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 | |
>500 | |
All | |
100-200 | |
300-500 | |
All | |
300-500 | |
All | |
All | |
All | |
300-500 | |
All | |
All | |
100-200 | |
200-300 | |
300-500 | |
>500 | |
All | |
|
Number of holdings | | | | 7 | | 16
| | 3 | | 8 | | 19 | | 6 | | 11 | | 13
| | 12 | | 8 | | 14 | | 6 | | 10 | | 18
| | 38 | | 25 | | 92 |
Output | | 1000 NOK | | 2065.2 | | 1375.9
| | 634.9 | | 1577.1 | | 1542.5 | | 1073.0 | | 1149.5 | | 1351.4
| | 1672.8 | | 1313.4 | | 1264.1 | | 1161.9 | | 575.7 | | 683.9
| | 1472.7 | | 2121.1 | | 1383.8 |
| Plant products | | 1000 NOK | | 293.4 | | 144.6
| | 31.8 | | 13.3 | | 92.2 | | 25.1 | | 18.4 | | 24.1
| | 121.9 | | 29.2 | | 22.3 | | 25.9 | | 30.8 | | 35.6
| | 27.6 | | 182.0 | | 71.2 |
| Livestock products | | 1000 NOK | | 842.7 | | 598.2
| | 235.5 | | 764.1 | | 681.1 | | 385.7 | | 468.7 | | 738.9
| | 785.2 | | 549.6 | | 518.9 | | 385.5 | | 255.8 | | 286.6
| | 708.4 | | 889.6 | | 618.9 |
| Production allowances, etc. | | 1000 NOK | | 707.2 | | 527.9
| | 304.1 | | 742.4 | | 663.6 | | 570.5 | | 589.1 | | 575.0
| | 720.2 | | 608.8 | | 635.9 | | 646.2 | | 266.5 | | 337.3
| | 665.9 | | 902.2 | | 616.9 |
| Other income | | 1000 NOK | | 221.9 | | 105.2
| | 63.5 | | 57.3 | | 105.6 | | 91.6 | | 73.4 | | 13.4
| | 45.5 | | 125.9 | | 87.0 | | 104.3 | | 22.6 | | 24.4
| | 70.8 | | 147.3 | | 76.8 |
Total variable costs | | 1000 NOK | | 722.9 | | 445.5
| | 167.3 | | 455.2 | | 470.0 | | 282.0 | | 312.1 | | 599.3
| | 493.8 | | 410.1 | | 375.4 | | 299.3 | | 162.5 | | 190.0
| | 491.9 | | 672.3 | | 442.0 |
| Seeds | | 1000 NOK | | 71.7 | | 40.7
| | 2.6 | | 16.4 | | 17.4 | | 3.4 | | 3.3 | | 6.2
| | 24.7 | | 8.9 | | 6.9 | | 8.5 | | 2.1 | | 8.5
| | 11.9 | | 36.9 | | 16.8 |
| Fertilizer and lime | | 1000 NOK | | 100.6 | | 71.3
| | 37.5 | | 87.1 | | 89.8 | | 62.2 | | 60.5 | | 68.5
| | 89.4 | | 64.7 | | 60.5 | | 68.9 | | 37.4 | | 46.5
| | 73.8 | | 110.1 | | 73.7 |
| Pesticides | | 1000 NOK | | 5.8 | | 4.8
| | 3.0 | | 3.0 | | 3.6 | | 1.3 | | 1.4 | | 4.0
| | 4.9 | | 1.2 | | 1.2 | | 2.7 | | 1.2 | | 2.5
| | 3.2 | | 5.0 | | 3.3 |
| Preservatives | | 1000 NOK | | 3.6 | | 2.1
| | | | 2.9 | | 4.2 | | 4.8 | | 2.6 | | 12.9
| | 10.2 | | 1.1 | | 2.8 | | | | 3.6 | | 3.9
