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 | | | | 8 | | 16
| | 2 | | 7 | | 19 | | 5 | | 11 | | 13
| | 11 | | 6 | | 13 | | 6 | | 8 | | 19
| | 32 | | 30 | | 90 |
Output | | 1000 NOK | | 2172.1 | | 1569.0
| | 805.7 | | 1211.3 | | 1495.7 | | 1193.2 | | 1068.5 | | 1531.8
| | 1861.4 | | 1193.4 | | 1305.9 | | 1158.5 | | 563.8 | | 777.1
| | 1327.9 | | 2278.6 | | 1456.6 |
| Plant products | | 1000 NOK | | 176.2 | | 99.7
| | 39.9 | | 44.1 | | 53.3 | | 18.5 | | 25.4 | | 26.3
| | 193.8 | | 42.9 | | 51.5 | | 36.3 | | 29.2 | | 32.7
| | 36.6 | | 140.9 | | 69.6 |
| Livestock products | | 1000 NOK | | 1092.1 | | 799.8
| | 289.5 | | 549.8 | | 695.6 | | 484.3 | | 473.9 | | 838.4
| | 844.8 | | 570.9 | | 605.7 | | 363.0 | | 216.7 | | 335.2
| | 651.7 | | 1093.6 | | 694.6 |
| Production allowances, etc. | | 1000 NOK | | 826.4 | | 616.7
| | 326.9 | | 594.3 | | 673.4 | | 661.2 | | 528.2 | | 626.0
| | 729.0 | | 556.3 | | 622.5 | | 648.6 | | 276.6 | | 362.3
| | 609.7 | | 941.6 | | 634.0 |
| Other income | | 1000 NOK | | 77.5 | | 52.8
| | 149.4 | | 23.1 | | 73.4 | | 29.2 | | 40.9 | | 41.1
| | 93.8 | | 23.3 | | 26.1 | | 110.6 | | 41.4 | | 46.9
| | 29.9 | | 102.4 | | 58.4 |
Total variable costs | | 1000 NOK | | 787.4 | | 515.8
| | 193.7 | | 272.7 | | 440.5 | | 331.2 | | 303.9 | | 628.2
| | 481.1 | | 367.6 | | 384.7 | | 238.8 | | 161.2 | | 204.2
| | 392.3 | | 736.4 | | 449.3 |
| Seeds | | 1000 NOK | | 42.1 | | 27.6
| | 4.4 | | 11.6 | | 15.9 | | 8.8 | | 5.1 | | 5.9
| | 35.9 | | 10.1 | | 11.1 | | 6.3 | | 2.7 | | 7.9
| | 10.3 | | 31.8 | | 16.2 |
| Fertilizer and lime | | 1000 NOK | | 71.9 | | 57.0
| | 29.6 | | 69.2 | | 84.5 | | 57.9 | | 53.0 | | 73.4
| | 96.1 | | 51.2 | | 62.5 | | 74.6 | | 39.5 | | 40.9
| | 68.3 | | 103.9 | | 71.6 |
| Pesticides | | 1000 NOK | | 6.2 | | 4.2
| | 2.6 | | 0.6 | | 2.4 | | 3.6 | | 1.9 | | 2.3
| | 6.5 | | 0.8 | | 2.2 | | 2.3 | | 2.1 | | 2.3
| | 1.4 | | 5.9 | | 3.1 |
| Preservatives | | 1000 NOK | | 1.0 | | 0.7
| | | | 4.4 | | 2.7 | | 4.1 | | 3.2 | | 7.4
| | 6.4 | | 1.4 | | 6.9 | | | | 3.3 | | 2.9
| | 4.8 | | 3.8 | | 4.0 |
| Fodder | | 1000 NOK | | 248.6 | | 162.5
| | 80.8 | | 77.8 | | 136.6 | | 129.3 | | 119.4 | | 344.8
| | 214.2 | | 143.5 | | 165.2 | | 87.5 | | 50.5 | | 84.0
