Main table 17h, part 2. Summary of accounts for beef farming |
|
Regions | |
Eastern Norway | |
Agder and | |
Western | |
Trøndelag | |
Northern | |
All |
| |
| |
Rogaland | |
Norway | |
| |
Norway | |
|
| |
Lowlands | |
Other parts | |
Other parts | |
| |
Lowlands | |
Other | |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
Size groups | |
daa | |
All | |
200-300 | |
300-500 | |
>500 | |
All | |
All | |
All | |
All | |
300-500 | |
All | |
All | |
100-200 | |
200-300 | |
300-500 | |
>500 | |
All | |
|
Number of holdings | | | | 3 | | 14
| | 9 | | 6 | | 22 | | 10 | | 12 | | 10
| | 7 | | 12 | | 5 | | 13 | | 16 | | 35
| | 20 | | 86 |
Output | | 1000 NOK | | 709.2 | | 1583.9
| | 1344.0 | | 2240.7 | | 1380.1 | | 938.8 | | 1205.3 | | 1715.3
| | 1341.2 | | 1160.1 | | 818.9 | | 703.8 | | 673.1 | | 1411.3
| | 2139.6 | | 1312.6 |
| Plant products | | 1000 NOK | | 11.1 | | 95.9
| | 7.4 | | 199.7 | | 58.0 | | 23.1 | | 9.2 | | 159.9
| | 91.8 | | 58.4 | | 19.3 | | 6.7 | | 9.7 | | 60.3
| | 150.6 | | 62.9 |
| Livestock products | | 1000 NOK | | 196.1 | | 519.7
| | 531.1 | | 823.6 | | 532.7 | | 342.7 | | 701.7 | | 781.1
| | 610.0 | | 520.5 | | 227.3 | | 339.0 | | 246.9 | | 625.5
| | 815.5 | | 545.0 |
| Production allowances, etc. | | 1000 NOK | | 486.8 | | 875.0
| | 773.2 | | 1163.4 | | 757.8 | | 519.7 | | 479.0 | | 725.9
| | 594.9 | | 538.3 | | 499.6 | | 341.9 | | 387.0 | | 689.5
| | 1066.6 | | 657.2 |
| Other income | | 1000 NOK | | 15.3 | | 93.3
| | 32.2 | | 54.0 | | 31.6 | | 53.3 | | 15.4 | | 48.4
| | 44.5 | | 43.0 | | 72.8 | | 16.2 | | 29.6 | | 36.0
| | 106.9 | | 47.5 |
Total variable costs | | 1000 NOK | | 160.4 | | 408.2
| | 359.5 | | 743.3 | | 410.8 | | 338.2 | | 600.0 | | 597.9
| | 416.1 | | 369.2 | | 227.3 | | 281.5 | | 202.2 | | 451.4
| | 721.7 | | 434.7 |
| Seeds | | 1000 NOK | | 8.1 | | 27.2
| | 6.8 | | 38.3 | | 16.3 | | 1.6 | | 5.1 | | 27.9
| | 6.4 | | 6.1 | | 3.3 | | 4.8 | | 5.5 | | 9.0
| | 36.0 | | 13.8 |
| Fertilizer and lime | | 1000 NOK | | 19.9 | | 59.6
| | 43.0 | | 160.8 | | 70.0 | | 51.7 | | 57.1 | | 86.5
| | 69.6 | | 54.4 | | 65.6 | | 34.7 | | 31.2 | | 60.1
| | 121.0 | | 64.0 |
| Pesticides | | 1000 NOK | | 0.8 | | 1.7
| | 1.6 | | 7.8 | | 2.9 | | 0.6 | | 1.3 | | 5.2
| | 1.5 | | 1.3 | | 0.3 | | 0.4 | | 0.9 | | 1.9
| | 4.7 | | 2.1 |
| Preservatives | | 1000 NOK | | 4.7 | | 4.4
| | 0.8 | | 6.5 | | 3.0 | | 2.4 | | 6.0 | | 12.8
| | 2.1 | | 4.1 | | | | 1.9 | | 5.1 | | 5.0
| | 5.7 | | 4.7 |
| Fodder | | 1000 NOK | | 91.1 | | 168.2
| | 175.7 | | 294.4 | | 189.6 | | 208.2 | | 326.9 | | 283.4
| | 214.7 | | 199.3 | | 87.8 | | 157.0 | | 104.1 | | 236.7
| | 321.1 | | 215.2 |
| Miscellaneous for animal husbandry | | 1000 NOK | | 6.5 | | 29.2
| | 28.9 | | 60.7 | | 33.2 | | 16.5 | | 25.9 | | 63.8