| | 7.0 | | 4.5 | | 5.3 |
| Fodder | | 1000 NOK | | 240.0 | | 150.4
| | 72.4 | | 195.3 | | 181.9 | | 115.8 | | 134.8 | | 335.3
| | 241.4 | | 221.4 | | 195.4 | | 99.9 | | 64.1 | | 56.9
| | 247.4 | | 281.5 | | 197.1 |
| Miscellaneous for animal husbandry | | 1000 NOK | | 46.6 | | 33.1
| | 12.5 | | 39.4 | | 33.6 | | 14.2 | | 13.1 | | 26.1
| | 42.7 | | 21.8 | | 21.8 | | 12.2 | | 13.8 | | 17.1
| | 30.2 | | 39.1 | | 28.2 |
| Purchase of cattle | | 1000 NOK | | 180.9 | | 90.4
| | 18.6 | | 78.9 | | 90.0 | | 36.2 | | 52.7 | | 92.1
| | 24.9 | | 43.5 | | 39.8 | | 59.2 | | 24.0 | | 23.9
| | 67.9 | | 117.9 | | 67.6 |
| Other variable costs | | 1000 NOK | | 73.7 | | 52.7
| | 20.7 | | 32.2 | | 49.4 | | 44.1 | | 43.6 | | 54.3
| | 55.6 | | 47.5 | | 47.0 | | 47.8 | | 16.4 | | 30.7
| | 50.5 | | 77.1 | | 49.9 |
Registered fixed costs: | | | | | |
| | | | | | | | | | | |
| | | | | | | | | | | |
| | | | | | |
| Hired labour | | 1000 NOK | | 69.3 | | 55.4
| | 29.6 | | 85.6 | | 83.7 | | 42.4 | | 53.6 | | 82.7
| | 108.6 | | 91.8 | | 71.1 | | 62.1 | | 31.8 | | 33.4
| | 83.0 | | 109.2 | | 74.5 |
| Machinery and equipment | | 1000 NOK | | 52.2 | | 39.7
| | 22.9 | | 47.6 | | 53.8 | | 59.4 | | 52.8 | | 44.4
| | 45.8 | | 52.0 | | 56.4 | | 31.1 | | 26.0 | | 28.9
| | 51.9 | | 64.9 | | 47.6 |
| Tractors | | 1000 NOK | | 42.2 | | 28.2
| | 23.4 | | 39.5 | | 37.7 | | 8.8 | | 9.6 | | 19.6
| | 28.2 | | 24.4 | | 27.8 | | 21.9 | | 15.8 | | 17.5
| | 24.2 | | 40.1 | | 26.1 |
| Outbuildings, maintenance and rent | | 1000 NOK | | 43.6 | | 36.9
| | 16.8 | | 43.0 | | 43.3 | | 30.6 | | 32.1 | | 27.5
| | 55.0 | | 37.4 | | 35.6 | | 31.2 | | 20.1 | | 32.5
| | 35.8 | | 52.9 | | 38.0 |
| Farmland, drainage and water supply | | 1000 NOK | | 11.2 | | 10.1
| | 12.8 | | 13.3 | | 12.9 | | 5.2 | | 5.1 | | 4.1
| | 7.6 | | 11.3 | | 9.0 | | 3.5 | | 9.1 | | 6.4
| | 8.8 | | 8.8 | | 8.3 |
| Fuel | | 1000 NOK | | 94.3 | | 53.0
| | 17.0 | | 39.3 | | 44.6 | | 34.2 | | 30.1 | | 30.5
| | 41.5 | | 33.8 | | 40.2 | | 37.0 | | 15.5 | | 16.7
| | 39.3 | | 71.3 | | 40.6 |
| Rented machinery | | 1000 NOK | | 180.4 | | 110.6
| | 90.8 | | 145.6 | | 135.2 | | 153.6 | | 102.1 | | 46.1
| | 236.7 | | 97.1 | | 124.9 | | 120.0 | | 47.8 | | 47.9
| | 115.8 | | 230.4 | | 125.0 |