| | 164.7 | | 294.8 | | 182.1 |
| Miscellaneous for animal husbandry | | 1000 NOK | | 41.1 | | 32.0
| | 12.7 | | 29.6 | | 48.1 | | 23.6 | | 17.3 | | 23.3
| | 48.0 | | 24.5 | | 23.5 | | 6.6 | | 10.9 | | 20.2
| | 26.4 | | 51.5 | | 31.9 |
| Purchase of cattle | | 1000 NOK | | 290.2 | | 177.5
| | 38.2 | | 40.4 | | 88.5 | | 60.0 | | 70.4 | | 107.6
| | 28.2 | | 86.1 | | 54.6 | | 16.9 | | 31.9 | | 21.4
| | 68.5 | | 157.8 | | 87.5 |
| Other variable costs | | 1000 NOK | | 86.3 | | 54.2
| | 25.3 | | 39.2 | | 61.9 | | 44.0 | | 33.4 | | 63.4
| | 45.8 | | 50.0 | | 58.7 | | 44.6 | | 20.2 | | 24.5
| | 47.9 | | 86.8 | | 53.0 |
Registered fixed costs: | | | | | |
| | | | | | | | | | | |
| | | | | | | | | | | |
| | | | | | |
| Hired labour | | 1000 NOK | | 66.5 | | 57.5
| | 14.9 | | 52.2 | | 59.4 | | 49.1 | | 50.0 | | 90.7
| | 109.8 | | 31.3 | | 40.1 | | 76.1 | | 25.6 | | 32.5
| | 64.2 | | 103.2 | | 66.8 |
| Machinery and equipment | | 1000 NOK | | 60.8 | | 45.2
| | 22.5 | | 42.9 | | 56.1 | | 56.3 | | 36.7 | | 47.3
| | 42.6 | | 34.6 | | 44.7 | | 25.8 | | 28.0 | | 28.9
| | 41.7 | | 62.7 | | 44.7 |
| Tractors | | 1000 NOK | | 29.4 | | 28.8
| | 19.1 | | 31.4 | | 26.7 | | 20.8 | | 16.1 | | 22.0
| | 28.3 | | 24.3 | | 30.8 | | 13.1 | | 18.1 | | 12.8
| | 25.4 | | 34.6 | | 24.9 |
| Outbuildings, maintenance and rent | | 1000 NOK | | 48.4 | | 37.9
| | 25.9 | | 12.8 | | 34.6 | | 44.2 | | 38.1 | | 34.8
| | 46.3 | | 34.1 | | 38.0 | | 24.6 | | 29.6 | | 26.1
| | 30.3 | | 52.4 | | 36.7 |
| Farmland, drainage and water supply | | 1000 NOK | | 7.2 | | 17.7
| | 8.4 | | 8.1 | | 7.6 | | 13.8 | | 7.2 | | 4.1
| | 6.9 | | 14.7 | | 10.8 | | 9.2 | | 12.9 | | 10.2
| | 11.6 | | 6.2 | | 9.5 |
| Fuel | | 1000 NOK | | 84.2 | | 54.2
| | 28.5 | | 34.4 | | 45.9 | | 31.8 | | 24.6 | | 41.4
| | 49.9 | | 29.8 | | 46.8 | | 25.9 | | 13.5 | | 20.8
| | 36.8 | | 73.0 | | 43.2 |
| Rented machinery | | 1000 NOK | | 258.6 | | 162.3
| | 160.6 | | 126.9 | | 157.2 | | 157.3 | | 76.3 | | 62.8
| | 280.9 | | 88.6 | | 125.3 | | 101.4 | | 51.0 | | 55.9
| | 120.8 | | 245.7 | | 141.2 |
| Rented farmland and quota | | 1000 NOK | | 108.8 | | 62.3
| | 3.0 | | 25.7 | | 25.8 | | 13.5 | | 9.6 | | 13.1
| | 70.8 | | 9.7 | | 20.4 | | 3.2 | | 4.6 | | 7.6