| | 22.9 | | 22.4 | | 9.7 | | 12.9 | | 10.0 | | 33.2
| | 55.6 | | 30.3 |
| Purchase of cattle | | 1000 NOK | | 20.8 | | 60.3
| | 70.0 | | 83.1 | | 52.8 | | 28.9 | | 127.0 | | 63.9
| | 49.0 | | 42.2 | | 26.4 | | 50.3 | | 28.4 | | 59.8
| | 92.8 | | 59.9 |
| Other variable costs | | 1000 NOK | | 8.5 | | 57.5
| | 32.7 | | 91.9 | | 43.1 | | 28.3 | | 50.6 | | 54.3
| | 50.0 | | 39.4 | | 34.2 | | 19.5 | | 16.9 | | 45.9
| | 84.8 | | 44.7 |
Registered fixed costs: | | | | | |
| | | | | | | | | | | |
| | | | | | | | | | | |
| | | | |
| Hired labour | | 1000 NOK | | 31.2 | | 85.7
| | 65.6 | | 174.3 | | 86.9 | | 54.1 | | 85.0 | | 136.3
| | 114.9 | | 90.0 | | 61.0 | | 41.1 | | 29.8 | | 92.8
| | 154.6 | | 86.9 |
| Machinery and equipment | | 1000 NOK | | 4.1 | | 37.1
| | 59.6 | | 63.4 | | 49.2 | | 53.9 | | 46.0 | | 31.5
| | 52.3 | | 41.1 | | 29.6 | | 20.9 | | 28.5 | | 52.4
| | 53.2 | | 42.7 |
| Tractors | | 1000 NOK | | 13.6 | | 34.4
| | 42.4 | | 62.2 | | 36.0 | | 14.3 | | 15.0 | | 27.0
| | 16.3 | | 17.0 | | 15.0 | | 10.2 | | 10.2 | | 32.0
| | 37.6 | | 25.3 |
| Outbuildings, maintenance and rent | | 1000 NOK | | 28.8 | | 39.6
| | 33.7 | | 47.8 | | 33.8 | | 24.8 | | 25.6 | | 41.6
| | 18.8 | | 21.6 | | 32.8 | | 20.5 | | 23.9 | | 31.8
| | 46.8 | | 31.5 |
| Farmland, drainage and water supply | | 1000 NOK | | 4.7 | | 3.5
| | 19.0 | | 15.6 | | 14.7 | | 10.9 | | 3.7 | | 7.2
| | 6.9 | | 13.1 | | | | 11.0 | | 8.1 | | 10.5
| | 7.4 | | 9.2 |
| Fuel | | 1000 NOK | | 7.7 | | 55.4
| | 42.9 | | 84.3 | | 48.0 | | 32.6 | | 31.7 | | 48.4
| | 49.6 | | 42.7 | | 26.3 | | 21.7 | | 15.4 | | 46.3
| | 76.1 | | 42.9 |
| Rented machinery | | 1000 NOK | | 42.8 | | 114.5
| | 99.5 | | 196.3 | | 103.8 | | 66.1 | | 57.8 | | 275.8
| | 101.2 | | 126.2 | | 153.2 | | 18.1 | | 55.9 | | 119.1
| | 243.0 | | 119.6 |
| Rented farmland and quota | | 1000 NOK | | 6.5 | | 52.6
| | 27.4 | | 64.7 | | 30.1 | | 16.4 | | 16.3 | | 65.5
| | 15.9 | | 15.5 | | 1.8 | | 2.1 | | 9.0 | | 24.3
| | 79.5 | | 30.4 |
| Other fixed costs | | 1000 NOK | | 62.7 | | 111.9
| | 109.1 | | 164.6 | | 114.3 | | 102.1 | | 111.3 | | 146.6
| | 123.2 | | 118.5 | | 100.6 | | 87.8 | | 82.1 | | 115.6
| | 168.9 | | 116.1 |
Total registered costs | | 1000 NOK | | 362.5 | | 942.9
| | 858.8 | | 1616.6 | | 927.6 | | 713.2 | | 992.3 | | 1377.9
| | 915.0 | | 855.0 | | 647.7 | | 514.9 | | 465.0 | | 976.2
| | 1588.8 | | 939.2 |
Result before depreciation | | 1000 NOK | | 346.7 | | 641.0
| | 485.2 | | 624.1 | | 452.5 | | 225.6 | | 213.1 | | 337.4
| | 426.2 | | 305.2 | | 171.2 | | 188.9 | | 208.1 | | 435.1
| | 550.8 | | 373.4 |
Depreciation: | | | | | |
| | | | | | | | | | | |
| | | | | | | | | | | |
| | | | |
| Machinery and equipment | | 1000 NOK | | 20.3 | | 73.8