| Rented farmland and quota | | 1000 NOK | | 111.7 | | 59.0
| | 3.3 | | 29.9 | | 30.5 | | 20.3 | | 17.0 | | 11.1
| | 68.3 | | 15.7 | | 20.5 | | 3.0 | | 3.9 | | 7.4
| | 24.5 | | 75.3 | | 32.4 |
| Other fixed costs | | 1000 NOK | | 151.5 | | 119.4
| | 77.1 | | 130.8 | | 124.2 | | 130.0 | | 125.0 | | 121.1
| | 156.7 | | 139.5 | | 137.2 | | 140.4 | | 85.9 | | 93.3
| | 135.3 | | 169.2 | | 130.4 |
Total registered costs | | 1000 NOK | | 1479.2 | | 957.7
| | 461.1 | | 1029.8 | | 1035.9 | | 766.4 | | 739.5 | | 986.4
| | 1242.2 | | 913.1 | | 898.1 | | 749.6 | | 418.4 | | 474.1
| | 1010.5 | | 1494.5 | | 965.0 |
Result before depreciation | | 1000 NOK | | 585.9 | | 418.2
| | 173.8 | | 547.2 | | 506.6 | | 306.7 | | 410.0 | | 365.0
| | 430.6 | | 400.3 | | 366.0 | | 412.4 | | 157.4 | | 209.8
| | 462.2 | | 626.6 | | 418.8 |
Depreciation: | | | | | |
| | | | | | | | | | | |
| | | | | | | | | | | |
| | | | | | |
| Machinery and equipment | | 1000 NOK | | 129.1 | | 76.4
| | 23.6 | | 60.1 | | 62.4 | | 51.9 | | 61.7 | | 45.5
| | 43.3 | | 57.3 | | 54.0 | | 65.4 | | 28.9 | | 39.3
| | 55.0 | | 92.0 | | 58.8 |
| Tractors | | 1000 NOK | | 45.7 | | 41.8
| | 28.2 | | 35.1 | | 34.9 | | 26.7 | | 41.4 | | 37.0
| | 31.5 | | 34.3 | | 33.0 | | 24.0 | | 36.2 | | 31.2
| | 37.2 | | 37.3 | | 35.8 |
| Outbuildings | | 1000 NOK | | 154.9 | | 111.6
| | 50.9 | | 87.0 | | 88.2 | | 70.3 | | 85.9 | | 129.5
| | 159.5 | | 82.4 | | 81.0 | | 60.0 | | 61.5 | | 67.9
| | 100.2 | | 159.1 | | 104.9 |
| Farmland, drainage and water supply | | 1000 NOK | | 2.0 | | 1.5
| | 0.7 | | 2.1 | | 1.5 | | 1.6 | | 1.1 | | 1.1
| | 4.4 | | 3.5 | | 2.6 | | 0.9 | | 2.4 | | 0.6
| | 2.0 | | 2.6 | | 2.0 |
Required return on capital 2.0 % | | 1000 NOK | | 130.7 | | 86.1
| | 34.7 | | 82.9 | | 76.0 | | 53.5 | | 66.2 | | 81.3
| | 102.8 | | 63.2 | | 66.1 | | 47.0 | | 46.8 | | 53.3
| | 74.1 | | 116.6 | | 78.1 |
| Net income agriculture | | 1000 NOK | | 254.2 | | 187.1
| | 70.5 | | 362.9 | | 319.6 | | 156.1 | | 219.9 | | 151.9
| | 192.0 | | 222.8 | | 195.4 | | 262.2 | | 28.4 | | 70.8
| | 267.8 | | 335.5 | | 217.3 |
+ | Net income forestry | | 1000 NOK | | 2.7 | | 31.1
| | 10.3 | | -30.3 | | -5.4 | | -18.5 | | -2.9 | | -3.3
| | -10.3 | | 5.5 | | 5.1 | | -1.1 | | 33.8 | | 15.2
| | -9.4 | | 0.2 | | 2.9 |