| | 20.8 | | 66.1 | | 31.4 |
| Other fixed costs | | 1000 NOK | | 188.8 | | 139.4
| | 125.2 | | 123.8 | | 151.7 | | 162.1 | | 137.6 | | 131.5
| | 161.8 | | 119.3 | | 144.7 | | 154.9 | | 98.5 | | 109.0
| | 129.4 | | 199.3 | | 145.3 |
Total registered costs | | 1000 NOK | | 1640.2 | | 1121.0
| | 601.7 | | 731.0 | | 1005.6 | | 880.2 | | 699.9 | | 1075.7
| | 1278.5 | | 754.2 | | 886.3 | | 673.0 | | 442.9 | | 507.9
| | 873.1 | | 1579.5 | | 993.0 |
Result before depreciation | | 1000 NOK | | 532.0 | | 448.0
| | 204.0 | | 480.3 | | 490.1 | | 313.0 | | 368.5 | | 456.0
| | 582.9 | | 439.2 | | 419.5 | | 485.4 | | 120.9 | | 269.1
| | 454.8 | | 699.1 | | 463.6 |
Depreciation: | | | | | |
| | | | | | | | | | | |
| | | | | | | | | | | |
| | | | | | |
| Machinery and equipment | | 1000 NOK | | 135.4 | | 84.9
| | 14.2 | | 58.6 | | 68.9 | | 64.5 | | 50.6 | | 48.5
| | 40.3 | | 65.5 | | 61.5 | | 61.4 | | 22.6 | | 42.0
| | 53.1 | | 94.9 | | 61.4 |
| Tractors | | 1000 NOK | | 33.9 | | 36.1
| | 21.6 | | 27.8 | | 35.1 | | 20.5 | | 29.8 | | 38.9
| | 23.8 | | 54.6 | | 41.5 | | 32.3 | | 31.0 | | 32.4
| | 34.6 | | 38.2 | | 34.6 |
| Outbuildings | | 1000 NOK | | 161.1 | | 119.5
| | 53.3 | | 52.7 | | 103.2 | | 71.6 | | 93.7 | | 119.1
| | 157.4 | | 81.7 | | 82.7 | | 67.1 | | 54.3 | | 79.3
| | 84.7 | | 171.7 | | 109.1 |
| Farmland, drainage and water supply | | 1000 NOK | | 1.7 | | 1.5
| | 1.0 | | 2.4 | | 1.4 | | 2.0 | | 1.1 | | 0.8
| | 4.3 | | 1.2 | | 2.9 | | 0.9 | | 1.9 | | 1.0
| | 1.6 | | 2.9 | | 1.9 |
Required return on capital 2.0 % | | 1000 NOK | | 129.0 | | 92.0
| | 37.8 | | 58.0 | | 82.3 | | 62.4 | | 64.7 | | 83.4
| | 95.9 | | 67.5 | | 70.1 | | 54.7 | | 41.1 | | 60.5
| | 66.8 | | 120.7 | | 80.6 |
| Net income agriculture | | 1000 NOK | | 199.7 | | 206.1
| | 114.0 | | 338.7 | | 281.5 | | 154.4 | | 193.2 | | 248.7
| | 357.1 | | 236.2 | | 230.9 | | 323.8 | | 11.1 | | 114.5
| | 280.8 | | 391.5 | | 256.6 |
+ | Net income forestry | | 1000 NOK | | -1.5 | | 0.7
| | 5.3 | | 50.3 | | 32.9 | | -15.1 | | 46.5 | | -3.1
| | 7.9 | | 54.8 | | 31.0 | | 2.2 | | -6.2 | | 39.4
| | 19.8 | | 9.4 | | 17.9 |
+ | Net income other farm-based | | 1000 NOK | | 222.7 | | 135.5