| | 51.5 | | 72.2 | | 55.1 | | 41.2 | | 40.6 | | 36.1
| | 53.3 | | 41.5 | | 58.8 | | 33.8 | | 31.2 | | 47.9
| | 85.6 | | 50.6 |
| Tractors | | 1000 NOK | | 52.1 | | 45.0
| | 35.8 | | 30.7 | | 34.4 | | 37.2 | | 23.8 | | 21.8
| | 37.8 | | 27.6 | | 21.2 | | 32.0 | | 28.2 | | 32.4
| | 36.0 | | 31.9 |
| Outbuildings | | 1000 NOK | | 35.4 | | 80.4
| | 65.2 | | 109.6 | | 70.7 | | 61.9 | | 94.2 | | 147.4
| | 73.6 | | 83.1 | | 51.1 | | 56.3 | | 39.6 | | 83.1
| | 149.7 | | 85.1 |
| Farmland, drainage and water supply | | 1000 NOK | | | | 1.6
| | 2.2 | | 1.0 | | 1.3 | | 0.9 | | 1.1 | | 5.1
| | 1.8 | | 1.3 | | 1.8 | | 1.8 | | 0.4 | | 1.9
| | 2.9 | | 1.8 |
Required return on capital 2.0 % | | 1000 NOK | | 40.0 | | 72.7
| | 62.4 | | 91.3 | | 62.1 | | 50.1 | | 63.4 | | 95.8
| | 66.4 | | 60.9 | | 38.2 | | 40.5 | | 35.6 | | 67.1
| | 108.8 | | 65.8 |
| Net income agriculture | | 1000 NOK | | 238.9 | | 440.1
| | 330.4 | | 410.5 | | 291.1 | | 84.4 | | 53.3 | | 127.0
| | 259.7 | | 151.7 | | 38.4 | | 65.0 | | 108.8 | | 269.9
| | 276.7 | | 204.1 |
+ | Net income forestry | | 1000 NOK | | 34.3 | | 35.6
| | 108.2 | | 31.1 | | 49.5 | | 83.2 | | 2.3 | | 4.2
| | 15.3 | | 9.7 | | 6.9 | | -1.1 | | 57.2 | | 34.7
| | 25.9 | | 30.7 |
+ | Net income other farm-based | | 1000 NOK | | 40.2 | | 68.9
| | 54.3 | | 52.5 | | 111.9 | | 140.8 | | 68.1 | | 147.8
| | 26.2 | | 25.6 | | 60.7 | | 152.9 | | 72.7 | | 69.1
| | 105.0 | | 90.0 |
+ | Net income other off-farm | | 1000 NOK | | -6.1 | | 157.3
| | 108.7 | | -12.1 | | 103.8 | | 65.0 | | 158.0 | | 65.5
| | | | 33.0 | | 73.8 | | 192.3 | | 52.0 | | 73.8
| | 104.5 | | 98.3 |
+ | Dividend | | 1000 NOK | | 6.5 | | -11.8
| | 8.7 | | 9.9 | | 11.4 | | 2.9 | | 25.7 | | 30.1
| | 16.4 | | 14.2 | | 245.9 | | 25.3 | | 8.9 | | 36.3
| | 19.1 | | 24.8 |
+ | Wage income | | 1000 NOK | | 1155.9 | | 737.8
| | 550.3 | | 402.1 | | 508.2 | | 632.4 | | 633.4 | | 673.1
| | 607.5 | | 642.9 | | 613.1 | | 497.0 | | 905.2 | | 579.0
| | 548.3 | | 619.5 |
+ | Pensions/sick pay | | 1000 NOK | | 37.6 | | 18.5
| | 39.4 | | 3.2 | | 25.6 | | 123.7 | | 39.8 | | 63.8
| | 96.8 | | 144.0 | | 108.3 | | 92.6 | | 71.6 | | 68.0
| | 35.7 | | 63.3 |
+ | Family labour investments | | 1000 NOK | | | | 11.9
| | 2.1 | | 10.3 | | 3.7 | | 12.3 | | | | 2.1
| | | | 17.1 | | | | | | | | 8.8
| | 14.4 | | 6.9 |
+ | Interest received | | 1000 NOK | | 3.8 | | 6.8
| | 6.3 | | 4.5 | | 6.6 | | 3.5 | | 3.9 | | 3.5
| | 6.1 | | 12.4 | | 8.1 | | 12.6 | | 7.2 | | 5.2
| | 4.2 | | 6.4 |
- | Interest paid, payments to previous owner | | 1000 NOK | | 21.6 | | 87.5
| | 71.8 | | 149.1 | | 79.1 | | 102.0 | | 87.5 | | 139.6
| | 46.1 | | 65.6 | | 79.2 | | 47.9 | | 60.4 | | 76.1
| | 174.9 | | 90.6 |
= | Total net income | | 1000 NOK | | 1489.5 | | 1377.7