+ | Net income other farm-based | | 1000 NOK | | 243.8 | | 135.2
| | 92.5 | | 98.4 | | 76.0 | | 50.0 | | 119.9 | | 34.3
| | 178.4 | | 29.1 | | 34.8 | | 44.5 | | 54.3 | | 67.0
| | 73.6 | | 149.2 | | 89.9 |
+ | Net income other off-farm | | 1000 NOK | | 273.5 | | 156.8
| | 362.2 | | 119.0 | | 105.9 | | 41.3 | | 28.3 | | 66.9
| | 31.3 | | 18.7 | | 13.9 | | 180.5 | | 120.8 | | 9.0
| | 76.0 | | 123.9 | | 79.9 |
+ | Dividend | | 1000 NOK | | 3.7 | | 25.1
| | 9.6 | | 5.5 | | 7.9 | | 11.1 | | 8.0 | | 4.3
| | 26.8 | | 49.6 | | 30.5 | | 7.1 | | 5.5 | | 7.5
| | 24.4 | | 14.9 | | 16.3 |
+ | Wage income | | 1000 NOK | | 375.4 | | 652.2
| | 640.1 | | 466.0 | | 531.5 | | 495.0 | | 697.2 | | 699.3
| | 613.3 | | 522.5 | | 621.2 | | 671.7 | | 987.0 | | 853.2
| | 504.3 | | 548.4 | | 635.8 |
+ | Pensions/sick pay | | 1000 NOK | | 160.4 | | 103.2
| | | | 3.7 | | 22.3 | | 232.6 | | 133.5 | | 65.2
| | 89.2 | | 146.2 | | 101.1 | | 90.6 | | 28.4 | | 54.8
| | 100.9 | | 74.7 | | 80.7 |
+ | Family labour investments | | 1000 NOK | | | | 2.2
| | | | 0.7 | | 0.3 | | 28.4 | | 15.5 | | 5.0
| | | | 2.5 | | 2.6 | | 6.5 | | 1.5 | | 3.1
| | 6.5 | | 1.4 | | 3.8 |
+ | Interest received | | 1000 NOK | | 6.3 | | 4.4
| | 7.3 | | 8.1 | | 5.6 | | 4.7 | | 5.7 | | 2.0
| | 2.8 | | 3.4 | | 4.5 | | 4.1 | | 3.7 | | 3.9
| | 4.3 | | 4.7 | | 4.2 |
- | Interest paid, payments to previous owner | | 1000 NOK | | 201.8 | | 119.8
| | 23.9 | | 76.3 | | 96.1 | | 82.9 | | 96.4 | | 109.4
| | 149.7 | | 60.4 | | 98.1 | | 110.6 | | 64.8 | | 88.1
| | 80.8 | | 197.9 | | 111.3 |
= | Total net income | | 1000 NOK | | 1118.2 | | 1177.6
| | 1168.4 | | 957.9 | | 967.6 | | 917.9 | | 1128.8 | | 916.3
| | 973.8 | | 939.9 | | 911.0 | | 1155.5 | | 1198.7 | | 996.3
| | 967.7 | | 1054.9 | | 1019.4 |
Change in own capital (savings) | | 1000 NOK | | -17.2 | | 79.4
| | 449.2 | | 132.9 | | 268.8 | | 487.4 | | 505.0 | | 214.4
| | 730.7 | | 176.5 | | 159.3 | | -170.6 | | 354.1 | | 142.0
| | 218.1 | | 417.1 | | 268.6 |
| Working capital on 31 Dec. | | 1000 NOK | | 616.9 | | 1185.0
| | 2257.9 | | 1274.2 | | 1250.9 | | 800.8 | | 908.6 | | 599.3
| | 2389.0 | | 1289.4 | | 1394.4 | | 790.3 | | 1219.5 | | 1293.9
| | 1051.5 | | 1497.8 | | 1230.0 |
| Change in working capital | | 1000 NOK | | -197.7 | | -134.1