| | 207.7 | | 53.2 | | 72.8 | | 189.8 | | 140.3 | | 53.4
| | 168.5 | | 22.5 | | 47.3 | | 55.8 | | 97.5 | | 74.7
| | 70.2 | | 142.6 | | 96.9 |
+ | Net income other off-farm | | 1000 NOK | | 274.2 | | 160.3
| | 45.8 | | 123.0 | | 50.1 | | 70.4 | | 29.6 | | 48.0
| | 31.4 | | 68.6 | | 36.5 | | 177.1 | | 19.7 | | 1.1
| | 63.9 | | 137.5 | | 70.5 |
+ | Dividend | | 1000 NOK | | 25.6 | | 11.0
| | 8.3 | | 8.6 | | 12.9 | | 42.6 | | 45.9 | | 89.4
| | 107.0 | | 243.3 | | 118.2 | | 8.3 | | 10.3 | | 74.9
| | 55.3 | | 52.6 | | 54.0 |
+ | Wage income | | 1000 NOK | | 475.6 | | 636.9
| | 843.2 | | 490.7 | | 592.9 | | 398.2 | | 749.7 | | 741.4
| | 563.0 | | 428.0 | | 533.8 | | 679.9 | | 1023.6 | | 941.2
| | 458.0 | | 528.9 | | 641.5 |
+ | Pensions/sick pay | | 1000 NOK | | 192.8 | | 141.6
| | | | 0.2 | | 25.9 | | 223.6 | | 101.6 | | 64.8
| | 65.3 | | 114.0 | | 150.2 | | 49.3 | | 72.0 | | 37.6
| | 96.7 | | 110.0 | | 85.4 |
+ | Family labour investments | | 1000 NOK | | 6.9 | | 3.4
| | | | 5.8 | | 3.6 | | 24.9 | | 16.3 | | 1.6
| | | | | | 0.9 | | 11.2 | | | | 6.6
| | 5.8 | | 3.0 | | 4.5 |
+ | Interest received | | 1000 NOK | | 32.1 | | 20.3
| | 3.6 | | 6.2 | | 3.6 | | 4.6 | | 6.1 | | 2.3
| | 1.6 | | 3.7 | | 3.1 | | 3.5 | | 2.2 | | 3.5
| | 5.5 | | 10.3 | | 6.3 |
- | Interest paid, payments to previous owner | | 1000 NOK | | 146.9 | | 101.0
| | 29.9 | | 41.9 | | 103.8 | | 113.2 | | 101.6 | | 103.7
| | 148.7 | | 55.8 | | 90.4 | | 90.8 | | 52.5 | | 77.0
| | 79.6 | | 168.2 | | 106.4 |
= | Total net income | | 1000 NOK | | 1281.1 | | 1214.9
| | 1197.9 | | 1034.9 | | 972.4 | | 980.0 | | 1227.5 | | 1142.9
| | 1153.1 | | 1115.4 | | 1061.5 | | 1220.3 | | 1177.7 | | 1216.5
| | 976.4 | | 1217.7 | | 1127.3 |
Change in own capital (savings) | | 1000 NOK | | 404.4 | | 275.5
| | 146.3 | | 183.3 | | 137.0 | | 1382.5 | | 1044.6 | | 679.0
| | 8.1 | | 572.0 | | 389.8 | | 376.5 | | 367.9 | | 481.4
| | 479.1 | | 237.4 | | 388.5 |
| Working capital on 31 Dec. | | 1000 NOK | | 626.9 | | 1225.0
| | 1316.0 | | 1212.2 | | 830.4 | | 1050.1 | | 1272.8 | | 2243.7
| | 2606.3 | | 1769.2 | | 1753.0 | | 985.5 | | 1264.0 | | 2241.4
| | 1207.7 | | 1481.5 | | 1509.9 |
| Change in working capital | | 1000 NOK | | -266.6 | | -132.7
