | | 80.6
| | 55.3 | | 67.9 | | 61.7 |
Total registered costs | | 1000 NOK | | 208.1 | | 223.6
| | 320.0 | | 257.3 | | 330.2 | | 248.1 | | 214.4 | | 392.0
| | 276.1 | | 441.6 | | 383.6 |
Result before depreciation | | 1000 NOK | | 77.0 | | 139.7
| | 191.3 | | 146.1 | | 191.2 | | 174.9 | | 161.0 | | 329.1
| | 145.2 | | 320.0 | | 262.2 |
Depreciation: | | | | | |
| | | | | | | | | | | |
| | | | | | |
| Machinery and equipment | | 1000 NOK | | 6.1 | | 10.9
| | 9.0 | | 10.5 | | 13.0 | | 6.3 | | 9.5 | | 19.2
| | 8.0 | | 17.9 | | 14.1 |
| Tractors | | 1000 NOK | | 7.4 | | 15.9
| | 20.8 | | 14.4 | | 19.1 | | 9.2 | | 12.1 | | 27.1
| | 13.1 | | 9.9 | | 12.6 |
| Outbuildings | | 1000 NOK | | 11.2 | | 25.0
| | 27.9 | | 20.3 | | 25.1 | | 16.8 | | 18.9 | | 33.0
| | 13.8 | | 26.8 | | 21.9 |
| Farmland, drainage and water supply | | 1000 NOK | | 0.6 | | 0.6
| | 0.6 | | 0.6 | | 2.5 | | 0.9 | | 1.4 | | 0.2
| | 0.3 | | 0.3 | | 0.2 |
Required return on capital 6.0 % | | 1000 NOK | | 27.2 | | 51.5
| | 57.9 | | 45.0 | | 59.6 | | 32.1 | | 40.4 | | 74.8
| | 37.8 | | 54.2 | | 51.7 |
| Net income agriculture | | 1000 NOK | | 51.7 | | 87.3
| | 133.1 | | 100.3 | | 131.5 | | 141.7 | | 119.2 | | 249.7
| | 110.1 | | 265.1 | | 213.4 |
+ | Net income forestry | | 1000 NOK | | 5.9 | | 10.5
| | 16.9 | | 10.2 | | 2.6 | | -0.6 | | 0.2 | | 26.4
| | -0.5 | | 2.1 | | 16.2 |
+ | Net income other farm-based | | 1000 NOK | | 40.0 | | 30.9
| | 60.8 | | 43.5 | | 256.4 | | 18.4 | | 37.5 | | 11.3
| | -1.8 | | 4.1 | | 10.4 |
+ | Net income other off-farm | | 1000 NOK | | 66.1 | | 9.2
| | 15.1 | | 26.9 | | 78.8 | | 46.7 | | 22.1 | | 11.0
| | -1.4 | | 75.8 | | 41.1 |
+ | Dividend | | 1000 NOK | | 1.1 | | 1.6
| | 4.0 | | 2.4 | | 0.4 | | 30.3 | | 14.6 | | -54.8
| | | | 0.2 | | 0.1 |
+ | Wage income | | 1000 NOK | | 262.4 | | 494.3
| | 452.4 | | 396.4 | | 257.2 | | 398.4 | | 407.8 | | 392.7
| | 257.6 | | 203.2 | | 232.6 |
+ | Pensions/sick pay | | 1000 NOK | | 73.7 | | 41.6
| | 21.9 | | 44.5 | | | | 33.8 | | 47.7 | | 36.0
| | 63.4 | | 46.6 | | 55.7 |
+ | Family labour investments | | 1000 NOK | | | | 0.7
| | 10.2 | | 2.3 | | | | | | | | 29.7
| | | | 0.6 | | 1.8 |
+ | Interest received | | 1000 NOK | | 21.8 | | 32.7
| | 23.9 | | 25.7 | | 25.8 | | 4.7 | | 12.0 | | 19.0
| | 12.0 | | 7.4 | | 11.4 |
- | Interest paid, payments to previous owner | | 1000 NOK | | 19.1 | | 51.7
| | 53.6 | | 39.1 | | 96.4 | | 41.4 | | 29.0 | | 90.4
| | 14.8 | | 65.8 | | 50.2 |
= | Total net income | | 1000 NOK | | 503.6 | | 656.9
| | 684.6 | | 613.1 | | 656.3 | | 632.0 | | 632.0 | | 630.5
| | 424.6 | | 539.3 | | 532.5 |
Change in own capital (savings) | | 1000 NOK | | 43.9 | | 252.3
| | 81.9 | | 149.7 | | 65.9 | | 101.9 | | 179.8 | | 146.5
| | 75.0 | | 131.4 | | 138.9 |
| Working capital on 31 Dec. | | 1000 NOK | | 580.2 | | 1098.7
| | 642.8 | | 840.3 | | 725.9 | | 325.4 | | 527.9 | | 675.4
| | 371.5 | | 111.1 | | 314.2 |
| Change in working capital | | 1000 NOK | | -20.6 | | 0.5
| | -41.6 | | -16.7 | | -28.3 | | -69.8 | | -27.6 | | -53.1
| | 15.8 | | -25.6 | | -18.0 |
Balance on 31 Dec: | | | | | |
| | | | | | | | | | | |
| | | | | | |
| Agriculture | | 1000 NOK | | 460.6 | | 861.3
| | 988.9 | | 757.6 | | 1002.7 | | 538.3 | | 678.8 | | 1390.3
| | 669.1 | | 932.2 | | 900.6 |
| Forestry | | 1000 NOK | | 97.5 | | 94.2
| | 102.8 | | 91.9 | | 116.4 | | 26.1 | | 27.7 | | 111.6
| | 6.0 | | 36.4 | | 51.1 |
| Other occupations | | 1000 NOK | | 131.7 | | 199.1
| | 134.6 | | 156.1 | | 985.4 | | 318.4 | | 249.9 | | 241.4
| | 41.0 | | 147.5 | | 83.2 |
| Farm houses and private | | 1000 NOK | | 463.1 | | 1012.0
| | 617.6 | | 747.1 | | 576.0 | | 751.0 | | 936.5 | | 533.9
| | 164.6 | | 497.8 | | 393.1 |
| Outstanding claims and cash | | 1000 NOK | | 564.4 | | 1019.0
| | 643.2 | | 800.0 | | 826.2 | | 350.8 | | 464.3 | | 522.1
| | 342.4 | | 217.6 | | 360.7 |
| Total assets | | 1000 NOK | | 1717.4 | | 3185.5
| | 2487.1 | | 2552.8 | | 3506.7 | | 1984.5 | | 2357.2 | | 2799.3
| | 1223.0 | | 1831.5 | | 1788.8 |
| Short-term liabilities | | 1000 NOK | | 47.7 | | 62.8
| | 111.7 | | 71.4 | | 311.6 | | 156.5 | | 81.5 | | 145.3
| | 17.7 | | 193.9 | | 117.4 |
| Long-term liabilities | | 1000 NOK | | 199.8 | | 818.9
| | 755.4 | | 576.4 | | 1347.3 | | 780.5 | | 553.4 | | 1051.0
| | 238.7 | | 827.0 | | 611.6 |
| Own capital | | 1000 NOK | | 1469.8 | | 2303.8
| | 1620.1 | | 1905.0 | | 1847.8 | | 1047.5 | | 1722.4 | | 1603.0
| | 966.6 | | 810.7 | | 1059.7 |
|
1)1 decare = 0.1 hectar |