| | -160.6 | | -51.8 | | -30.2 | | 11.4 | | -25.3 | | 75.7
| | -90.0 | | -28.8 | | -64.8 | | 135.6 | | -135.7 | | -9.3
| | 49.7 | | -133.4 | | -32.3 |
Balance on 31 Dec: | | | | | |
| | | | | | | | | | | |
| | | | | | | | | | | |
| | | | | | |
| Agriculture | | 1000 NOK | | 6668.9 | | 4454.3
| | 1717.6 | | 4119.7 | | 3811.3 | | 2818.9 | | 3370.0 | | 4168.0
| | 5078.3 | | 3338.6 | | 3416.9 | | 2442.8 | | 2419.9 | | 2777.3
| | 3762.9 | | 5862.3 | | 3967.5 |
| Forestry | | 1000 NOK | | 319.3 | | 313.6
| | 204.7 | | 196.6 | | 245.7 | | 477.5 | | 687.7 | | 193.8
| | 158.8 | | 211.9 | | 284.2 | | 70.5 | | 208.3 | | 482.5
| | 205.4 | | 300.2 | | 283.5 |
| Other occupations | | 1000 NOK | | 1057.7 | | 1017.0
| | 1797.0 | | 387.8 | | 726.7 | | 864.2 | | 966.9 | | 608.3
| | 2062.1 | | 890.0 | | 638.9 | | 354.9 | | 879.9 | | 585.6
| | 700.6 | | 1504.1 | | 917.9 |
| Farm houses and private | | 1000 NOK | | 2801.0 | | 2130.6
| | 608.4 | | 1032.4 | | 1091.7 | | 2075.5 | | 2018.8 | | 1616.7
| | 941.9 | | 861.2 | | 1048.4 | | 1185.3 | | 2066.6 | | 1804.8
| | 1071.2 | | 1620.8 | | 1470.8 |
| Outstanding claims and cash | | 1000 NOK | | 1110.4 | | 1012.6
| | 1713.5 | | 1060.9 | | 1134.2 | | 682.7 | | 760.3 | | 573.9
| | 629.8 | | 596.9 | | 1061.8 | | 934.0 | | 1033.0 | | 932.0
| | 755.3 | | 1033.6 | | 887.9 |
| Total assets | | 1000 NOK | | 11957.2 | | 8928.1
| | 6041.1 | | 6797.4 | | 7009.6 | | 6918.8 | | 7803.7 | | 7160.7
| | 8870.9 | | 5898.6 | | 6450.1 | | 4987.6 | | 6607.8 | | 6582.2
| | 6495.4 | | 10321.0 | | 7527.6 |
| Short-term liabilities | | 1000 NOK | | 1380.7 | | 673.5
| | 171.6 | | 308.8 | | 500.7 | | 391.3 | | 346.1 | | 605.7
| | 412.5 | | 304.9 | | 402.7 | | 444.1 | | 274.5 | | 180.3
| | 400.5 | | 991.1 | | 500.0 |
| Long-term liabilities | | 1000 NOK | | 6224.1 | | 3687.3
| | 674.4 | | 2509.9 | | 2784.2 | | 2545.0 | | 2985.2 | | 3143.0
| | 4435.3 | | 1738.7 | | 2187.1 | | 2656.6 | | 2093.6 | | 2511.9
| | 2375.2 | | 5389.4 | | 3164.6 |
| Own capital | | 1000 NOK | | 4352.4 | | 4567.3
| | 5195.1 | | 3978.7 | | 3724.7 | | 3982.5 | | 4472.4 | | 3412.0
| | 4023.1 | | 3855.0 | | 3860.3 | | 1886.8 | | 4239.7 | | 3890.1
| | 3719.6 | | 3940.6 | | 3863.0 |
|
1)1 decare = 0.1 hectar |