| | -182.6 | | 5.1 | | -22.9 | | -390.3 | | -201.3 | | 315.3
| | 27.4 | | -181.7 | | -32.1 | | 152.8 | | 108.2 | | -13.5
| | -8.9 | | 4.6 | | 4.3 |
Balance on 31 Dec: | | | | | |
| | | | | | | | | | | |
| | | | | | | | | | | |
| | | | | | |
| Agriculture | | 1000 NOK | | 6560.0 | | 4649.9
| | 1895.3 | | 2933.3 | | 4149.6 | | 3381.8 | | 3371.3 | | 4176.6
| | 4793.4 | | 3394.0 | | 3510.8 | | 2760.1 | | 2092.6 | | 3046.9
| | 3359.2 | | 6099.6 | | 4068.5 |
| Forestry | | 1000 NOK | | 343.1 | | 354.6
| | 204.5 | | 101.4 | | 342.6 | | 452.7 | | 679.3 | | 208.2
| | 157.3 | | 281.8 | | 354.2 | | 70.2 | | 272.6 | | 495.3
| | 205.1 | | 365.5 | | 323.5 |
| Other occupations | | 1000 NOK | | 928.9 | | 1137.7
| | 1390.2 | | 274.8 | | 621.6 | | 1214.3 | | 1323.8 | | 2081.9
| | 2135.0 | | 1226.4 | | 870.7 | | 359.0 | | 921.5 | | 1833.5
| | 819.8 | | 1340.5 | | 1207.3 |
| Farm houses and private | | 1000 NOK | | 2513.6 | | 2063.2
| | 1476.9 | | 1052.1 | | 1300.8 | | 2518.5 | | 2304.3 | | 1596.7
| | 1168.3 | | 956.0 | | 1156.8 | | 1224.3 | | 2217.2 | | 1915.5
| | 1241.6 | | 1597.5 | | 1590.3 |
| Outstanding claims and cash | | 1000 NOK | | 1353.9 | | 1109.4
| | 1178.4 | | 1097.0 | | 843.3 | | 1083.8 | | 970.4 | | 810.1
| | 847.2 | | 833.0 | | 1209.7 | | 960.9 | | 869.9 | | 974.8
| | 875.8 | | 1060.9 | | 953.7 |
| Total assets | | 1000 NOK | | 11699.6 | | 9314.8
| | 6145.3 | | 5458.5 | | 7257.9 | | 8651.1 | | 8649.1 | | 8873.5
| | 9101.1 | | 6691.3 | | 7102.1 | | 5374.5 | | 6373.8 | | 8266.0
| | 6501.4 | | 10464.0 | | 8143.4 |
| Short-term liabilities | | 1000 NOK | | 1520.2 | | 834.3
| | 369.9 | | 190.0 | | 538.6 | | 817.4 | | 581.0 | | 515.0
| | 424.9 | | 468.6 | | 453.7 | | 324.5 | | 108.6 | | 289.7
| | 423.5 | | 957.9 | | 552.7 |
| Long-term liabilities | | 1000 NOK | | 5710.0 | | 3745.7
| | 1146.9 | | 1080.7 | | 3168.7 | | 3242.3 | | 2883.0 | | 3263.5
| | 4918.9 | | 1368.8 | | 2222.9 | | 2875.4 | | 1969.4 | | 2472.2
| | 2337.6 | | 5345.3 | | 3335.4 |
| Own capital | | 1000 NOK | | 4469.4 | | 4734.9
| | 4628.5 | | 4187.8 | | 3550.6 | | 4591.4 | | 5185.2 | | 5095.1
| | 3757.4 | | 4853.8 | | 4425.5 | | 2174.5 | | 4295.8 | | 5504.0
| | 3740.4 | | 4160.8 | | 4255.3 |
|
1)1 decare = 0.1 hectar |