| | 1136.5 | | 762.9 | | 1032.5 | | 1046.2 | | 897.0 | | 977.4
| | 982.0 | | 985.1 | | 1075.9 | | 988.8 | | 1223.3 | | 1068.6
| | 959.1 | | 1053.4 |
Change in own capital (savings) | | 1000 NOK | | -45.3 | | 367.6
| | 354.0 | | 36.0 | | 225.7 | | 195.3 | | 212.3 | | -62.0
| | 318.9 | | 184.6 | | 250.5 | | 191.2 | | 139.1 | | 361.8
| | -4.1 | | 202.3 |
| Working capital on 31 Dec. | | 1000 NOK | | 2145.7 | | 1092.8
| | 1075.4 | | 864.4 | | 1131.2 | | 543.9 | | 1229.6 | | 1627.6
| | 1566.3 | | 1588.1 | | 3056.1 | | 1895.7 | | 1100.1 | | 1326.3
| | 1027.3 | | 1282.4 |
| Change in working capital | | 1000 NOK | | -20.8 | | 49.4
| | -107.2 | | -348.8 | | -143.6 | | -84.5 | | -12.1 | | -25.4
| | -179.5 | | -252.2 | | -114.5 | | -89.1 | | -116.7 | | 13.1
| | -255.7 | | -89.2 |
Balance on 31 Dec: | | | | | |
| | | | | | | | | | | |
| | | | | | | | | | | |
| | | | |
| Agriculture | | 1000 NOK | | 2038.3 | | 3647.4
| | 3144.3 | | 4569.4 | | 3121.8 | | 2568.7 | | 3157.2 | | 4769.3
| | 3413.3 | | 3317.2 | | 1988.3 | | 2009.4 | | 1804.1 | | 3378.6
| | 5610.2 | | 3342.0 |
| Forestry | | 1000 NOK | | 454.7 | | 297.2
| | 170.5 | | 298.2 | | 206.4 | | 500.4 | | 90.2 | | 148.4
| | 240.3 | | 191.9 | | 375.9 | | 148.3 | | 363.4 | | 206.1
| | 271.5 | | 237.8 |
| Other occupations | | 1000 NOK | | 1288.7 | | 660.6
| | 190.9 | | 367.3 | | 568.0 | | 538.1 | | 820.9 | | 1351.9
| | 701.0 | | 647.4 | | 1876.6 | | 1141.0 | | 717.9 | | 653.6
| | 814.4 | | 786.6 |
| Farm houses and private | | 1000 NOK | | 851.0 | | 1685.3
| | 1229.3 | | 867.8 | | 1071.9 | | 1809.0 | | 1109.8 | | 1104.5
| | 847.7 | | 870.3 | | 909.7 | | 1309.3 | | 1443.8 | | 1076.6
| | 1374.1 | | 1267.4 |
| Outstanding claims and cash | | 1000 NOK | | 816.5 | | 1120.2
| | 1042.7 | | 1001.6 | | 1103.2 | | 764.8 | | 731.0 | | 669.2
| | 1020.6 | | 1308.4 | | 1781.2 | | 1386.3 | | 870.7 | | 1004.2
| | 1012.4 | | 1020.7 |
| Total assets | | 1000 NOK | | 5449.2 | | 7410.7
| | 5777.7 | | 7104.3 | | 6071.3 | | 6180.9 | | 5909.1 | | 8043.3
| | 6223.0 | | 6335.3 | | 6931.8 | | 5994.3 | | 5199.8 | | 6319.0
| | 9082.6 | | 6654.6 |
| Short-term liabilities | | 1000 NOK | | 38.7 | | 655.8
| | 256.6 | | 834.4 | | 376.9 | | 508.8 | | 474.2 | | 426.8
| | 433.6 | | 560.7 | | 212.9 | | 235.2 | | 252.5 | | 425.9
| | 955.4 | | 480.1 |
| Long-term liabilities | | 1000 NOK | | 600.5 | | 2278.5
| | 2065.2 | | 3436.3 | | 2124.4 | | 2766.3 | | 1935.1 | | 4332.6
| | 1207.9 | | 1924.8 | | 2169.4 | | 1236.8 | | 1797.9 | | 1944.3
| | 4858.7 | | 2472.4 |
| Own capital | | 1000 NOK | | 4810.1 | | 4476.4
| | 3455.9 | | 2833.6 | | 3570.0 | | 2905.8 | | 3499.8 | | 3283.9
| | 4581.5 | | 3849.8 | | 4549.4 | | 4522.4 | | 3149.4 | | 3948.9
| | 3268.5 | | 3702.1 |
|
1)1 decare = 0.1 hectar |